{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Information","Main","WACC","Inputs","Load","CoS_Tariff_Revenue","Tax_CoRE","RebateableServices","ProposedApproach","PrincipledApproach","UnderDepreciated","EconomicDep","Asset_NoReclass","RegDepPipeline","RegDepCompression","RegDepMetering","RegDepOther","Asset_Splits","Tax_Asset","SolverSheet","Tariff_Variation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":342,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]Information"}]
["Prior to using this model"]
[null,"The Excel VBA macro must be enabled prior to opening this model to allow the use of macro to perform computation."]
[]
["Annual update of Trailing Average DRP for Tariff Variation"]
[null,"For each year prior to the variation year (of tariff variation) there will be an annual update of the Trailing Average Debt Risk Premium (DRP)."]
[null,"Annual update of Trailing Average DRP is updated by entering the annual DRP at Input sheet Cells(AE11:AH11)."]
[null,{"$f":"\"The actual September CPI must also be updated at Input Sheet Row \"&ROW(Inputs!A17)&\".\"","v":"The actual September CPI must also be updated at Input Sheet Row 17."}]
[null,"After entering the annual updates, click on the [Calculate] button ."]
[null,"The X-Factor (price change) and the revised tariffs at 31-December-2019 $ for the variation year will be computed."]
[null,"This model will also apply the tariff variation mechanism"]
[null,"The Reference Tariff will be presented in the Main sheet."]
[]
["Worksheets"]
[]
[null,"Worksheet","Description"]
[null,"Main","Summary of outputs\n"]
[null,"WACC","Contains the relevant parameters related to computing the WACC\n"]
[null,"Inputs","Contains general inputs of assumptions, capital expenditures, redundant and disposed assets, operating expenditures, approved depreciations\n"]
[null,"Load","Contains inputs of pipeline distances and capacity and  throughput gas volumes\n"]
[null,"CoS_Tariff_Revenue","Computations of total revenue building block (cost of service), inflationary gain, tariff, tariff revenue and Credit Foncier Check\n"]
[null,"Tax_CoRE","Contains calculation of tax, imputation credit and cost of raising equity\n"]
[null,"RebateableServices","This sheet computes the Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] which will be used for adjustment for producing the reference tariff."]
[null,"ProposedApproach","The proposed approach deducts under-depreciation calculated in the ‘Under-depreciated’ worksheet from the depreciation in the ‘PrincipledApproach’ worksheet (only for the relevant capex years in question). This gives relevant depreciation for AA6."]
[null,"PrincipledApproach","AA5 approved depreciation will reduce approved actual capex across AA5 to roll forward to 2026 open. The depreciation algorithms in the ‘PrincipledApproach’ automatically write-off outstanding assets balances with zero life at AA6 open. This amount is added to the first year of the depreciation building block."]
[null,"UnderDepreciated","The opening algorithms will return zero values for out-of-service/written-off assets to ensure these amounts are excluded from ‘under-depreciation’ amounts being calculated in this sheet. It then calculates the difference between the opening RAB for AA6 (based on AA5 close) \nand opening RAB in the ‘EconomicDep’ worksheet. The ‘EconomicDep’ worksheet rolls forward the asset base as if all new categories and revised asset lives were applied from 2005. This difference represents outstanding depreciation on assets still in service that needs to be depreciated out (in theory putting postponement aside) over the remaining life."]
[null,"EconomicDep","This will roll forward the RAB and calculate depreciation for AA6 as if the new categories \nand correct lives were applied from the start. This only exists as a reference point to establish under-depreciation on assets still in service which is postponed over the access arrangement."]
[null,"Asset_NoReclass","Contains asset without asset reclassification. Assets classes from 2005 to 2015 would be the same as the previous access arrangements with its asset lives approved in AA4."]
[null,"RegDepPipeline","Contains Pipeline assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"RegDepCompression","Contains Compression assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"RegDepMetering","Contains Metering assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"RegDepOther","Contains Other Depreciable assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"Asset_Splits","This sheet provides information on the percentage of allocation from an existing asset class to the new asset classes. It is used to reallocate the capex and redundant & disposed assets. In cases where the closing value become less than zero after the reallocation, the split for the redundant asset is set to zero.\n"]
[null,"Tax_Asset","Contains regulatory and non-regulatory shippers' asset base. Includes initial capital base and capital expenditure account. Objective is to compute Tax Depreciation of regulatory assets. Computations are in nominal $m\n"]
[null,"SolverSheet","Contains inputs, target outputs and settings for Solver to compute the X-Factor and tariffs after the annual update of Trailing Average DRP and Cost Pass Through event is completed.\n"]
[null,"Tariff_Variation","The forecast tariffs are recalculated to produce the Reference Tariffs based on the proxy CPI (actual September CPIs)\n"]

{"sheet":"Main","index":1,"n_rows":89,"n_cols":32,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["ERA, DBNGP Tariff Model, Final Decision, April 2021"]
["Main Summary"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
["WACC"]
[{"$f":"ROW()","v":5},null,"Post-tax WACC",{"$f":"Inputs!AD6","v":2021},{"$f":"Inputs!AE6","v":2022},{"$f":"Inputs!AF6","v":2023},{"$f":"Inputs!AG6","v":2024},{"$f":"Inputs!AH6","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instruction for Annual Update of DRP:"]
[{"$f":"ROW()","v":6},null,{"$f":"\"Real at \"&Inputs!$E$28","v":"Real at 31/12/2019"},{"$f":"WACC!T$37","v":2.3656945130993368E-2},{"$f":"WACC!U$37","v":2.3656945130993368E-2},{"$f":"WACC!V$37","v":2.3656945130993368E-2},{"$f":"WACC!W$37","v":2.3656945130993368E-2},{"$f":"WACC!X$37","v":2.3656945130993368E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Excel VBA Macro must be enabled"]
[{"$f":"ROW()","v":7},null,"Nominal (Vanilla)",{"$f":"WACC!T$36","v":3.5429000000000002E-2},{"$f":"WACC!U$36","v":3.5429000000000002E-2},{"$f":"WACC!V$36","v":3.5429000000000002E-2},{"$f":"WACC!W$36","v":3.5429000000000002E-2},{"$f":"WACC!X$36","v":3.5429000000000002E-2}]
[{"$f":"ROW()","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Update the current year Trailing Average DRP in the Input sheet"]
["Closing Regulated Asset Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Click the \"Calculate\" button to recalculate the model"]
[{"$f":"ROW()","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver is used to calculate X-Factor (price change) and Cost of Raising Equity so that Delta=0"]
[{"$f":"ROW()","v":11},null,null,"December 2020","December 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following\"","v":"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following"}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Inputs!$E$28&\" [m$]\"","v":"31/12/2019 [m$]"},{"$f":"Inputs!$E$28&\" [m$]\"","v":"31/12/2019 [m$]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"       year in Real $ at \"&Inputs!$E$28","v":"       year in Real $ at 31/12/2019"}]
[{"$f":"ROW()","v":13},null,"Closing Asset Value of DBNGP including BEP Assets",{"$f":"ProposedApproach!AC33","v":3331.4974747082379},{"$f":"ProposedApproach!AH33","v":2848.0853619704458}]
[{"$f":"ROW()","v":14},null,"Closing Asset Value of DBNGP Assets",{"$f":"ProposedApproach!AC47","v":3312.4335856476359},{"$f":"ProposedApproach!AH47","v":2831.2909835122964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:",{"$f":"Recalc_From_Year&\" to 2025\"","v":"2021 to 2025"}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Inputs!AD6","v":"X-Factor_2021"},{"$f":"\"X-Factor_\"&Inputs!AE6","v":"X-Factor_2022"},{"$f":"\"X-Factor_\"&Inputs!AF6","v":"X-Factor_2023"},{"$f":"\"X-Factor_\"&Inputs!AG6","v":"X-Factor_2024"},{"$f":"\"X-Factor_\"&Inputs!AH6","v":"X-Factor_2025"}]
["Revenue Building Block",null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Building Block",null,null,null,null,null,null,null,null,null,null,null,"X-Factor (price change) =",{"$f":"SolverSheet!I13","v":-6.0927032660034657E-4},{"$f":"SolverSheet!J13","v":0},{"$f":"SolverSheet!K13","v":0},{"$f":"SolverSheet!L13","v":0},{"$f":"SolverSheet!M13","v":0}]
[{"$f":"ROW()","v":17},null,null,null,"AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"SolverSheet!F16","v":6.4596861193422228E-10}]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Real \"","v":"Real "},"Nominal","Real [%]","Nominal [%]",null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$28&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]",null,null,null,null,null,null,null,"(5) The Reference Tariff will also be presented after the actual September CPI is updated"]
[{"$f":"ROW()","v":19},{"$f":"\"PV of Total Revenue (CoS) [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Total Revenue (CoS) [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total Revenue (CoS)\"","v":"Total Revenue (CoS)"}]
[{"$f":"ROW()","v":20},null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$F$76:$F$77)","v":389.5853013081603},{"$f":"SUM(CoS_Tariff_Revenue!$F$41:$F$42)","v":389.58530130816007},{"$f":"D20/D$26","v":0.2887628484571747},0.28876284845717393,null,null,null,null,null,null,null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$AH$76:$AL$77)","v":426.62429225266123},{"$f":"SUM(CoS_Tariff_Revenue!$AH$41:$AL$42)","v":446.17565229653746}]
[{"$f":"ROW()","v":21},null,"Depreciation",{"$f":"CoS_Tariff_Revenue!$F$78","v":588.13411565234878},{"$f":"CoS_Tariff_Revenue!$F$43","v":588.13411565234878},0.43592836264702356,0.43592836264702267,null,null,null,null,null,null,null,"Depreciation",{"$f":"SUM(CoS_Tariff_Revenue!$AH$78:$AL$78)","v":642.57172899229613},{"$f":"SUM(CoS_Tariff_Revenue!$AH$43:$AL$43)","v":671.28973603177815},null,null,null,null,null,null,null,"Notes on colour codes"]
[{"$f":"ROW()","v":22},null,"Inflationary Gains on RAB",null,{"$f":"CoS_Tariff_Revenue!$F$44","v":-162.15460076048925},0,-0.12018991540185693,null,null,null,null,null,null,null,"Inflationary Gains on RAB",null,{"$f":"SUM(CoS_Tariff_Revenue!$AH$44:$AL$44)","v":-185.9149985727218}]
[{"$f":"ROW()","v":23},null,"Return on Asset",{"$f":"CoS_Tariff_Revenue!$F$79","v":337.40847318241009},{"$f":"CoS_Tariff_Revenue!$F$45","v":499.56307394290218},0.25008908570878408,0.3702790011106426,null,null,null,null,null,null,null,"Return on Asset",{"$f":"SUM(CoS_Tariff_Revenue!$AH$79:$AL$79)","v":369.76130205373335},{"$f":"SUM(CoS_Tariff_Revenue!$AH$45:$AL$45)","v":572.76369429851832},null,null,null,null,null,null,null,"Number","===>","Data entries"]
[{"$f":"ROW()","v":24},null,"Tax",{"$f":"CoS_Tariff_Revenue!$F$80","v":68.050483069492145},{"$f":"CoS_Tariff_Revenue!$F$46","v":68.050483069492117},5.0439406374035323E-2,5.0439406374035198E-2,null,null,null,null,null,null,null,"Tax",{"$f":"SUM(CoS_Tariff_Revenue!$AH$80:$AL$80)","v":73.490641824527842},{"$f":"SUM(CoS_Tariff_Revenue!$AH$46:$AL$46)","v":76.341381437315363},null,null,null,null,null,null,null,"Number","===>","Number or texts that are linked to other sheet"]
[{"$f":"ROW()","v":25},null,"Imputation Credits",{"$f":"CoS_Tariff_Revenue!$F$81","v":-34.025241534746073},{"$f":"CoS_Tariff_Revenue!$F$47","v":-34.025241534746058},-2.5219703187017661E-2,-2.5219703187017599E-2,null,null,null,null,null,null,null,"Imputation Credits",{"$f":"SUM(CoS_Tariff_Revenue!$AH$81:$AL$81)","v":-36.745320912263921},{"$f":"SUM(CoS_Tariff_Revenue!$AH$47:$AL$47)","v":-38.170690718657681},null,null,null,null,null,null,null,"Number","===>","Contains formula that is not consistent with the others in the same row"]
[{"$f":"ROW()","v":26},null,"Cost of Service",{"$f":"SUM(D20:D25)","v":1349.1531316776652},{"$f":"SUM(E20:E25)","v":1349.1531316776679},1,1,null,null,null,null,null,null,null,"Cost of Service",{"$f":"SUM(P20:P25)","v":1475.7026442109545},{"$f":"SUM(Q20:Q25)","v":1542.4847747727699},null,null,null,null,null,null,null,"-Number","===>","Excel formatting for negative number"]
[{"$f":"ROW()","v":27},null,"less non-reference cost of service",{"$f":"CoS_Tariff_Revenue!F84","v":-13.491531316776651},{"$f":"CoS_Tariff_Revenue!F50","v":-13.491531316776678},null,null,null,null,null,null,null,null,null,"less non-reference cost of service",{"$f":"SUM(CoS_Tariff_Revenue!$AH$84:$AL$84)","v":-14.757026442109545},{"$f":"SUM(CoS_Tariff_Revenue!$AH$50:$AL$50)","v":-15.4248477477277}]
[{"$f":"ROW()","v":28},null,"add back SUG",{"$f":"CoS_Tariff_Revenue!F85","v":0.78056058611592438},{"$f":"CoS_Tariff_Revenue!F51","v":0.78056058611592416},null,null,null,null,null,null,null,null,null,"add back SUG",{"$f":"SUM(CoS_Tariff_Revenue!$AH$85:$AL$85)","v":0.85186027473658099},{"$f":"SUM(CoS_Tariff_Revenue!$AH$51:$AL$51)","v":0.8894009307550037}]
[{"$f":"ROW()","v":29},null,"Total Unsmooth Revenue",{"$f":"SUM(D26:D28)","v":1336.4421609470044},{"$f":"SUM(E26:E28)","v":1336.4421609470071},null,null,null,null,null,null,null,null,null,"Total Unsmooth Revenue",{"$f":"SUM(P26:P28)","v":1461.7974780435816},{"$f":"SUM(Q26:Q28)","v":1527.9493279557973}]
[{"$f":"ROW()","v":30},null,"Total Tariff Revenue",{"$f":"CoS_Tariff_Revenue!$F$87","v":1336.4421609463611},{"$f":"CoS_Tariff_Revenue!$F$53","v":1336.4421609463609},null,null,null,null,null,null,null,null,null,"Total Tariff Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AH$87:$AL$87)","v":1463.8715089934708},{"$f":"SUM(CoS_Tariff_Revenue!$AH$53:$AL$53)","v":1531.1483715766426}]
[{"$f":"ROW()","v":31},null,"Check:",{"$f":"IF(ROUND(D29-D30,5)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(E29-E30,5)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,null,null,null,null,null,"Difference (Unsmooth Revenue-Tariff Revenue)",{"$f":"P26-P30","v":11.831135217483734},{"$f":"Q26-Q30","v":11.336403196127321}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33}]
["Check on Building Block"]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36},{"$f":"\"PV of Regulatory Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Regulatory Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":37},null,"Asset Opening Value",{"$f":"-CoS_Tariff_Revenue!$F$113","v":3254.5058093479934}]
[{"$f":"ROW()","v":38},null,"Asset Residual Value",{"$f":"-CoS_Tariff_Revenue!$F$115","v":-2475.2916560373415}]
[{"$f":"ROW()","v":39},null,"Opex",{"$f":"-CoS_Tariff_Revenue!$F$109","v":389.58530130816013}]
[{"$f":"ROW()","v":40},null,"Capex",{"$f":"-CoS_Tariff_Revenue!$F$114","v":146.32843552410853}]
[{"$f":"ROW()","v":41},null,"Tax",{"$f":"-CoS_Tariff_Revenue!$F$110","v":68.050483069492117}]
[{"$f":"ROW()","v":42},null,"Imputation Credits",{"$f":"-CoS_Tariff_Revenue!$F$111","v":-34.025241534746058}]
[{"$f":"ROW()","v":43},null,"Cost of Service",{"$f":"SUM(D37:D42)","v":1349.1531316776666}]
[{"$f":"ROW()","v":44},null,"Check:",{"$f":"IF(ROUND(E26-D43,8)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":45}]
["PV of Forecast Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$28&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]"]
[{"$f":"ROW()","v":48},{"$f":"\"PV of Forecast Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Forecast Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":49},null,"Capacity Reservation",{"$f":"CoS_Tariff_Revenue!$F237","v":1259.6729802557768},null,null,null,null,null,null,null,null,null,null,"Capacity Reservation",{"$f":"SUM(CoS_Tariff_Revenue!$AH$237:$AL$237)","v":1380.0368814916494},{"$f":"SUM(CoS_Tariff_Revenue!$AH$207:$AL$207)","v":1443.5888943329282}]
[{"$f":"ROW()","v":50},null,"Commodity",{"$f":"CoS_Tariff_Revenue!$F238","v":76.769180690584619},null,null,null,null,null,null,null,null,null,null,"Commodity",{"$f":"SUM(CoS_Tariff_Revenue!$AH$238:$AL$238)","v":83.834627501821672},{"$f":"SUM(CoS_Tariff_Revenue!$AH$208:$AL$208)","v":87.559477243714255}]
[{"$f":"ROW()","v":51},null,"Regulated Revenue",{"$f":"CoS_Tariff_Revenue!$F239","v":1336.4421609463611},null,null,null,null,null,null,null,null,null,null,"Regulated Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AH$239:$AL$239)","v":1463.8715089934708},{"$f":"SUM(CoS_Tariff_Revenue!$AH$209:$AL$209)","v":1531.1483715766426}]
[{"$f":"ROW()","v":52},null,"Check:",{"$f":"IF(ROUND(D29-D51,5)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
["Forecast Reference Tariff",null,null,{"$f":"CoS_Tariff_Revenue!AH$6","v":2021},{"$f":"CoS_Tariff_Revenue!AI$6","v":2022},{"$f":"CoS_Tariff_Revenue!AJ$6","v":2023},{"$f":"CoS_Tariff_Revenue!AK$6","v":2024},{"$f":"CoS_Tariff_Revenue!AL$6","v":2025}]
[null,null,null,"Jul-Dec","Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[{"$f":"ROW()","v":57},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":58},{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day 31/12/2019]"}]
[{"$f":"ROW()","v":59},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AG$260","v":1.2597812307588934},{"$f":"CoS_Tariff_Revenue!AI$260","v":1.2597812307588931},{"$f":"CoS_Tariff_Revenue!AJ$260","v":1.2597812307588934},{"$f":"CoS_Tariff_Revenue!AK$260","v":1.2597812307588934},{"$f":"CoS_Tariff_Revenue!AL$260","v":1.2597812307588936}]
[{"$f":"ROW()","v":60},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AG$261","v":7.8142610789588493E-2},{"$f":"CoS_Tariff_Revenue!AI$261","v":7.8142610789588465E-2},{"$f":"CoS_Tariff_Revenue!AJ$261","v":7.8142610789588479E-2},{"$f":"CoS_Tariff_Revenue!AK$261","v":7.8142610789588479E-2},{"$f":"CoS_Tariff_Revenue!AL$261","v":7.8142610789588479E-2}]
[{"$f":"ROW()","v":61},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AG$262","v":1.3379238415484818},{"$f":"CoS_Tariff_Revenue!AI$262","v":1.3379238415484818},{"$f":"CoS_Tariff_Revenue!AJ$262","v":1.337923841548482},{"$f":"CoS_Tariff_Revenue!AK$262","v":1.3379238415484818},{"$f":"CoS_Tariff_Revenue!AL$262","v":1.337923841548482}]
[{"$f":"ROW()","v":62},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":63},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":64},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AG$270","v":9.0048694121436267E-4},{"$f":"CoS_Tariff_Revenue!AI$270","v":9.0048694121436256E-4},{"$f":"CoS_Tariff_Revenue!AJ$270","v":9.0048694121436278E-4},{"$f":"CoS_Tariff_Revenue!AK$270","v":9.0048694121436267E-4},{"$f":"CoS_Tariff_Revenue!AL$270","v":9.0048694121436278E-4}]
[{"$f":"ROW()","v":65},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AG$271","v":5.5856047740949596E-5},{"$f":"CoS_Tariff_Revenue!AI$271","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AJ$271","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AK$271","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AL$271","v":5.5856047740949596E-5}]
[{"$f":"ROW()","v":66},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AG$272","v":9.5634298895531217E-4},{"$f":"CoS_Tariff_Revenue!AI$272","v":9.5634298895531206E-4},{"$f":"CoS_Tariff_Revenue!AJ$272","v":9.5634298895531228E-4},{"$f":"CoS_Tariff_Revenue!AK$272","v":9.5634298895531217E-4},{"$f":"CoS_Tariff_Revenue!AL$272","v":9.5634298895531239E-4}]
[{"$f":"ROW()","v":67},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":68},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":69},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AG$280","v":9.0048694121436267E-4},{"$f":"CoS_Tariff_Revenue!AI$280","v":9.0048694121436256E-4},{"$f":"CoS_Tariff_Revenue!AJ$280","v":9.0048694121436278E-4},{"$f":"CoS_Tariff_Revenue!AK$280","v":9.0048694121436267E-4},{"$f":"CoS_Tariff_Revenue!AL$280","v":9.0048694121436278E-4}]
[{"$f":"ROW()","v":70},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AG$281","v":5.5856047740949596E-5},{"$f":"CoS_Tariff_Revenue!AI$281","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AJ$281","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AK$281","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AL$281","v":5.5856047740949596E-5}]
[{"$f":"ROW()","v":71},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AG$282","v":9.5634298895531217E-4},{"$f":"CoS_Tariff_Revenue!AI$282","v":9.5634298895531206E-4},{"$f":"CoS_Tariff_Revenue!AJ$282","v":9.5634298895531228E-4},{"$f":"CoS_Tariff_Revenue!AK$282","v":9.5634298895531217E-4},{"$f":"CoS_Tariff_Revenue!AL$282","v":9.5634298895531239E-4}]
[{"$f":"ROW()","v":72}]
["Reference Tariff",null,null,{"$f":"IF(Tariff_Variation!F$58=\"\",\"\",Tariff_Variation!F$58)","v":""},{"$f":"IF(Tariff_Variation!G$58=\"\",\"\",Tariff_Variation!G$58)","v":""},{"$f":"IF(Tariff_Variation!H$58=\"\",\"\",Tariff_Variation!H$58)","v":""},{"$f":"IF(Tariff_Variation!I$58=\"\",\"\",Tariff_Variation!I$58)","v":""},{"$f":"IF(Tariff_Variation!J$58=\"\",\"\",Tariff_Variation!J$58)","v":""}]
[null,null,null,{"$f":"IF(Tariff_Variation!F$59=\"\",\"\",Tariff_Variation!F$59)","v":""},{"$f":"IF(Tariff_Variation!G$59=\"\",\"\",Tariff_Variation!G$59)","v":""},{"$f":"IF(Tariff_Variation!H$59=\"\",\"\",Tariff_Variation!H$59)","v":""},{"$f":"IF(Tariff_Variation!I$59=\"\",\"\",Tariff_Variation!I$59)","v":""},{"$f":"IF(Tariff_Variation!J$59=\"\",\"\",Tariff_Variation!J$59)","v":""}]
[{"$f":"ROW()","v":75},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":76},"Tariff [$/GJ/day]"]
[{"$f":"ROW()","v":77},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AG256","v":1.2889228051341159},{"$f":"IF(Tariff_Variation!G$62=\"\",\"\",Tariff_Variation!G$62)","v":""},{"$f":"IF(Tariff_Variation!H$62=\"\",\"\",Tariff_Variation!H$62)","v":""},{"$f":"IF(Tariff_Variation!I$62=\"\",\"\",Tariff_Variation!I$62)","v":""},{"$f":"IF(Tariff_Variation!J$62=\"\",\"\",Tariff_Variation!J$62)","v":""}]
[{"$f":"ROW()","v":78},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AG257","v":7.9950225198025957E-2},{"$f":"IF(Tariff_Variation!G$63=\"\",\"\",Tariff_Variation!G$63)","v":""},{"$f":"IF(Tariff_Variation!H$63=\"\",\"\",Tariff_Variation!H$63)","v":""},{"$f":"IF(Tariff_Variation!I$63=\"\",\"\",Tariff_Variation!I$63)","v":""},{"$f":"IF(Tariff_Variation!J$63=\"\",\"\",Tariff_Variation!J$63)","v":""}]
[{"$f":"ROW()","v":79},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AG258","v":1.3688730303321419},{"$f":"IF(Tariff_Variation!G$64=\"\",\"\",Tariff_Variation!G$64)","v":""},{"$f":"IF(Tariff_Variation!H$64=\"\",\"\",Tariff_Variation!H$64)","v":""},{"$f":"IF(Tariff_Variation!I$64=\"\",\"\",Tariff_Variation!I$64)","v":""},{"$f":"IF(Tariff_Variation!J$64=\"\",\"\",Tariff_Variation!J$64)","v":""}]
[{"$f":"ROW()","v":80},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":81},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":82},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AG266","v":9.213172302602687E-4},{"$f":"IF(Tariff_Variation!G$68=\"\",\"\",Tariff_Variation!G$68)","v":""},{"$f":"IF(Tariff_Variation!H$68=\"\",\"\",Tariff_Variation!H$68)","v":""},{"$f":"IF(Tariff_Variation!I$68=\"\",\"\",Tariff_Variation!I$68)","v":""},{"$f":"IF(Tariff_Variation!J$68=\"\",\"\",Tariff_Variation!J$68)","v":""}]
[{"$f":"ROW()","v":83},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AG267","v":5.7148123801305188E-5},{"$f":"IF(Tariff_Variation!G$69=\"\",\"\",Tariff_Variation!G$69)","v":""},{"$f":"IF(Tariff_Variation!H$69=\"\",\"\",Tariff_Variation!H$69)","v":""},{"$f":"IF(Tariff_Variation!I$69=\"\",\"\",Tariff_Variation!I$69)","v":""},{"$f":"IF(Tariff_Variation!J$69=\"\",\"\",Tariff_Variation!J$69)","v":""}]
[{"$f":"ROW()","v":84},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AG268","v":9.7846535406157387E-4},{"$f":"IF(Tariff_Variation!G$70=\"\",\"\",Tariff_Variation!G$70)","v":""},{"$f":"IF(Tariff_Variation!H$70=\"\",\"\",Tariff_Variation!H$70)","v":""},{"$f":"IF(Tariff_Variation!I$70=\"\",\"\",Tariff_Variation!I$70)","v":""},{"$f":"IF(Tariff_Variation!J$70=\"\",\"\",Tariff_Variation!J$70)","v":""}]
[{"$f":"ROW()","v":85},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":86},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":87},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AG276","v":9.213172302602687E-4},{"$f":"IF(Tariff_Variation!G$74=\"\",\"\",Tariff_Variation!G$74)","v":""},{"$f":"IF(Tariff_Variation!H$74=\"\",\"\",Tariff_Variation!H$74)","v":""},{"$f":"IF(Tariff_Variation!I$74=\"\",\"\",Tariff_Variation!I$74)","v":""},{"$f":"IF(Tariff_Variation!J$74=\"\",\"\",Tariff_Variation!J$74)","v":""}]
[{"$f":"ROW()","v":88},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AG277","v":5.7148123801305188E-5},{"$f":"IF(Tariff_Variation!G$75=\"\",\"\",Tariff_Variation!G$75)","v":""},{"$f":"IF(Tariff_Variation!H$75=\"\",\"\",Tariff_Variation!H$75)","v":""},{"$f":"IF(Tariff_Variation!I$75=\"\",\"\",Tariff_Variation!I$75)","v":""},{"$f":"IF(Tariff_Variation!J$75=\"\",\"\",Tariff_Variation!J$75)","v":""}]
[{"$f":"ROW()","v":89},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AG278","v":9.7846535406157387E-4},{"$f":"IF(Tariff_Variation!G$76=\"\",\"\",Tariff_Variation!G$76)","v":""},{"$f":"IF(Tariff_Variation!H$76=\"\",\"\",Tariff_Variation!H$76)","v":""},{"$f":"IF(Tariff_Variation!I$76=\"\",\"\",Tariff_Variation!I$76)","v":""},{"$f":"IF(Tariff_Variation!J$76=\"\",\"\",Tariff_Variation!J$76)","v":""}]

{"sheet":"WACC","index":2,"n_rows":65,"n_cols":25,"rows_kept":65,"cut":false,"hidden":false,"merged":[[3,2,5,2]]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]WACC"}]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},null,{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24}]
[{"$f":"ROW()","v":4},null,"Determination of the Weighted Average Cost of Capital (WACC)",null,"DBNGP",null,"ERA",null,"DBNGP",null,"ERA",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,null,null,"AA3",null,"DD3",null,"Post DD3",null,"FD3",null,"Selected",null,"FD4\n2016","FD4\n2017","FD4\n2018","FD4\n2019","FD4\n2020","FD5\n2021","FD5\n2022","FD5\n2023","FD5\n2024","FD5\n2025"]
[{"$f":"ROW()","v":6},null,null,null,"2010-03-01",null,"2011-02-28",null,"2011-04-18",null,"31/09/2011",null,{"$f":"K6","v":"31/09/2011"},null,"2016-06-10",null,null,null,null,"2020-11-27"]
[]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":9},null,"Debt: Nominal Risk Free Rate (DRfn)",null,null,null,5.4600000000000003E-2,null,null,null,3.7999999999999999E-2,null,{"$f":"K9","v":3.7999999999999999E-2},null,1.7999999999999999E-2,{"$f":"O9","v":1.7999999999999999E-2},{"$f":"P9","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2]
[{"$f":"ROW()","v":10},null,"Debt: Real Risk Free Rate (DRfr)",null,null,null,{"$f":"((1+G9)/(G27+1))-1","v":2.7374573794447077E-2},null,null,null,{"$f":"((1+K9)/(K27+1))-1","v":1.0218978102189746E-2},null,{"$f":"K10","v":1.0218978102189746E-2},null,{"$f":"((1+O9)/(O27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+P9)/(P27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+Q9)/(Q27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+R9)/(R27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+S9)/(S27+1))-1","v":3.6478359459726217E-3}]
[{"$f":"ROW()","v":11},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,{"$f":"O11","v":2.1000000000000001E-2},{"$f":"P11","v":2.1000000000000001E-2},{"$f":"Q11","v":2.1000000000000001E-2},{"$f":"R11","v":2.1000000000000001E-2},2.9499999999999999E-3,{"$f":"T11","v":2.9499999999999999E-3},{"$f":"U11","v":2.9499999999999999E-3},{"$f":"V11","v":2.9499999999999999E-3},{"$f":"W11","v":2.9499999999999999E-3}]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,3.124E-2,null,null,null,3.143E-2,null,{"$f":"K12","v":3.143E-2},null,2.716E-2,{"$f":"IF(P40=\"\",O12,P40)","v":2.8299999999999999E-2},{"$f":"IF(Q40=\"\",P12,Q40)","v":2.63E-2},{"$f":"IF(R40=\"\",Q12,R40)","v":2.3390000000000001E-2},{"$f":"IF(S40=\"\",R12,S40)","v":2.3259999999999999E-2},{"$f":"T40","v":2.2589999999999999E-2},{"$f":"IF(U40=\"\",T12,U40)","v":2.2589999999999999E-2},{"$f":"IF(V40=\"\",U12,V40)","v":2.2589999999999999E-2},{"$f":"IF(W40=\"\",V12,W40)","v":2.2589999999999999E-2},{"$f":"IF(X40=\"\",W12,X40)","v":2.2589999999999999E-2}]
[{"$f":"ROW()","v":13},null,"Cost of Debt; Debt Issuing Cost (Disc) + Hedging Cost",null,null,null,1.25E-3,null,null,null,1.25E-3,null,{"$f":"K13","v":1.25E-3},null,{"$f":"0.125%+0.114%","v":2.3899999999999998E-3},{"$f":"O13","v":2.3899999999999998E-3},{"$f":"P13","v":2.3899999999999998E-3},2.3899999999999998E-3,2.3899999999999998E-3,2.14E-3,{"$f":"T13","v":2.14E-3},{"$f":"U13","v":2.14E-3},{"$f":"V13","v":2.14E-3},{"$f":"W13","v":2.14E-3}]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (DRm)",null,null,null,{"$f":"SUM(G12:G13)","v":3.2489999999999998E-2},null,null,null,{"$f":"SUM(K12:K13)","v":3.2680000000000001E-2},null,{"$f":"K14","v":3.2680000000000001E-2},null,{"$f":"O11+O12+O13-O9","v":3.2549999999999996E-2},{"$f":"P11+P12+P13-P9","v":3.3689999999999998E-2},3.1689999999999996E-2,2.8780000000000003E-2,2.8649999999999998E-2,{"$f":"T11+T12+T13","v":2.768E-2},{"$f":"U11+U12+U13","v":2.768E-2},2.768E-2,2.768E-2,2.768E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,9.7299999999999998E-2,null,{"$f":"G9+G14","v":8.7090000000000001E-2},null,9.5200000000000007E-2,null,{"$f":"K9+K14","v":7.0679999999999993E-2},null,{"$f":"K15","v":7.0679999999999993E-2},null,{"$f":"O9+O14","v":5.0549999999999998E-2},{"$f":"P9+P14","v":5.169E-2},{"$f":"Q9+Q14","v":4.9689999999999998E-2},{"$f":"R9+R14","v":4.6780000000000002E-2},{"$f":"S9+S14","v":4.6649999999999997E-2},{"$f":"T14","v":2.768E-2},{"$f":"U14","v":2.768E-2},2.768E-2,2.768E-2,2.768E-2]
[]
[null,null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8999999999999998E-3,{"$f":"T18","v":2.8999999999999998E-3},2.8999999999999998E-3,2.8999999999999998E-3,2.8999999999999998E-3]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,null,null,0.06,null,null,null,0.06,null,{"$f":"K19","v":0.06},null,7.3999999999999996E-2,{"$f":"O19","v":7.3999999999999996E-2},{"$f":"P19","v":7.3999999999999996E-2},{"$f":"Q19","v":7.3999999999999996E-2},{"$f":"R19","v":7.3999999999999996E-2},0.06,0.06,0.06,0.06,0.06]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,null,null,0.8,null,null,null,0.8,null,{"$f":"K20","v":0.8},null,0.7,{"$f":"O20","v":0.7},{"$f":"P20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,0.13500000000000001,null,{"$f":"G22/(1-G28*(1-G29))","v":0.11944121071012806},null,0.125,null,{"$f":"K22/(1-K28*(1-K29))","v":0.11096774193548387},null,{"$f":"K21","v":0.11096774193548387},null,{"$f":"O22/(1-O28*(1-O29))","v":8.5121951219512174E-2},8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,{"$f":"G9+G19*G20","v":0.1026},null,null,null,{"$f":"K9+K19*K20","v":8.5999999999999993E-2},null,{"$f":"K22","v":8.5999999999999993E-2},null,{"$f":"O9+O19*O20","v":6.9799999999999987E-2},{"$f":"P9+P19*P20","v":6.9799999999999987E-2},{"$f":"Q9+Q19*Q20","v":6.9799999999999987E-2},{"$f":"R9+R19*R20","v":6.9799999999999987E-2},{"$f":"S9+S19*S20","v":6.9799999999999987E-2},{"$f":"T18+T19*T20","v":4.4899999999999995E-2},{"$f":"U18+U19*U20","v":4.4899999999999995E-2},4.4899999999999995E-2,4.4899999999999995E-2,4.4899999999999995E-2]
[]
[null,null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,{"$f":"O25","v":0.6},0.6,0.6,0.6,0.55000000000000004,{"$f":"T25","v":0.55000000000000004},{"$f":"U25","v":0.55000000000000004},{"$f":"V25","v":0.55000000000000004},{"$f":"W25","v":0.55000000000000004}]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,0.4,null,{"$f":"1-G25","v":0.4},null,0.4,null,{"$f":"1-K25","v":0.4},null,0.4,null,{"$f":"1-O25","v":0.4},{"$f":"1-P25","v":0.4},0.4,0.4,0.4,{"$f":"1-T25","v":0.44999999999999996},{"$f":"1-U25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Inflation Rate for WACC (I)",null,2.52E-2,null,2.6499999999999999E-2,null,2.5700000000000001E-2,null,2.75E-2,null,{"$f":"K27","v":2.75E-2},null,1.43E-2,{"$f":"O27","v":1.43E-2},{"$f":"P27","v":1.43E-2},1.43E-2,1.43E-2,1.15E-2,{"$f":"T27","v":1.15E-2},{"$f":"U27","v":1.15E-2},{"$f":"V27","v":1.15E-2},{"$f":"W27","v":1.15E-2}]
[{"$f":"ROW()","v":28},null,"Corporate Tax Rate (T)",null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,{"$f":"O28","v":0.3},0.3,0.3,0.3,0.3,{"$f":"T28","v":0.3},{"$f":"U28","v":0.3},{"$f":"V28","v":0.3},{"$f":"W28","v":0.3}]
[{"$f":"ROW()","v":29},null,"Franking Credit (g)",null,0,null,0.53,null,0,null,0.25,null,0.25,null,0.4,0.4,0.4,0.4,0.4,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":30},null,"Imputation Adj (G)",null,{"$f":"(1-E28)/(1-E28*(1-E29))","v":1},null,{"$f":"(1-G28)/(1-G28*(1-G29))","v":0.81490104772991845},null,null,null,{"$f":"(1-K28)/(1-K28*(1-K29))","v":0.90322580645161277},null,0.90322580645161277,null,{"$f":"(1-O28)/(1-O28*(1-O29))","v":0.85365853658536572},{"$f":"(1-P28)/(1-P28*(1-P29))","v":0.85365853658536572},0.85365853658536572,0.85365853658536572,0.85365853658536572,{"$f":"(1-T28)/(1-T28*(1-T29))","v":0.82352941176470584},{"$f":"(1-U28)/(1-U28*(1-U29))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584]
[]
[{"$f":"ROW()","v":32},null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":33},null,"Nominal Pre Tax WACC (WPn)",null,{"$f":"E21*(1/(1-E28*(1-E29))*E26)+E15*E25","v":0.13552285714285714},null,{"$f":"G21*G26+G15*G25","v":0.10003048428405123},null,{"$f":"I21*(1/(1-I28*(1-I29))*I26)+I15*I25","v":0.12854857142857146},null,{"$f":"K21*K26+K15*K25","v":8.6795096774193545E-2},null,8.6795096774193545E-2,null,{"$f":"O21*O26+O15*O25","v":6.4378780487804876E-2},6.5062780487804867E-2,6.3862780487804874E-2,6.2116780487804876E-2,6.2038780487804868E-2,3.8994588235294114E-2,3.8994588235294114E-2,3.8994588235294114E-2,3.8994588235294114E-2,3.8994588235294114E-2]
[{"$f":"ROW()","v":34},null,"Real Pre Tax WACC (WPr)",null,{"$f":"(1+E33)/(1+E27)- 1","v":0.10761105846942765},null,{"$f":"(1+G33)/(1+G27)-1","v":7.1632230184170753E-2},null,{"$f":"(1+I33)/(1+I27)- 1","v":0.10027159152634435},null,{"$f":"(1+K33)/(1+K27)-1","v":5.770812338121023E-2},null,5.770812338121023E-2,null,{"$f":"(1+O33)/(1+O27)-1","v":4.9372750160509682E-2},5.0047106859711032E-2,4.8864024931287497E-2,4.7142640725431173E-2,4.70657404000836E-2,2.7181995289465188E-2,2.7181995289465188E-2,2.7181995289465188E-2,2.7181995289465188E-2,2.7181995289465188E-2]
[{"$f":"ROW()","v":35},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":36},null,"Nominal After Tax WACC (WVAn)",null,null,null,{"$f":"G25*G15+G26*G22","v":9.3294000000000002E-2},null,null,null,{"$f":"K25*K15+K26*K22","v":7.6807999999999987E-2},null,7.6807999999999987E-2,null,{"$f":"O25*O15+O26*O22","v":5.8249999999999996E-2},5.8934E-2,5.7733999999999994E-2,5.5987999999999996E-2,5.5909999999999994E-2,3.5429000000000002E-2,3.5429000000000002E-2,3.5429000000000002E-2,3.5429000000000002E-2,3.5429000000000002E-2]
[{"$f":"ROW()","v":37},null,"Real After Tax WACC (WVAr)",null,null,null,{"$f":"(1+G36)/(1+G27)-1","v":6.506965416463717E-2},null,null,null,{"$f":"(1+K36)/(1+K27)-1","v":4.7988321167883097E-2},null,4.7988321167883097E-2,null,{"$f":"(1+O36)/(1+O27)-1","v":4.3330375628512163E-2},4.4004732327713736E-2,4.2821650399290201E-2,4.1100266193433876E-2,4.1023365868086303E-2,2.3656945130993368E-2,2.3656945130993368E-2,2.3656945130993368E-2,2.3656945130993368E-2,2.3656945130993368E-2]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":40},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44","v":2.716E-2},{"$f":"P44","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"T44","v":2.2589999999999999E-2},{"$f":"IF(Inputs!AE12=\"\",\"\",Inputs!AE12)","v":""},{"$f":"IF(Inputs!AF12=\"\",\"\",Inputs!AF12)","v":""},{"$f":"IF(Inputs!AG12=\"\",\"\",Inputs!AG12)","v":""},{"$f":"IF(Inputs!AH12=\"\",\"\",Inputs!AH12)","v":""}]
[{"$f":"ROW()","v":41},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O40=\"\",N41,O40)","v":2.716E-2},{"$f":"IF(P40=\"\",O41,P40)","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"IF(T40=\"\",S41,T40)","v":2.2589999999999999E-2},2.2589999999999999E-2,{"$f":"IF(V40=\"\",U41,V40)","v":2.2589999999999999E-2},{"$f":"IF(W40=\"\",V41,W40)","v":2.2589999999999999E-2},{"$f":"IF(X40=\"\",W41,X40)","v":2.2589999999999999E-2}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"O43+1","v":2017},{"$f":"P43+1","v":2018},2019,2020,2021,{"$f":"T43+1","v":2022},{"$f":"U43+1","v":2023},2024,2025]
[{"$f":"ROW()","v":44},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(O47:O66),5)","v":2.716E-2},{"$f":"ROUND(AVERAGE(P47:P66),5)","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"IF(T51=\"\",\"\",ROUND(AVERAGE(T51:T60),5))","v":2.2589999999999999E-2},{"$f":"IF(U50=\"\",\"\",ROUND(AVERAGE(U50:U59),5))","v":""},{"$f":"IF(V49=\"\",\"\",ROUND(AVERAGE(V49:V58),5))","v":""},{"$f":"IF(W48=\"\",\"\",ROUND(AVERAGE(W48:W57),5))","v":""},{"$f":"IF(X47=\"\",\"\",ROUND(AVERAGE(X47:X56),5))","v":""},"This number is automatically populated when the annual DRP at Inputs sheet, Row 11 is updated"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"O46+1","v":2017},{"$f":"P46+1","v":2018},2019,2020,2021,{"$f":"T46+1","v":2022},{"$f":"U46+1","v":2023},2024,2025]
[{"$f":"ROW()","v":47},null,{"$f":"C48+1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AH$11=\"\",\"\",Inputs!AH$11)","v":""}]
[{"$f":"ROW()","v":48},null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AG$11=\"\",\"\",Inputs!AG$11)","v":""},{"$f":"W48","v":""}]
[{"$f":"ROW()","v":49},null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AF$11=\"\",\"\",Inputs!AF$11)","v":""},{"$f":"V49","v":""},""]
[{"$f":"ROW()","v":50},null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AE$11=\"\",\"\",Inputs!AE$11)","v":""},{"$f":"U50","v":""},{"$f":"V50","v":""},{"$f":"W50","v":""}]
[{"$f":"ROW()","v":51},null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.712E-2,{"$f":"T51","v":1.712E-2},{"$f":"U51","v":1.712E-2},{"$f":"V51","v":1.712E-2},{"$f":"W51","v":1.712E-2}]
[{"$f":"ROW()","v":52},null,{"$f":"C53+1","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9949999999999999E-2,{"$f":"S52","v":1.9949999999999999E-2},{"$f":"T52","v":1.9949999999999999E-2},1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2]
[{"$f":"ROW()","v":53},null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.712E-2,{"$f":"R53","v":1.712E-2},1.712E-2,{"$f":"T53","v":1.712E-2},1.712E-2,1.712E-2,1.712E-2]
[{"$f":"ROW()","v":54},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7559999999999999E-2,{"$f":"Q54","v":1.7559999999999999E-2},1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2]
[{"$f":"ROW()","v":55},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2]
[{"$f":"ROW()","v":56},null,2016,null,null,null,null,null,null,null,null,null,null,null,2.6120000000000001E-2,{"$f":"O56","v":2.6120000000000001E-2},2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,{"$f":"T56","v":2.6120000000000001E-2},{"$f":"U56","v":2.6120000000000001E-2},{"$f":"V56","v":2.6120000000000001E-2},{"$f":"W56","v":2.6120000000000001E-2}]
[{"$f":"ROW()","v":57},null,2015,null,null,null,null,null,null,null,null,null,null,null,2.07E-2,{"$f":"O57","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2,2.07E-2,{"$f":"T57","v":2.07E-2},2.07E-2,2.07E-2]
[{"$f":"ROW()","v":58},null,2014,null,null,null,null,null,null,null,null,null,null,null,2.2509999999999999E-2,{"$f":"O58","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,{"$f":"T58","v":2.2509999999999999E-2},2.2509999999999999E-2]
[{"$f":"ROW()","v":59},null,2013,null,null,null,null,null,null,null,null,null,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2]
[{"$f":"ROW()","v":60},null,2012,null,null,null,null,null,null,null,null,null,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2]
[{"$f":"ROW()","v":61},null,2011,null,null,null,null,null,null,null,null,null,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2]
[{"$f":"ROW()","v":62},null,2010,null,null,null,null,null,null,null,null,null,null,null,2.1250000000000002E-2,{"$f":"O62","v":2.1250000000000002E-2},{"$f":"P62","v":2.1250000000000002E-2},{"$f":"Q62","v":2.1250000000000002E-2}]
[{"$f":"ROW()","v":63},null,2009,null,null,null,null,null,null,null,null,null,null,null,4.6240000000000003E-2,4.6240000000000003E-2,4.6240000000000003E-2]
[{"$f":"ROW()","v":64},null,{"$f":"C65+1","v":2008},null,null,null,null,null,null,null,null,null,null,null,3.7560000000000003E-2,3.7560000000000003E-2]
[{"$f":"ROW()","v":65},null,2007,null,null,null,null,null,null,null,null,null,null,null,1.1299999999999999E-2]

{"sheet":"Inputs","index":3,"n_rows":1919,"n_cols":34,"rows_kept":1919,"cut":false,"hidden":false,"merged":[[1904,29,1904,33],[864,24,864,28],[696,24,696,28],[708,24,708,28],[720,24,720,28],[1445,24,1445,28],[1457,24,1457,28],[1469,24,1469,28],[1481,24,1481,28],[1337,24,1337,28],[1349,24,1349,28],[1361,24,1361,28],[1373,24,1373,28],[1385,24,1385,28],[1397,24,1397,28],[1409,24,1409,28],[1421,24,1421,28],[1433,24,1433,28],[1229,24,1229,28],[1241,24,1241,28],[1253,24,1253,28],[1265,24,1265,28],[1277,24,1277,28],[1289,24,1289,28],[1301,24,1301,28],[496,8,496,12],[496,13,496,18],[496,19,496,23],[496,24,496,28],[508,8,508,12],[508,13,508,18],[508,19,508,23],[508,24,508,28],[852,24,852,28],[804,8,804,12],[804,13,804,18],[804,19,804,23],[768,8,768,12],[768,13,768,18],[768,19,768,23],[780,8,780,12],[780,13,780,18],[780,19,780,23],[816,19,816,23],[852,8,852,12],[852,13,852,18],[852,19,852,23],[558,13,558,18],[558,19,558,23],[558,24,558,28],[521,8,521,12],[521,13,521,18],[521,19,521,23],[521,24,521,28],[533,8,533,12],[533,13,533,18],[533,19,533,23],[533,24,533,28],[484,13,484,18],[484,19,484,23],[484,24,484,28],[456,19,456,23],[456,24,456,28],[458,19,458,23],[458,24,458,28],[463,8,463,12],[463,13,463,18],[463,19,463,23],[463,24,463,28],[484,8,484,12],[876,24,876,28],[888,24,888,28],[669,13,669,18],[546,8,546,12],[546,13,546,18],[546,19,546,23],[546,24,546,28],[558,8,558,12],[732,24,732,28],[744,24,744,28],[756,24,756,28],[768,24,768,28],[780,24,780,28],[792,24,792,28],[804,24,804,28],[816,24,816,28],[828,24,828,28],[840,24,840,28],[828,8,828,12],[828,13,828,18],[828,19,828,23],[792,8,792,12],[792,13,792,18],[792,19,792,23],[900,24,900,28],[1397,8,1397,12],[1397,13,1397,18],[1397,19,1397,23],[1409,8,1409,12],[1409,13,1409,18],[1409,19,1409,23],[1373,8,1373,12],[1373,13,1373,18],[1373,19,1373,23],[1385,8,1385,12],[1385,13,1385,18],[1385,19,1385,23],[924,24,924,28],[936,24,936,28],[948,24,948,28],[900,8,900,12],[1313,24,1313,28],[1325,24,1325,28],[912,24,912,28],[1301,8,1301,12],[1301,13,1301,18],[1301,19,1301,23],[1313,8,1313,12],[1869,19,1869,23],[1869,24,1869,28],[1829,13,1829,18],[1829,19,1829,23],[1837,13,1837,18],[1837,19,1837,23],[1837,24,1837,28],[1845,13,1845,18],[1845,19,1845,23],[1845,24,1845,28],[1861,13,1861,18],[1861,19,1861,23],[1861,24,1861,28],[1853,13,1853,18],[1853,19,1853,23],[1853,24,1853,28],[1869,13,1869,18],[1762,24,1762,28],[1469,8,1469,12],[1469,13,1469,18],[1469,19,1469,23],[1481,8,1481,12],[1481,13,1481,18],[1481,19,1481,23],[1433,8,1433,12],[1433,13,1433,18],[1433,19,1433,23],[1445,8,1445,12],[1445,13,1445,18],[1445,19,1445,23],[1457,8,1457,12],[1457,13,1457,18],[1457,19,1457,23],[1555,8,1555,12],[1555,13,1555,18],[1555,19,1555,23],[1555,24,1555,28],[1519,8,1519,12],[1519,13,1519,18],[1519,19,1519,23],[1519,24,1519,28],[1313,13,1313,18],[1313,19,1313,23],[1421,8,1421,12],[1421,13,1421,18],[1421,19,1421,23],[1349,8,1349,12],[1349,13,1349,18],[1349,19,1349,23],[1361,8,1361,12],[1361,13,1361,18],[1361,19,1361,23],[1325,8,1325,12],[1325,13,1325,18],[1325,19,1325,23],[1337,8,1337,12],[1337,13,1337,18],[1337,19,1337,23],[1289,8,1289,12],[1289,13,1289,18],[1289,19,1289,23],[1265,8,1265,12],[1265,13,1265,18],[1265,19,1265,23],[1229,8,1229,12],[1229,13,1229,18],[1229,19,1229,23],[1241,8,1241,12],[1241,13,1241,18],[1241,19,1241,23],[948,8,948,12],[948,13,948,18],[948,19,948,23],[936,8,936,12],[936,13,936,18],[1253,8,1253,12],[1253,13,1253,18],[1253,19,1253,23],[1277,8,1277,12],[1277,13,1277,18],[1277,19,1277,23],[936,19,936,23],[998,8,998,12],[998,13,998,18],[998,19,998,23],[962,8,962,12],[962,13,962,18],[962,19,962,23],[1070,19,1070,23],[1214,19,1214,23],[1214,8,1214,12],[1214,13,1214,18],[1034,8,1034,12],[1034,13,1034,18],[912,8,912,12],[912,13,912,18],[924,8,924,12],[924,13,924,18],[876,8,876,12],[876,13,876,18],[876,19,876,23],[888,19,888,23],[900,19,900,23],[912,19,912,23],[924,19,924,23],[888,8,888,12],[888,13,888,18],[864,8,864,12],[864,13,864,18],[864,19,864,23],[900,13,900,18],[631,24,631,28],[669,19,669,23],[669,24,669,28],[681,8,681,12],[681,13,681,18],[669,8,669,12],[840,13,840,18],[840,19,840,23],[756,13,756,18],[756,19,756,23],[720,8,720,12],[720,13,720,18],[720,19,720,23],[732,8,732,12],[732,13,732,18],[732,19,732,23],[696,8,696,12],[696,13,696,18],[696,19,696,23],[708,8,708,12],[410,8,410,12],[410,13,410,18],[410,19,410,23],[410,24,410,28],[450,19,450,23],[450,24,450,28],[452,19,452,23],[452,24,452,28],[454,19,454,23],[454,24,454,28],[434,8,434,12],[434,13,434,18],[434,19,434,23],[434,24,434,28],[448,8,448,12],[448,13,448,18],[448,19,448,23],[448,24,448,28],[422,8,422,12],[422,13,422,18],[422,19,422,23],[422,24,422,28],[335,24,335,28],[347,24,347,28],[386,8,386,12],[386,13,386,18],[386,19,386,23],[386,24,386,28],[398,8,398,12],[398,13,398,18],[398,19,398,23],[398,24,398,28],[362,8,362,12],[362,13,362,18],[362,19,362,23],[362,24,362,28],[374,8,374,12],[374,13,374,18],[374,19,374,23],[374,24,374,28],[296,24,296,28],[311,8,311,12],[311,13,311,18],[270,8,270,12],[270,13,270,18],[270,19,270,23],[270,24,270,28],[284,8,284,12],[284,13,284,18],[284,19,284,23],[284,24,284,28],[323,8,323,12],[335,8,335,12],[335,13,335,18],[335,19,335,23],[347,8,347,12],[347,13,347,18],[347,19,347,23],[296,8,296,12],[296,13,296,18],[296,19,296,23],[222,8,222,12],[222,13,222,18],[222,19,222,23],[222,24,222,28],[234,8,234,12],[234,13,234,18],[234,19,234,23],[234,24,234,28],[196,8,196,12],[196,13,196,18],[196,19,196,23],[196,24,196,28],[208,8,208,12],[208,13,208,18],[208,19,208,23],[208,24,208,28],[121,8,121,12],[121,13,121,18],[121,19,121,23],[121,24,121,28],[148,7,148,12],[160,7,160,12],[85,7,85,12],[97,7,97,12],[109,8,109,12],[109,13,109,18],[109,19,109,23],[109,24,109,28],[258,29,258,33],[270,29,270,33],[284,29,284,33],[296,29,296,33],[362,29,362,33],[374,29,374,33],[386,29,386,33],[398,29,398,33],[172,8,172,12],[172,13,172,18],[172,19,172,23],[172,24,172,28],[184,8,184,12],[184,13,184,18],[184,19,184,23],[184,24,184,28],[246,8,246,12],[246,13,246,18],[246,19,246,23],[246,24,246,28],[258,8,258,12],[258,13,258,18],[258,19,258,23],[258,24,258,28],[109,29,109,33],[121,29,121,33],[172,29,172,33],[184,29,184,33],[196,29,196,33],[208,29,208,33],[222,29,222,33],[234,29,234,33],[246,29,246,33],[463,29,463,33],[484,29,484,33],[496,29,496,33],[508,29,508,33],[521,29,521,33],[533,29,533,33],[546,29,546,33],[558,29,558,33],[1837,29,1837,33],[570,29,570,33],[582,29,582,33],[595,29,595,33],[607,29,607,33],[619,29,619,33],[631,29,631,33],[644,29,644,33],[656,29,656,33],[669,29,669,33],[681,29,681,33],[1762,29,1762,33],[410,29,410,33],[422,29,422,33],[434,29,434,33],[448,29,448,33],[450,29,450,33],[452,29,452,33],[454,29,454,33],[456,29,456,33],[458,29,458,33],[840,8,840,12],[681,19,681,23],[681,24,681,28],[644,8,644,12],[644,13,644,18],[644,19,644,23],[644,24,644,28],[656,8,656,12],[656,13,656,18],[656,19,656,23],[656,24,656,28],[816,8,816,12],[816,13,816,18],[744,8,744,12],[744,13,744,18],[744,19,744,23],[756,8,756,12],[708,13,708,18],[708,19,708,23],[631,19,631,23],[570,8,570,12],[570,13,570,18],[570,19,570,23],[570,24,570,28],[582,8,582,12],[582,13,582,18],[582,19,582,23],[582,24,582,28],[595,8,595,12],[595,13,595,18],[595,19,595,23],[595,24,595,28],[607,13,607,18],[607,19,607,23],[607,24,607,28],[619,13,619,18],[619,19,619,23],[619,24,619,28],[631,13,631,18],[1034,19,1034,23],[1034,24,1034,28],[1046,8,1046,12],[1046,13,1046,18],[1154,8,1154,12],[1154,13,1154,18],[1154,19,1154,23],[1154,24,1154,28],[1046,19,1046,23],[1046,24,1046,28],[1058,8,1058,12],[1058,13,1058,18],[1058,19,1058,23],[1058,24,1058,28],[1070,8,1070,12],[1070,13,1070,18],[1070,24,1070,28],[1082,8,1082,12],[1082,13,1082,18],[1082,19,1082,23],[1082,24,1082,28],[1094,8,1094,12],[1094,13,1094,18],[1094,19,1094,23],[998,24,998,28],[1010,8,1010,12],[1010,13,1010,18],[1010,19,1010,23],[1010,24,1010,28],[1022,8,1022,12],[1022,13,1022,18],[1022,19,1022,23],[1022,24,1022,28],[962,24,962,28],[974,8,974,12],[974,13,974,18],[974,19,974,23],[974,24,974,28],[986,8,986,12],[986,13,986,18],[986,19,986,23],[986,24,986,28],[1094,24,1094,28],[1214,24,1214,28],[1106,8,1106,12],[1106,13,1106,18],[1106,19,1106,23],[1106,24,1106,28],[1118,8,1118,12],[1118,13,1118,18],[1118,19,1118,23],[1118,24,1118,28],[1130,8,1130,12],[1130,13,1130,18],[1130,19,1130,23],[1130,24,1130,28],[1142,8,1142,12],[1142,13,1142,18],[1142,19,1142,23],[1142,24,1142,28],[1166,8,1166,12],[1166,13,1166,18],[1166,19,1166,23],[1166,24,1166,28],[1178,8,1178,12],[1178,13,1178,18],[1178,19,1178,23],[1178,24,1178,28],[1190,8,1190,12],[1190,13,1190,18],[1190,19,1190,23],[1190,24,1190,28],[1202,8,1202,12],[1202,13,1202,18],[1202,19,1202,23],[1202,24,1202,28],[1495,19,1495,23],[1495,24,1495,28],[1507,8,1507,12],[1507,13,1507,18],[1507,19,1507,23],[1507,24,1507,28],[1495,8,1495,12],[1495,13,1495,18],[1639,8,1639,12],[1639,13,1639,18],[1639,19,1639,23],[1639,24,1639,28],[1579,13,1579,18],[1579,19,1579,23],[1579,24,1579,28],[1591,8,1591,12],[1591,13,1591,18],[1591,19,1591,23],[1591,24,1591,28],[1603,8,1603,12],[1603,13,1603,18],[1603,19,1603,23],[1603,24,1603,28],[1615,8,1615,12],[1651,8,1651,12],[1651,13,1651,18],[1651,19,1651,23],[1651,24,1651,28],[1531,8,1531,12],[1531,13,1531,18],[1531,19,1531,23],[1531,24,1531,28],[1543,8,1543,12],[1543,13,1543,18],[1543,19,1543,23],[1543,24,1543,28],[1615,13,1615,18],[1615,19,1615,23],[1615,24,1615,28],[1567,8,1567,12],[1567,13,1567,18],[1567,19,1567,23],[1627,8,1627,12],[1627,13,1627,18],[1627,19,1627,23],[1627,24,1627,28],[1567,24,1567,28],[1579,8,1579,12],[1877,29,1877,33],[1885,29,1885,33],[1894,29,1894,33],[1898,29,1898,33],[1894,13,1894,18],[1894,19,1894,23],[1687,8,1687,12],[1687,13,1687,18],[1687,19,1687,23],[1687,24,1687,28],[1699,8,1699,12],[1699,13,1699,18],[1699,19,1699,23],[1699,24,1699,28],[1711,8,1711,12],[1711,13,1711,18],[1711,19,1711,23],[1711,24,1711,28],[1723,8,1723,12],[1723,13,1723,18],[1723,19,1723,23],[1723,24,1723,28],[1735,8,1735,12],[1735,13,1735,18],[1663,8,1663,12],[1663,13,1663,18],[1663,19,1663,23],[1663,24,1663,28],[1675,8,1675,12],[1675,13,1675,18],[1675,19,1675,23],[1675,24,1675,28],[1869,29,1869,33],[1735,19,1735,23],[1735,24,1735,28],[1747,8,1747,12],[1747,13,1747,18],[1845,29,1845,33],[1747,19,1747,23],[1747,24,1747,28],[1762,13,1762,18],[1762,19,1762,23],[1853,29,1853,33],[1861,29,1861,33],[1821,8,1821,12],[1821,13,1821,18],[1821,19,1821,23],[1821,24,1821,28],[1894,24,1894,28],[1898,13,1898,18],[1898,19,1898,23],[1898,24,1898,28],[1877,13,1877,18],[1877,19,1877,23],[1877,24,1877,28],[1885,13,1885,18],[1885,19,1885,23],[1885,24,1885,28]]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]Inputs"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,"AA1","AA1","AA1","AA1","AA1","AA1","AA2","AA2","AA2","AA2","AA2","AA2","AA3","AA3","AA3","AA3","AA3","AA4","AA4","AA4","AA4","AA4","AA5","AA5","AA5","AA5","AA5"]
["Year ending (31-December)",null,null,null,null,{"$f":"G6-1","v":1997},{"$f":"H6-1","v":1998},1999,{"$f":"H6+1","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
["Days",null,null,null,null,{"$f":"IF(INT(F6/4)=F6/4,366,365)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
["Project Year",null,null,null,null,0,0,0,{"$f":"H8+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["General Inputs"]
[{"$f":"ROW()","v":10},"Tariff Recalculation",null,{"$f":"IF(ISNUMBER($AH$11),$AH$6,IF(ISNUMBER($AG$11),$AG$6,IF(ISNUMBER($AF$11),$AF$6,IF(ISNUMBER(AE$11),$AE$6,$AD$6))))","v":2021},{"$f":"$AH$6","v":2025}]
[{"$f":"ROW()","v":11},"Annual Debt Risk Premium (Annual Update)"]
[{"$f":"ROW()","v":12},"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!T12","v":2.2589999999999999E-2},{"$f":"IF(WACC!U44=\"\",\"\",WACC!U44)","v":""},{"$f":"IF(WACC!V44=\"\",\"\",WACC!V44)","v":""},{"$f":"IF(WACC!W44=\"\",\"\",WACC!W44)","v":""},{"$f":"IF(WACC!X44=\"\",\"\",WACC!X44)","v":""}]
[{"$f":"ROW()","v":13},"X-Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_2021","v":-6.0927032660034657E-4},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","v":0},{"$f":"X_Factor_2025","v":0}]
[{"$f":"ROW()","v":14}]
["CPI and Inflations"]
[{"$f":"ROW()","v":16},"CPI and Inflation"]
[{"$f":"ROW()","v":17},null,"September CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106.4,108,109.4,111.4,113.5,115.4,116.2]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,"December CPI (pre Sep 2012 rebase)",null,null,117.6,120.2,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4]
[{"$f":"ROW()","v":20},null,"December CPI",null,null,{"$f":"G20/(G21+1)","v":65.42073578595317},66.867112597547376,69.036677814938685,73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,99.8,102,104.8,106.6,{"$f":"108.4*1+109.5315*0","v":108.4},110,112.1,114.1,116.2,{"$f":"AB20*(1+AC21)","v":117.53630000000001},118.88796745000002,120.25517907567503,121.6381136350453,123.03695194184833,124.45187688917959]
[{"$f":"ROW()","v":21},null,"December Inflation",null,null,null,{"$f":"G19/F19-1","v":2.2108843537415046E-2},3.2445923460898474E-2,5.8017727639001038E-2,3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,{"$f":"U20/T20-1","v":2.2044088176352838E-2},2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,{"$f":"AD21","v":1.15E-2},{"$f":"WACC!T$27","v":1.15E-2},{"$f":"WACC!U$27","v":1.15E-2},{"$f":"WACC!V$27","v":1.15E-2},{"$f":"WACC!W$27","v":1.15E-2},{"$f":"WACC!X$27","v":1.15E-2}]
[{"$f":"ROW()","v":22},null,"Inflation Factors",null,null,{"$f":"F20/$E$26","v":0.56300116855381388},0.57544847330075188,0.59411943042115911,0.6285888897203723,0.64821733182131314,0.66784577392225386,0.68364427610105993,0.70135774824093333,0.72098619034187394,0.74444457236494954,0.76646672691722451,0.79471253384296858,0.81146852100230837,0.83301193306431653,0.85886402753872626,0.87779690189328741,0.90189328743545605,0.91738382099827875,0.93287435456110157,0.946643717728055,0.96471600688468151,0.98192771084337338,1,1.0115000000000001,1.0231322500000002,1.0348982708750003,1.0467996009900629,1.0588377964014486,1.0710144310600653]
["Financial Parameters"]
[{"$f":"ROW()","v":24},"Modelled Inflation"]
[{"$f":"ROW()","v":25},null,"Selected CPI period","Base period:","2019-12-31","1997-12-31","1998-12-31","1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31"]
[{"$f":"ROW()","v":26},null,"December CPI (modelled)","Base CPI:",{"$f":"HLOOKUP($E$25,$H$25:$AC$26,2,FALSE)","v":116.2},{"$f":"G26/(G27+1)","v":69.036677814938685},69.036677814938685,69.036677814938685,73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,{"$f":"T20","v":99.8},102,104.8,106.6,108.4,110,112.1,114.1,116.2,117.53630000000001,118.88796745000002,120.25517907567503,121.6381136350453,123.03695194184833,124.45187688917959]
[{"$f":"ROW()","v":27},null,"December Inflation",null,null,null,null,null,{"$f":"I21","v":5.8017727639001038E-2},3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,{"$f":"T21","v":3.1034482758620641E-2},2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2]
[{"$f":"ROW()","v":28},null,{"$f":"\"Inflation Factor (convert \" &$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},"Real $ at ",{"$f":"TEXT($E$25,\"dd/mm/yyyy\")","v":"31/12/2019"},{"$f":"F$26/$E$26","v":0.59411943042115911},0.59411943042115911,0.59411943042115911,0.6285888897203723,0.64821733182131314,0.66784577392225386,0.68364427610105993,0.70135774824093333,0.72098619034187394,0.74444457236494954,0.76646672691722451,0.79471253384296858,0.81146852100230837,0.83301193306431653,0.85886402753872626,0.87779690189328741,0.90189328743545605,0.91738382099827875,0.93287435456110157,0.946643717728055,0.96471600688468151,0.98192771084337338,1,1.0115000000000001,1.0231322500000002,1.0348982708750003,1.0467996009900629,1.0588377964014486,1.0710144310600653]
[{"$f":"ROW()","v":29},null,{"$f":"\"Inflation Factor (convert nominal to real \"&$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,{"$f":"1/F28","v":1.6831632644822279},1.6831632644822279,1.6831632644822279,1.5908648981130575,1.542692475053504,1.4973516926325767,1.4627490274666977,1.4258058779675389,1.3869891176775861,1.3432833512684532,1.3046880769659244,1.2583166332665332,1.2323336939365457,1.200462994955428,1.1643286573146294,1.1392156862745098,1.1087786259541985,1.0900562851782365,1.0719557195571956,1.0563636363636364,1.0365744870651206,1.0184049079754602,1,0.98863074641621351,0.9773907527594794,0.96627854944090874,0.95529268357974173,0.94443171881338772,0.93369423510962701]
[{"$f":"ROW()","v":30},"Real Pre-tax WACC"]
[{"$f":"ROW()","v":31},null,"WACC",null,null,null,null,null,7.3999999999999996E-2,{"$f":"I31","v":7.3999999999999996E-2},{"$f":"J31","v":7.3999999999999996E-2},{"$f":"K31","v":7.3999999999999996E-2},{"$f":"L31","v":7.3999999999999996E-2},7.2375783242297764E-2,{"$f":"N31","v":7.2375783242297764E-2},{"$f":"O31","v":7.2375783242297764E-2},{"$f":"P31","v":7.2375783242297764E-2},{"$f":"Q31","v":7.2375783242297764E-2},{"$f":"R31","v":7.2375783242297764E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2}]
[{"$f":"ROW()","v":32},null,"Discounting Factor",null,null,null,null,null,{"$f":"J32/(1+J31)","v":0.4941978894397554},0.53076853325829731,0.57004540471941134,0.61222876466864784,0.6575336932541278,0.70512320931159611,0.7561570538678456,0.81088451289571928,0.86957291463559605,0.932508935418635,1,{"$f":"S32*(1+T31)","v":1.0577081233812102},{"$f":"T32*(1+U31)","v":1.1187464742666013},{"$f":"U32*(1+V31)","v":1.1833072338358723},{"$f":"V32*(1+W31)","v":1.2515936736839515},{"$f":"W32*(1+X31)","v":1.323820795828047}]
[{"$f":"ROW()","v":33},"Real Post Tax WACC"]
[{"$f":"ROW()","v":34},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD34","v":2.3656945130993368E-2},{"$f":"WACC!T$37","v":2.3656945130993368E-2},{"$f":"WACC!U$37","v":2.3656945130993368E-2},{"$f":"WACC!V$37","v":2.3656945130993368E-2},{"$f":"WACC!W$37","v":2.3656945130993368E-2},{"$f":"WACC!X$37","v":2.3656945130993368E-2}]
[{"$f":"ROW()","v":35},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB35/(1+AC34)","v":0.97688977225864859},0.95431362714355428,0.93225922188359156,0.91071449895188661,0.88966767947375769,0.86910725678699952]
[{"$f":"ROW()","v":36},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":37},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD37","v":3.5429000000000002E-2},{"$f":"WACC!T$36","v":3.5429000000000002E-2},{"$f":"WACC!U$36","v":3.5429000000000002E-2},{"$f":"WACC!V$36","v":3.5429000000000002E-2},{"$f":"WACC!W$36","v":3.5429000000000002E-2},{"$f":"WACC!X$36","v":3.5429000000000002E-2}]
[{"$f":"ROW()","v":38},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB38/(1+AC37)","v":0.96578326471443243},0.93273731440246743,0.90082208862458701,0.8699988976787274,0.84023037569811876,0.8114804353539633]
[{"$f":"ROW()","v":39}]
["Asset Life and Tax Asset Life"]
[{"$f":"ROW()","v":41},"Opening Capital Base (OCB)",null,"Economic Asset Life (years)","Tax Asset Life (years) for assets prior to 2001"]
[{"$f":"ROW()","v":42},null,"Pipeline",54.5,7.6923076923076916]
[{"$f":"ROW()","v":43},null,"Compression",19.600731411113347,7.6923076923076916]
[{"$f":"ROW()","v":44},null,"Metering",38.502251946708448,7.6923076923076916]
[{"$f":"ROW()","v":45},null,"Other Depreciable",16.850000000000001,7.6923076923076916]
[{"$f":"ROW()","v":46},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":47},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":48},null,"SCADA, ECI and Comms"]
[{"$f":"ROW()","v":49},null,"Building"]
[{"$f":"ROW()","v":50},null,"Non-Depreciable"]
[{"$f":"ROW()","v":51},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":52},null,"BEP Lease"]
[{"$f":"ROW()","v":53},null,"Average",null,7.6923076923076916]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},"Assets acquired from 1-Jan-2001 to 2019",null,"ERA AA4 Approved Economic Asset Life","Tax Asset Life","Economic Asset Life (Capex 2000-2004)","Economic Asset Life (Capex 2005-2020)","Economic Asset Life (Reclassed 2000-2004)","Economic Asset Life (Reclassed 2005-2020)","Shippers Economic Asset Life"]
[{"$f":"ROW()","v":56},null,"Pipeline",70,20,70,{"$f":"F56","v":70},{"$f":"F56","v":70},{"$f":"G56","v":70},70]
[{"$f":"ROW()","v":57},null,"Compression",30,20,30,{"$f":"F57","v":30},{"$f":"F57","v":30},{"$f":"G57","v":30},30]
[{"$f":"ROW()","v":58},null,"Metering",50,15,50,{"$f":"F58","v":50},30,{"$f":"H58","v":30},30]
[{"$f":"ROW()","v":59},null,"Other Depreciable",30,20,30,10,{"$f":"F59","v":30},{"$f":"G59","v":10},10]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,{"$f":"E73","v":5},null,{"$f":"D73","v":5},null,{"$f":"G60","v":5}]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,{"$f":"E74","v":15},null,{"$f":"D74","v":15},null,{"$f":"G61","v":15}]
[{"$f":"ROW()","v":62},null,"SCADA, ECI and Comms",null,10,null,10,null,{"$f":"G62","v":10}]
[{"$f":"ROW()","v":63},null,"Building",{"$f":"D59","v":30},{"$f":"E59","v":20},{"$f":"F59","v":30},{"$f":"F63","v":30},{"$f":"F63","v":30},{"$f":"G63","v":30},{"$f":"F63","v":30}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable"]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",62.598995281445561,5,{"$f":"$D65","v":62.598995281445561},{"$f":"$D65","v":62.598995281445561},{"$f":"F65","v":62.598995281445561},{"$f":"G65","v":62.598995281445561}]
[{"$f":"ROW()","v":66},null,"BEP Lease",57,20,{"$f":"$D66","v":57},{"$f":"$D66","v":57},{"$f":"F66","v":57},{"$f":"G66","v":57}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},"Assets acquired from 1-Jan-2020 onwards",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":69},null,"Pipeline",42,20]
[{"$f":"ROW()","v":70},null,"Compression",30,20]
[{"$f":"ROW()","v":71},null,"Metering",30,15]
[{"$f":"ROW()","v":72},null,"Other Depreciable",10,10]
[{"$f":"ROW()","v":73},null,"Computers and Motor Vehicles",5,5]
[{"$f":"ROW()","v":74},null,"Cathodic/Corrosion Protection",15,15]
[{"$f":"ROW()","v":75},null,"SCADA, ECI and Comms",10,10]
[{"$f":"ROW()","v":76},null,"Building",50,40]
[{"$f":"ROW()","v":77},null,"Non-Depreciable"]
[{"$f":"ROW()","v":78},null,"Cost of Raising Equity",{"$f":"SUMPRODUCT($D$69:$D$76,ProposedApproach!$AD$56:$AD$63)/SUM(ProposedApproach!$AD$56:$AD$63)","v":38.184056771218749},5]
[{"$f":"ROW()","v":79},null,"BEP Lease",null,20]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},null,"Pipeline economic end date (year)",2063]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
["Approved Asset Values"]
[{"$f":"ROW()","v":85}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":110},"Approved Asset Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":111},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.367694623051513,27.372416621439911,27.375081177673362,27.381118589898527,27.392863907750971,27.457144645738687,27.539190850713517,31.171017265806508,35.084679900118644,36.278576253653654,51.023966093181649,51.329385366424106,51.384385366424098,51.443742509281236,51.451099652138382,58.22280693849018,58.275328392994858,58.310909637627468,58.334327704095983,58.411145660108694]
[{"$f":"ROW()","v":112},null,"Compression",null,null,null,null,null,13.340903493185591,13.378679480292762,13.549851921872134,13.724959362108503,13.796969837531549,12.540025378330093,12.605593358205828,14.898427077028011,18.808680666677652,20.155689056991896,20.169364458728388,28.896874464592173,30.090229711891599,30.309053045224935,30.377453045224932,30.470519711891598,34.113179355482174,34.633635656793786,35.145084752910698,29.109326365366687,19.777965300437273]
[{"$f":"ROW()","v":113},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.54019653489250796,0.54137703448960706,0.54255753408670626,0.59573069025235592,0.61829282781673567,0.64290668930918504,0.64598349956183743,0.64598349956183743,0.64598349956183743,0.80782406770641257,0.8188130383191432,0.8285190383191432,0.88161903831914312,0.93471903831914316,-0.24807294419208881,1.1284778740922508,1.1821577209955942,1.1991645012551513,1.2121440869262661]
[{"$f":"ROW()","v":114},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.5380935094125161,3.7362206917923175,3.9613026149725483,4.1470345515828093,3.6656524818606631,3.7993160544011553,3.9052924024936466,3.9582819124004374,4.1408439230955452,4.3579409256623958,7.0610719212023767,9.6832876851315586,9.766287685131557,9.8296210184648913,9.9796210184648935,5.8843828292140481,6.3564456903759057,6.444676422296558,6.5312535314327107,6.5899398009313934]
[{"$f":"ROW()","v":115},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":116},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":117},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":118},null,"Building"]
[{"$f":"ROW()","v":119},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":120},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":121},null,"Total",null,null,null,null,null,{"$f":"SUM(I111:I119)","v":44.579266388545662},44.823483648052203,45.198685769996871,45.602720189244017,45.867680513099586,44.194272458194078,44.480346886162408,46.985817019544356,54.583963344446431,60.027196379767922,61.451865137606276,87.789736546682605,91.92171580176641,92.288245135099729,92.532435611290211,92.835959420814021,97.910157269426207,100.3938876142568,101.08282853383031,95.174072102150532,85.991194848403637]
[{"$f":"ROW()","v":122},"Approved Asset Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":123},null,"Pipeline",null,null,null,null,null,{"$f":"I111/$M$28","v":39.010680428485635},39.021019859967453,39.027752513025384,39.031551652965213,39.040159830803567,39.056906374036181,39.148558228099155,39.265540189417202,44.443819639814556,50.023942828198727,51.726207266752951,{"$f":"T111/$S$28","v":61.252383150725052},61.619027686198805,61.685053150921341,61.756309204407621,61.765141182156228,{"$f":"Y111/$X$28","v":62.412270906388919},62.468571579944673,62.506713098637562,62.531816228929458,62.614161676241977]
[{"$f":"ROW()","v":124},null,"Compression",null,null,null,null,null,{"$f":"I112/$M$28","v":19.021538617981687},19.075399842445119,19.319458515795041,19.569127733359906,19.671800692493321,17.879641894285157,17.973129105398439,21.242264898897275,26.817527451363404,28.738099931945044,28.757598400124504,34.689628464615353,36.122207278834196,36.384896592933664,36.467008261788614,36.578731351185795,36.567817722389563,37.125723831360126,37.673974615205012,31.203908889811892,21.201103025007484]
[{"$f":"ROW()","v":125},null,"Metering",null,null,null,null,null,{"$f":"I113/$M$28","v":0.76853223144295235},0.76853223144295235,0.7702153947074345,0.77189855797191675,0.77358172123639912,0.84939631984746822,0.88156554820627309,0.91666013660168633,0.92104707074530878,0.92104707074530878,0.92104707074530878,0.96976289971591656,0.9829547522891523,0.99460644611818971,1.0583510311503228,1.1220956161824562,-0.26592321139410258,1.2096783115269329,1.2672207304399266,1.2854512458104113,1.2993647869080454]
[{"$f":"ROW()","v":126},null,"Other Depreciable",null,null,null,null,null,{"$f":"I114/$M$28","v":4.760628774358862},5.0446345225191633,5.3271254237414309,5.648048552836042,5.9128662397812457,5.2265088552232299,5.4170871626216046,5.5681888626574132,5.6437416173531343,5.9040396052957913,6.2135777876447413,8.4765555461222828,11.624428535508045,11.724066964089344,11.800096287103189,11.980165736346505,6.3077978298401511,6.8138283138531381,6.9084077515761999,7.001214578897426,7.0641236611460139]
[{"$f":"ROW()","v":127},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I115/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I116/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I117/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I119/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T119/$S$28","v":0},{"$f":"U119/$S$28","v":0},{"$f":"V119/$S$28","v":0},{"$f":"W119/$S$28","v":0},{"$f":"X119/$S$28","v":0},{"$f":"Y119/$X$28","v":-6.6610159518581014E-2},{"$f":"Z119/$X$28","v":0},{"$f":"AA119/$X$28","v":0},{"$f":"AB119/$X$28","v":0},{"$f":"AC119/$X$28","v":0}]
[{"$f":"ROW()","v":132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":133},null,"Total",null,null,null,null,null,{"$f":"SUM(I123:I131)","v":63.561380052269136},63.90958645637469,64.444551847269295,65.02062649713308,65.39840848431453,63.01245344339204,63.420340044325471,66.99265408757357,77.826135779276385,85.587129436184867,87.618430525267499,105.38833006117861,110.34861825283019,110.78862315406253,111.08176478444975,111.44613388587099,104.95535308770596,107.61780203668486,108.35631619585871,102.0223909434492,92.178753149303517]
[{"$f":"ROW()","v":134}]
["Approved DBNGP OCB Values"]
[{"$f":"ROW()","v":136},null,null,null,null,"OCB [m$ 31/12/1999]"]
[{"$f":"ROW()","v":137},"OCB (AA1 & AA2 Approved Model)",null,null,"Tax Asset Life (years)","Economic Asset Life (years)","CV",{"$f":"\"m$ \" &$E$28","v":"m$ 31/12/2019"},"m$ 31/12/204",{"$f":"\"m$ \" &$E$28","v":"m$ 31/12/2019"}]
[{"$f":"ROW()","v":138},null,"Pipeline",null,{"$f":"E42","v":7.6923076923076916},{"$f":"D42","v":54.5},1263.1466763899991,{"$f":"G138/$H$28","v":2126.0820833524672},1491.1441425554785,{"$f":"I138/$M$28","v":2126.0820833524667}]
[{"$f":"ROW()","v":139},null,"Compression",null,{"$f":"E43","v":7.6923076923076916},{"$f":"D43","v":19.600731411113347},211.6036807782983,{"$f":"G139/$H$28","v":356.16354211525584},249.7980599034706,{"$f":"I139/$M$28","v":356.16354211525578}]
[{"$f":"ROW()","v":140},null,"Metering",null,{"$f":"E44","v":7.6923076923076916},{"$f":"D44","v":38.502251946708448},17.353155850315368,{"$f":"G140/$H$28","v":29.208194450085685},20.485393489695419,{"$f":"I140/$M$28","v":29.208194450085681}]
[{"$f":"ROW()","v":141},null,"Other Depreciable",null,{"$f":"E45","v":7.6923076923076916},{"$f":"D45","v":16.850000000000001},47.658237641387068,{"$f":"G141/$H$28","v":80.216594847946851},56.260530334111245,{"$f":"I141/$M$28","v":80.216594847946837}]
[{"$f":"ROW()","v":142},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":143},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":144},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":145},null,"Building"]
[{"$f":"ROW()","v":146},null,"Non-Depreciable",null,null,null,10.238249340000001,{"$f":"G146/$H$28","v":17.232645181697418},12.086249220870268,{"$f":"I146/$M$28","v":17.232645181697414}]
[{"$f":"ROW()","v":147},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":148},null,"Total",null,null,null,{"$f":"SUM(G138:G146)","v":1549.9999999999998},{"$f":"SUM(H138:H146)","v":2608.9030599474531},{"$f":"SUM(I138:I146)","v":1829.7743755036263},{"$f":"SUM(J138:J146)","v":2608.9030599474527}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":197},"Approved OCB Depreciation  (AA2 Approved Model)",null,null,null,null,null,null,"AA1 [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":198},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,32.496362313887104,32.496362313887104,32.496362313887104,32.496362313887097,32.496362313887097,36.392063325712904,36.392063325712911,36.392063325712911,36.392063325712911,36.392063325712904]
[{"$f":"ROW()","v":199},null,"Compression",null,null,null,null,null,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,14.374843029935708,14.374843029935708,14.374843029935709,14.374843029935709,14.374843029935711,16.097823442514063,16.097823442514059,16.097823442514063,9.6704681924750986,0]
[{"$f":"ROW()","v":200},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.63069766041735198,0.63069766041735198,0.63069766041735209,0.63069766041735198,0.63069766041735198,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511]
[{"$f":"ROW()","v":201},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.9251253506247989,3.9251253506247989,3.9251253506247985,3.9251253506247985,3.9251253506247989,1.7891863001590058,0,0,0,0]
[{"$f":"ROW()","v":202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":203},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":204},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":205},null,"Building"]
[{"$f":"ROW()","v":206},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":208},null,"Total",null,null,null,null,null,{"$f":"SUM(I198:I206)","v":44.579266388545662},44.579266388545662,44.579266388545662,44.579266388545662,44.579266388545662,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,51.427028354864959,51.427028354864959,51.427028354864966,51.427028354864959,51.427028354864959,54.984224855420031,53.195038555261029,53.195038555261036,46.767683305222072,37.097215112746966]
[{"$f":"ROW()","v":209},"Approved OCB Depreciation(modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":210},null,"Pipeline",null,null,null,null,null,{"$f":"I198/$M$28","v":39.010680428485635},39.010680428485635,39.010680428485635,39.010680428485635,39.010680428485635,39.010680428485628,39.010680428485628,39.010680428485628,39.010680428485628,39.010680428485628,39.010680428485628,{"$f":"T198/$S$28","v":39.010680428485621},39.010680428485621,39.010680428485621,39.010680428485607,39.010680428485607,{"$f":"Y198/$X$28","v":39.0106804284856},39.010680428485614,39.010680428485614,39.010680428485614,39.0106804284856]
[{"$f":"ROW()","v":211},null,"Compression",null,null,null,null,null,{"$f":"I199/$M$28","v":19.021538617981687},19.021538617981687,19.021538617981687,19.021538617981687,19.021538617981687,17.879641894285147,17.879641894285147,17.879641894285147,17.879641894285147,17.879641894285147,17.879641894285147,17.256467115730779,17.256467115730779,17.256467115730782,17.256467115730782,17.256467115730782,17.256153911624853,17.25615391162485,17.256153911624853,10.366313689719616,0]
[{"$f":"ROW()","v":212},null,"Metering",null,null,null,null,null,{"$f":"I200/$M$28","v":0.76853223144295235},0.76853223144295235,0.76853223144295235,0.76853223144295235,0.76853223144295235,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.75712920233599545,0.7571292023359959,0.7571292023359959,0.75712920233599601,0.7571292023359959,0.7571292023359959,0.75589149126714361,0.75589149126714361,0.75589149126714361,0.75589149126714361,0.75589149126714361]
[{"$f":"ROW()","v":213},null,"Other Depreciable",null,null,null,null,null,{"$f":"I201/$M$28","v":4.760628774358862},4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.760628774358862,4.7119677339865209,4.7119677339865209,4.71196773398652,4.71196773398652,4.7119677339865209,1.9179284878088236,0,0,0,0]
[{"$f":"ROW()","v":214},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I202/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I203/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I204/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I206/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T206/$S$28","v":0},{"$f":"U206/$S$28","v":0},{"$f":"V206/$S$28","v":0},{"$f":"W206/$S$28","v":0},{"$f":"X206/$S$28","v":0},{"$f":"Y206/$X$28","v":0},{"$f":"Z206/$X$28","v":0},{"$f":"AA206/$X$28","v":0},{"$f":"AB206/$X$28","v":0},{"$f":"AC206/$X$28","v":0}]
[{"$f":"ROW()","v":219},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":220},null,"Total",null,null,null,null,null,{"$f":"SUM(I210:I218)","v":63.561380052269136},63.561380052269136,63.561380052269136,63.561380052269136,63.561380052269136,62.408080299465631,62.408080299465631,62.408080299465631,62.408080299465631,62.408080299465631,62.408080299465631,61.736244480538915,61.736244480538915,61.736244480538915,61.7362444805389,61.7362444805389,58.940654319186415,57.022725831377606,57.022725831377606,50.132885609472375,39.766571919752742]
[{"$f":"ROW()","v":221}]
["Redundant & Disposed OCB Assets"]
[{"$f":"ROW()","v":223},"Redundant & Disposed Asset",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
[{"$f":"ROW()","v":224},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,"Compression",null,null,null,null,null,0,0,0,0,0,3.5088466488647247,0,0,0,0,0,9.6859581288828028E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,3.5727927061385123,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.7349002728482847,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":229},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":230},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":231},null,"Building"]
[{"$f":"ROW()","v":232},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,"Total",null,null,null,null,null,{"$f":"SUM(I224:I233)","v":0},0,0,0,0,9.0141542184609644,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.735868868661173,2.5103430030682248E-2,3.4859762485055464E-2,2.5550319453438494E-2,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":271},"Modelled Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":272},null,"Pipeline",null,null,null,null,null,{"$f":"I224/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T224/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},null,"Compression",null,null,null,null,null,0,0,0,0,0,5.3597588925261999,0,0,0,0,0,{"$f":"T225/T$28","v":1.1277638623007835E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T226/T$28","v":0},0,0,2.7851286308532393E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,9.6111702345292427E-2,0,4.2045453370522311E-2,3.1770332021406875E-2,0.10144501274603727,1.3294585694912096E-2,{"$f":"T227/T$28","v":2.0199941052602277},2.8598221270247817E-2,3.8651759549269513E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T228/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T229/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T230/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I232/$M$28","v":0},{"$f":"J232/$M$28","v":0},{"$f":"K232/$M$28","v":0},{"$f":"L232/$M$28","v":0},{"$f":"M232/$M$28","v":0},2.9045933596697231,0,0,0,0,0,{"$f":"T232/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y233/Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},null,"Total",null,null,null,null,null,{"$f":"SUM(I272:I281)","v":0},0,0,0,0,8.3604639545412152,0,4.2045453370522311E-2,3.1770332021406875E-2,0.10144501274603727,1.3294585694912096E-2,2.0211218691225286,2.8598221270247817E-2,3.8651759549269513E-2,2.7851286308532393E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Approved DBNGP Capex Depreciation before Structural Adjustment"]
[{"$f":"ROW()","v":311}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":336},"Approved Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010 (Perth)]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":337},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":338},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,14.522031434656466,15.715386681955891,15.934210015289224,16.002610015289221,16.095676681955887,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":339},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527951E-2,8.7274395338907712E-2,0.11188825683135718,0.11496506708400957,0.11496506708400957,0.11496506708400957,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":340},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831983,0.61937803500511079,0.80194004570021848,1.0190370482670694,3.1359465705775782,5.7581623345067596,5.8411623345067589,5.9044956678400924,6.0544956678400936,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":341},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":342},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":343},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":344},null,"Building"]
[{"$f":"ROW()","v":345},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14]
[{"$f":"ROW()","v":347},null,"Total",null,null,null,null,null,{"$f":"SUM(I337:I346)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425245,41.408931065949055,25.289015307624407,23.165074310576728,16.834822814710321,17.960038115774122,21.694959788883192]
[{"$f":"ROW()","v":348},"Approved Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":349},null,"Pipeline",null,null,null,null,null,{"$f":"I337/$M$28","v":0},1.0339431481819398E-2,1.7072084539748306E-2,2.0871224479579623E-2,2.9479402317931586E-2,4.6225945550556209E-2,0.13787779961353147,0.25485976093157586,5.4331392113289407,11.013262399713108,12.715526838267333,{"$f":"T337/$S$28","v":22.241702722239438},22.608347257713188,22.674372722435731,22.745628775922011,22.75446075367061,{"$f":"Y337/$X$28","v":3.9410471489024577},2.6699063085021919,1.7572191204328098,5.7641813118770377,8.1965398689050364]
[{"$f":"ROW()","v":350},null,"Compression",null,null,null,null,null,{"$f":"I338/$M$28","v":0},5.3861224463431279E-2,0.29791989781335432,0.54758911537821797,0.65026207451163387,0,9.3487211113281524E-2,3.3626230046121193,8.9378855570782481,10.858458037659885,10.877956505839347,17.433161348884571,18.865740163103418,19.128429477202879,19.210541146057828,19.322264235455009,16.737183269117061,16.447523515346479,12.593234895366891,10.905234747452885,10.915879717143191]
[{"$f":"ROW()","v":351},null,"Metering",null,null,null,null,null,{"$f":"I339/$M$28","v":0},0,1.6831632644822275E-3,3.3663265289644549E-3,5.0494897934466832E-3,9.2267117511472513E-2,0.12443634587027738,0.1595309342656907,0.16391786840931327,0.16391786840931327,0.16391786840931327,0.21263369737992072,0.22582554995315646,0.23747724378219376,0.30122182881432702,0.36496641384646022,3.8629745658657648,2.8771209456496827,0.91152576852422407,0.6956770548817115,1.4140372171222251]
[{"$f":"ROW()","v":352},null,"Other",null,null,null,null,null,{"$f":"I340/$M$28","v":0},0.28400574816030111,0.56649664938256827,0.88741977847717957,1.1522374654223833,0.46588008086436755,0.65645838826274183,0.80756008829854931,0.88311284299427095,1.1434108309369282,1.4529490132858782,3.7645878121357632,6.9124608015215241,7.012099230102824,7.0881285531166673,7.2681980023599833,2.567499617092138,2.8373831316918308,2.784204819636769,1.8872724674576715,2.7295794280862817]
[{"$f":"ROW()","v":353},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I341/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I342/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I343/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I345/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T345/$S$28","v":0},{"$f":"U345/$S$28","v":0},{"$f":"V345/$S$28","v":0},{"$f":"W345/$S$28","v":0},{"$f":"X345/$S$28","v":0},{"$f":"Y345/$X$28","v":0},{"$f":"Z345/$X$28","v":0},{"$f":"AA345/$X$28","v":0},{"$f":"AB345/$X$28","v":0},{"$f":"AC345/$X$28","v":0}]
[{"$f":"ROW()","v":358},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":359},null,"Total",null,null,null,null,null,{"$f":"SUM(I349:I358)","v":0},0.34820640410555181,0.88317179500015308,1.4592464448639415,1.8370284320453953,0.60437314392639629,1.0122597448598323,4.5845737881079351,15.418055479810773,23.179049136719236,25.210350225801871,43.652085580639692,48.612373772291285,49.052378673523627,49.345520303910831,49.709889405332063,27.108704600977422,24.831933901190183,18.046184603960693,19.252365581669302,23.256036231256733]
[{"$f":"ROW()","v":360}]
["Contributions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["BEP Asset"]
[{"$f":"ROW()","v":449},"Approved Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":450},null,"BEP Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.85803090523854]
[{"$f":"ROW()","v":451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":452},null,"BEP Lease (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T450*$E$26/$S$26","v":22.638368259464677}]
[{"$f":"ROW()","v":453},"Approved Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":454},null,"BEP depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.37050444172569541,-0.37050444172569541,-0.37050444172569535,-0.37050444172569535,-0.3705044417256953]
[{"$f":"ROW()","v":455},null,null,null,"Tax Asset Life (years)","Economic Asset Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":456},null,"BEP depreciation (modelled)",null,{"$f":"E66","v":20},57,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T454*$E$26/$S$26","v":0},{"$f":"U454*$E$26/$S$26","v":-0.39716435542920492},{"$f":"V454*$E$26/$S$26","v":-0.39716435542920492},{"$f":"W454*$E$26/$S$26","v":-0.39716435542920492},{"$f":"X454*$E$26/$S$26","v":-0.39716435542920492},{"$f":"Y454*$E$26/$X$26","v":-0.39716435542920481},{"$f":"Z454*$E$26/$X$26","v":-0.39716435542920481},{"$f":"AA454*$E$26/$X$26","v":-0.39716435542920475},{"$f":"AB454*$E$26/$X$26","v":-0.39716435542920475},{"$f":"AC454*$E$26/$X$26","v":-0.3971643554292047}]
[{"$f":"ROW()","v":457},"Modelled Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":458},null,"BEP Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":460},null,"BEP Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T458*$E$26/$S$26","v":0},{"$f":"U458*$E$26/$S$26","v":0},{"$f":"V458*$E$26/$S$26","v":0},{"$f":"W458*$E$26/$S$26","v":0},{"$f":"X458*$E$26/$S$26","v":0}]
[{"$f":"ROW()","v":461}]
["DBNGP Actual & Forecast Capex"]
["Service Provider's Financed Capex"]
[{"$f":"ROW()","v":464},"AA1 to AA3 Modelled Capex in AA4 (AA4 Model)",null,null,"(FORECAST)",null,null,null,"Approved AA1  [m$ 31/12/2004]",null,null,null,null,"Approved AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD] (Post Tribunal)",null,null,null,null,"Approved AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":465},null,"Pipeline",null,null,null,null,null,1.5485045536938307,3.2563790620384045E-2,6.7147723655913982E-2,2.1687745098039214E-5,0.62122699999999997,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543,21.928798399535228,4.0504328865000003,4.483654037283916,0.5700181064288059,0.81172293943937601,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":466},null,"Compression",null,null,null,null,null,-2.227072312036777,1.4357808563146233,8.7495849032258058E-2,-0.11777233487394957,0.18346781999999998,3.6919861468985058,68.785011564665453,117.30760768948929,40.410251709427207,0.41026205209483663,0.61540859253481395,36.720734314650606,6.9064614987030017,2.2143100083048366,3.0902729187363613,6.7912260471697179,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":467},null,"Metering",null,null,null,null,null,0.63787550495049528,0.58387309915066488,0.37592829408602163,-3.2590289460784315E-2,1.6705262800000003,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0,0.56356935787388474,0.51056495579700012,2.8650063703944157,2.9386370341135524,0.1759679099483962,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":468},null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,1.4830544262924668,0.78766804584229388,0.9443459043767507,0.90148431000000018,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.04126101671676,{"$f":"T477","v":78.396361421868008},{"$f":"U477","v":1.9192876201},1.8111640447267001,4.9750217357856803,4.3849076696693201,2.3758031772216093,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":469},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":470},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":471},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":472},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T478","v":5.0981920000000001},{"$f":"U478","v":0.70034300000000005},0.239123,5.7190000000000001E-3,4.2672000000000002E-2,1.9351370909090913E-2]
[{"$f":"ROW()","v":473},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":474},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14]
[{"$f":"ROW()","v":475},null,"Total",null,null,null,null,null,{"$f":"SUM(I465:I474)","v":5.6452131940561401},3.5352721723781388,1.3182399126164874,0.79400496778711482,3.3767054100000005,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,142.70765549392775,14.087089961100002,11.613257460709869,11.5796687950644,12.206496566226811,25.289015307624403,23.165074310576728,16.834822814710321,17.960038115774122,21.694959788883192]
[{"$f":"ROW()","v":476},null,"Adjustment for Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[m$ OD]","[m$ OD]","[m$ OD]","[m$ OD]","[m$ OD]","[m$ 31/12/2015]"]
[{"$f":"ROW()","v":477},null,"Net Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T479-T478","v":78.396361421868008},{"$f":"U479-U478","v":1.9192876201},1.8111640447267001,4.9750217357856803,4.3849076696693201,2.3758031772216093]
[{"$f":"ROW()","v":478},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0981920000000001,0.70034300000000005,0.239123,5.7190000000000001E-3,4.2672000000000002E-2,{"$f":"0.019637*$X$26/$Y$26","v":1.9351370909090913E-2}]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.494553421868005,2.6196306201000001,2.0502870447267001,4.9807407357856803,4.4275796696693197,2.3951545481307002]
[{"$f":"ROW()","v":480},null,"Adjustment for Building %"]
[{"$f":"ROW()","v":481},null,"Net Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T477/T$479","v":0.93893982552082578},0.73265582001279794,0.88337096475587662,0.99885177721480056,0.99036222876071101,0.99192061701229528]
[{"$f":"ROW()","v":482},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T478/T$479","v":6.1060174479174299E-2},0.267344179987202,0.11662903524412345,1.1482227851994115E-3,9.6377712392890762E-3,8.0793829877047821E-3]
[{"$f":"ROW()","v":483},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T479/T$479","v":1},{"$f":"U479/U$479","v":1},1,1,1,1]
[{"$f":"ROW()","v":484}]
[{"$f":"ROW()","v":485},"AA1 to AA4 Modelled in AA5",null,null,"(FORECAST Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":486},null,"Pipeline",null,null,null,null,null,{"$f":"I465/$M$28","v":2.2078668947161639},4.6429644075447779E-2,9.5739619080742105E-2,3.0922514440645986E-5,0.88574910815214025,6.4156297844082681,8.1887372922631059,362.47956152781558,390.60862318689175,119.15851069879564,206.16209865290332,{"$f":"T465/T$28","v":25.532328397054044},4.6143166805029416,4.9713797627136556,0.6213518195781168,0.87013104762781823,{"$f":"Y465/$X$28","v":3.9410471489024577},2.6699063085021919,1.7572191204328098,5.7641813118770377,8.1965398689050364]
[{"$f":"ROW()","v":487},null,"Compression",null,null,null,null,null,{"$f":"I466/$M$28","v":-3.1753727931607933},2.0471447844066559,0.12475209584795394,-0.16792048732523865,0.26158949617389032,5.2640555496226149,98.074073804965138,167.25787657398388,57.617174417449093,0.58495404538384266,0.87745318858786781,42.755003280184376,7.8679492759734195,2.4551796084448667,3.3685714179846644,7.2798936040693834,16.737183269117061,16.447523515346479,12.593234895366891,10.905234747452885,10.915879717143191]
[{"$f":"ROW()","v":488},null,"Metering",null,null,null,null,null,{"$f":"I467/$M$28","v":0.9094866443699281},0.8324896967561416,0.53600077140215918,-4.6467426277849805E-2,2.3818461893232468,1.6084614179402432,1.754729419770666,0.2193467071811277,0,0,0,0.65617995375696803,0.58164360650599423,3.176657826715946,3.2032797688930095,0.18862980752770883,3.8629745658657648,2.8771209456496827,0.91152576852422407,0.6956770548817115,1.4140372171222251]
[{"$f":"ROW()","v":489},null,"Other Depreciable",null,null,null,null,null,{"$f":"I468/$M$28","v":8.1069974085398506},2.1145477183535752,1.1230617296491474,1.3464539412949426,1.2853416280935113,5.7173492219512285,4.5330510010742211,2.2665826408716527,7.8089396382797167,9.2861454704685027,8.6136654679709057,91.279130232675982,2.1864825632903924,2.0081799808897189,5.4230537119915203,4.7004268562322418,2.5467558043648615,2.8373831316918308,2.784204819636769,1.8872724674576715,2.7295794280862817]
[{"$f":"ROW()","v":490},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I469/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I470/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I471/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,"Building",null,null,null,null,null,{"$f":"I472/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,5.9359710460921846,0.7978417313725491,0.26513447137404583,6.2340318949343342E-3,4.5742494464944647E-2,2.0743812727272732E-2,0,0,0,0]
[{"$f":"ROW()","v":494},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I473/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":495},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":496},null,"Total",null,null,null,null,null,{"$f":"SUM(I486:I495)","v":8.04897815446515},5.0406118435918206,1.8795542159800025,1.1320969502062947,4.814526421742789,19.005495973922354,112.55059151807315,532.22336744985216,456.03473724262057,129.02961021464799,215.65321730946212,166.15861290976355,16.048233857645297,12.876531650138231,12.622490750342244,13.084823809922097,27.108704600977415,24.831933901190183,18.046184603960693,19.252365581669302,23.256036231256733]
[{"$f":"ROW()","v":497},"Selected Service Provider's Financed Capex",null,null,"(ACTUAL)",null,null,null,"Actual AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD] - FORECAST"]
[{"$f":"ROW()","v":498},null,"Pipeline",null,null,null,null,null,1.3878405999999999,3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,{"$f":"Y510*Y$28","v":0},0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,"Compression",null,null,null,null,null,18.621587399999996,1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,114.32250003000001,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,{"$f":"Y511*Y$28","v":2.4112783485000002},4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,5.1419747783289163,2.4883837971643463,3.1032007095834446,2.9258625093694381,3.3970160574244006]
[{"$f":"ROW()","v":500},null,"Metering",null,null,null,null,null,0.57169320000000023,0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,{"$f":"Y512*Y$28","v":3.3113628224999987},3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,1.7935191429757309,1.2389421437358348,1.4665811572688885,1.269308000388212,1.4753066531442509]
[{"$f":"ROW()","v":501},null,"Other Depreciable",null,null,null,null,null,5.0959685000000006,1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,13.253873430000034,{"$f":"49.8023586883419-T505","v":46.761417977357318},{"$f":"6.05592930898499-U505","v":4.4369118538139354},{"$f":"9.38651642114271-V505","v":8.2917760666417131},{"$f":"7.47509459238247-W505","v":7.4665115184499751},{"$f":"11.73449724-X505","v":11.621402839992811},{"$f":"Y513*Y$28","v":2.2469138593749993},4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,2.84721939055426,1.7441680506377386,1.2290789662488819,0.92734674392091287,1.7107977142084114]
[{"$f":"ROW()","v":502},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y514*Y$28","v":3.3065471699999995},2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.318383109181811,3.022073874843096,2.4937757544017125,4.997974619856711,2.9252445645776088]
[{"$f":"ROW()","v":503},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y515*Y$28","v":0.8360307978749999},1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.4995355055548631,2.9649197938310112,3.230729505867695,3.0549446789004415,1.7856110045435951]
[{"$f":"ROW()","v":504},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y516*Y$28","v":5.2280085352499999},6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,16.946370074614673,19.706792229926961,8.9291412198356515,12.04982052571928,7.0302989367914597]
[{"$f":"ROW()","v":505},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"49.8023586883419*T$482","v":3.0409407109845783},{"$f":"6.05592930898499*U$482","v":1.6190174551710552},{"$f":"9.38651642114271*V$482","v":1.0947403545009966},{"$f":"7.47509459238247*W$482","v":8.5830739324944585E-3},{"$f":"11.73449724*X$482","v":0.11309440000718904},1.9637000000000002E-2,0,0,0,0,3.1417704478240274,3.5790203664911244,0.93521117275117538,7.1229181566446131,2.3905393207543968]
[{"$f":"ROW()","v":506},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,{"$f":"Y518*Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y519*Y$28","v":0},0,0,0,0,2.0142623832444131,1.5379173545866069,1.4112471432491773,1.5840567349650063,1.4743010590390069]
[{"$f":"ROW()","v":508},null,"Total",null,null,null,null,null,{"$f":"SUM(I498:I507)","v":25.677089699999996},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,622.95787230000008,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,50.703034832278696,36.282217611216716,22.798965629206627,33.932231969764615,22.189115310483128]
[{"$f":"ROW()","v":509},"Service Provider's Financed Capex (AA4 model)",null,null,"(ACTUAL Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":510},null,"Pipeline",null,null,null,null,null,{"$f":"I498/I$28","v":2.2078668947161644},4.6429644075447786E-2,9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263506,621.03179970422048,0,588.17872893805281,53.692685082073396,16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,"Compression",null,null,null,null,null,{"$f":"I499/I$28","v":29.624429741804388},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389032,57.166591166546795,206.46519524176287,0.17707028267993824,159.58861671239279,0,137.23993077680583,35.614127807040667,9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":512},null,"Metering",null,null,null,null,null,{"$f":"I500/I$28","v":0.90948664436992821},0.8324896967561416,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232468,0,0,0,0,9.3878885043999494E-2,5.7088458415070837,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":513},null,"Other Depreciable",null,null,null,null,null,{"$f":"I501/I$28","v":8.1069974085398506},2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,4.8828499313290319,1.0551464664516688,2.8044110259624313,7.0883165171182378,0.67075011034032683,15.910784592538013,54.44565900770462,5.0545995824821501,9.1937440738909082,8.1389178090420931,12.45762924360853,2.3735580950852269,4.9869051679890708,1.7772332372116562,2.6764061411249993,4.3271414696249995,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":514},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T502/T$28","v":0},0,0,0,0,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":515},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":516},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":517},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":518},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I506/I$28","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T507/T$28","v":0},{"$f":"U507/U$28","v":0},{"$f":"V507/V$28","v":0},{"$f":"W507/W$28","v":0},{"$f":"X507/X$28","v":0},0,0,0,0,0,{"$f":"Tax_CoRE!AD84","v":1.9687214270143598},{"$f":"Tax_CoRE!AE84","v":1.4860565505499463},{"$f":"Tax_CoRE!AF84","v":1.3481540706687507},{"$f":"Tax_CoRE!AG84","v":1.4960334249009239},{"$f":"Tax_CoRE!AH84","v":1.3765463996407385}]
[{"$f":"ROW()","v":520},null,"Total",null,null,null,null,null,{"$f":"SUM(I510:I519)","v":40.848780689430328},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,747.83787311231924,147.68119758763035,35.052405066841594,23.033993183032546,13.424318918481458,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
["Total Capex (includes Shipper finance)"]
[{"$f":"ROW()","v":522},"Total Capex",null,null,null,null,null,null,null,null,null,null,null,"Actual AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":523},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N364+N498","v":7.4336034800000004},229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N365+N499","v":41.216322779999999},153.70189397999997,0.13571847999999997,126.82707395999999,0,114.32250003000001,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,5.1419747783289163,2.4883837971643463,3.1032007095834446,2.9258625093694381,3.3970160574244006]
[{"$f":"ROW()","v":525},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N366+N500","v":0},0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,1.7935191429757309,1.2389421437358348,1.4665811572688885,1.269308000388212,1.4753066531442509]
[{"$f":"ROW()","v":526},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N367+N501","v":3.5204673699999995},0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,13.253873430000034,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,2.84721939055426,1.7441680506377386,1.2290789662488819,0.92734674392091287,1.7107977142084114]
[{"$f":"ROW()","v":527},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N368+N502","v":0},0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.318383109181811,3.022073874843096,2.4937757544017125,4.997974619856711,2.9252445645776088]
[{"$f":"ROW()","v":528},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N369+N503","v":0},0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.4995355055548631,2.9649197938310112,3.230729505867695,3.0549446789004415,1.7856110045435951]
[{"$f":"ROW()","v":529},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N370+N504","v":0},0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,16.946370074614673,19.706792229926961,8.9291412198356515,12.04982052571928,7.0302989367914597]
[{"$f":"ROW()","v":530},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N371+N505","v":0},0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,3.1417704478240274,3.5790203664911244,0.93521117275117538,7.1229181566446131,2.3905393207543968]
[{"$f":"ROW()","v":531},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N372+N506","v":0},-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y373+Y507","v":0},0,0,0,0,2.0142623832444131,1.5379173545866069,1.4112471432491773,1.5840567349650063,1.4743010590390069]
[{"$f":"ROW()","v":533},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N523:N532)","v":52.17039363},384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,622.95787230000008,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,50.703034832278696,36.282217611216716,22.798965629206627,33.932231969764615,22.189115310483128]
[{"$f":"ROW()","v":534},"Total Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":535},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N523/N$28","v":10.310327131890235},308.79470604469054,1.4956777114263506,621.03179970422048,0,588.17872893805281,53.692685082073396,16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N524/N$28","v":57.166591166546795},206.46519524176287,0.17707028267993824,159.58861671239279,0,137.23993077680583,35.614127807040667,9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":537},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N525/N$28","v":0},0,0,0,9.3878885043999494E-2,5.7088458415070837,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":538},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N526/N$28","v":4.8828499313290319},1.0551464664516688,2.8044110259624313,7.0883165171182378,0.67075011034032683,15.910784592538013,54.44565900770462,5.0545995824821501,9.1937440738909082,8.1389178090420931,12.45762924360853,2.3735580950852269,4.9869051679890717,1.7772332372116562,2.6764061411249993,4.3271414696249995,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":539},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N527/N$28","v":0},0,0,0,0,0,0,0,0,0,0,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":540},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N528/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":541},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N529/N$28","v":0},0,0,0,0,0,0,0,0,0,0,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":542},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":543},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N531/N$28","v":0},-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y532/Y$28","v":0},0,0,0,0,1.9687214270143598,1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385]
[{"$f":"ROW()","v":545},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N535:N544)","v":72.359768229766061},516.15406237609022,6.8182278975358344,789.48982014416629,1.5795628996387823,747.83787311231924,147.68119758763035,35.052405066841594,23.033993183032546,13.424318918481458,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
["Expansion/Enhancement/Extension Capex"]
[{"$f":"ROW()","v":547},"St4, St5A and St5B Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":548},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,7.4340000000000002,229.78399999999999,0,493.54199999999997,0,489.96,{"$f":"T560*T$26/$X$26","v":33.338435422729738},10.092384136288363,0,0,3.9849999999999998E-3,{"$f":"Y560*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},null,"Compression",null,null,null,null,null,null,null,null,null,null,40.372,153.62200000000001,0,126.676,0,52.261000000000003,25.123423110590792,3.499239802806001,1.2681884708377203E-3,0,0,{"$f":"Y561*Y$26/$AB$26","v":2.2405854955891114},2.0177024874403795,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":550},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.7560000000000002,0,0,0,0,0,{"$f":"Y562*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":551},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.13800000000000001,0,0,2.4319999999999999,0,75.314999999999998,18.227584737981296,-1.6901303676813861,1.599061116966199E-3,0,5.4845170000000006E-2,{"$f":"Y563*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y564*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y565*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y566*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,{"$f":"T568*T$26/$X$26","v":0},{"$f":"U568*U$26/$X$26","v":0},{"$f":"V568*V$26/$X$26","v":0},{"$f":"W568*W$26/$X$26","v":0},{"$f":"X568*X$26/$X$26","v":0},{"$f":"Y568*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":558},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N548:N557)","v":47.943999999999996},383.28615531000003,1.7943513999999998,624.06545232999997,0.66129320999999996,622.95806214999993,76.689443271301826,11.901493571412978,2.8672495878039194E-3,0,5.8830170000000008E-2,2.2405854955891114,2.0177024874403795,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},"St4, St5A and St5B Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,"AA3  [m$ 31/12/2015]",null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":560},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N548/N$28","v":10.310877100815176},308.66502158787023,0,621.03210781563121,0,588.17884900836145,36.211286571381805,10.725631768369201,0,0,3.9849999999999998E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,"Compression",null,null,null,null,null,null,null,null,null,null,55.995524658879511,206.35787498856234,0,159.39851783567136,0,62.73739657936563,27.288367386653732,3.7187999472957891,1.3117521969351995E-3,0,0,2.3668730417041339,2.0914989209685291,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.709402004008016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.19140449823950692,0,0,3.0602260521042086,0,90.412870465068067,19.798298452877482,-1.7961777633006104,1.6539906973199999E-3,0,5.4845170000000006E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N556/N$28","v":0},-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":570},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N560:N569)","v":66.497806257934201},514.86191119961768,2.341068877467114,785.27193891384161,0.81493390425445578,747.83810102021857,83.297952410913012,12.64825395236438,2.9657428942551993E-3,0,5.8830170000000008E-2,2.3668730417041339,2.0914989209685291,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stay in Business Capex"]
[{"$f":"ROW()","v":596},"Stay in Business Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":597},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N498-N548","v":-3.9651999999978926E-4},9.6542889999966519E-2,1.1463871999999999,-2.4486000000933927E-4,0,-1.0001999993392019E-4,12.776280336228304,4.5137522480111247,4.6914845910357874,0.58293042136619544,2.5888312600000001,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N499-N549","v":0.84432277999999883},7.9893979999951625E-2,0.13571847999999997,0.15107395999999085,0,62.061500030000012,5.4642701350431011,4.7968336375323641,5.551937638008793,3.0579326671415683,4.475624279999999,0.17069285291088887,2.5996565956846203,2.8467189787499994,1.9137673878749997,2.473346616508687,5.1419747783289163,2.4883837971643463,3.1032007095834446,2.9258625093694381,3.3970160574244006]
[{"$f":"ROW()","v":599},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N500-N550","v":0},0,0,0,7.6179759999999999E-2,-4.6328999999989406E-4,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,1.7935191429757309,1.2389421437358348,1.4665811572688885,1.269308000388212,1.4753066531442509]
[{"$f":"ROW()","v":600},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N501-N551","v":3.3824673699999996},0.78549806000000011,2.1494877400000001,3.2011739800000005,0.54429260000000013,-62.061126569999963,28.533833239376023,6.1270422214953211,8.2901770055247468,7.4665115184499751,11.566557669992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,2.84721939055426,1.7441680506377386,1.2290789662488819,0.92734674392091287,1.7107977142084114]
[{"$f":"ROW()","v":601},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N502-N552","v":0},0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.318383109181811,3.022073874843096,2.4937757544017125,4.997974619856711,2.9252445645776088]
[{"$f":"ROW()","v":602},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N503-N553","v":0},0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.4995355055548631,2.9649197938310112,3.230729505867695,3.0549446789004415,1.7856110045435951]
[{"$f":"ROW()","v":603},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N504-N554","v":0},0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,16.946370074614673,19.706792229926961,8.9291412198356515,12.04982052571928,7.0302989367914597]
[{"$f":"ROW()","v":604},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,3.1417704478240274,3.5790203664911244,0.93521117275117538,7.1229181566446131,2.3905393207543968]
[{"$f":"ROW()","v":605},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N506-N556","v":0},0,0,0,0,0,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":607},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N597:N606)","v":4.2263936299999987},0.96193492999991825,3.43159342,3.352003079999982,0.62047236000000017,-1.8984999988447271E-4,50.148624880552781,18.86739900016914,20.771336585023299,12.315252983735999,22.402442029999996,15.119193037910884,21.15784727080959,22.16437405762499,26.41905884025007,31.29915159629989,48.688772449034282,34.744300256630112,21.38771848595745,32.348175234799612,20.714814251444121]
[{"$f":"ROW()","v":608},"Stay in Business Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":609},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N597/N$28","v":-5.4996892494122416E-4},0.12968445682029667,1.4956777114263506,-3.0811141083339505E-4,0,-1.2007030867611555E-4,14.875789329356003,5.1421373648911048,5.2018178385339553,0.63542696963181911,2.7751124761254613,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N598/N$28","v":1.171066507667285},0.10732025320050979,0.17707028267993824,0.19009887672143139,0,74.502534197440198,6.3622063095391628,5.4646281243260857,6.1558697856547884,3.3333187234695147,4.7976710455350542,0.1803137228022299,2.6947377022172425,2.8991125795858892,1.9137673878749997,2.4452265116249996,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":611},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N599/N$28","v":0},0,0,0,9.3878885043999494E-2,-5.5616250093277315E-4,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":612},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N600/N$28","v":4.691445433089525},1.0551464664516688,2.8044110259624313,4.0280904650140288,0.67075011034032683,-74.502085872530046,33.222759743642229,6.9800226091936892,9.1919710691028218,8.1389178090420931,12.398837649936944,2.3735580950852269,4.9869051679890717,1.7772332372116562,2.6764061411249993,4.3271414696249995,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":613},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N601/N$28","v":0},0,0,0,0,0,0,0,0,0,0,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":614},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N602/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":615},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N603/N$28","v":0},0,0,0,0,0,0,0,0,0,0,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":616},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":617},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N605/N$28","v":0},0,0,0,0,0,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y606/Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N609:N618)","v":5.8619619718318692},1.2921511764724753,4.4771590200687204,4.2178812303246271,0.76462899538432638,-2.2790789945759116E-4,58.389481073349032,21.49403690019269,23.030814037974313,13.424318918481458,24.014425866107015,15.97136573641132,21.931684682141615,22.572307322489259,26.41905884025007,30.943303604844182,47.587955954896614,33.572672053315941,20.431530988098345,30.550642737478459,19.341302647940122]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Modelled Capex (Before restructure adjustment)"]
[{"$f":"ROW()","v":670},"Modelled Capex",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":671},null,"Pipeline",null,null,null,null,null,1.3878405999999999,3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,{"$f":"T498+T646","v":46.114715758958042},14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,0,0,0,0]
[{"$f":"ROW()","v":672},null,"Compression",null,null,null,null,null,-1.9960040585012031,1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,110.75737328037005,{"$f":"T499+T647","v":30.587693245633893},8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,5.1419747783289163,2.4883837971643463,3.1032007095834446,2.9258625093694381,3.3970160574244006]
[{"$f":"ROW()","v":673},null,"Metering",null,null,null,null,null,0.57169320000000023,0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,{"$f":"T500+T648","v":0.34960930225343861},1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,1.7935191429757309,1.2389421437358348,1.4665811572688885,1.269308000388212,1.4753066531442509]
[{"$f":"ROW()","v":674},null,"Other Depreciable",null,null,null,null,null,5.0959685000000006,1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,12.727538799630004,{"$f":"T501+T649","v":46.761417977357318},4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,2.84721939055426,1.7441680506377386,1.2290789662488819,0.92734674392091287,1.7107977142084114]
[{"$f":"ROW()","v":675},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T502+T650","v":0},0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.318383109181811,3.022073874843096,2.4937757544017125,4.997974619856711,2.9252445645776088]
[{"$f":"ROW()","v":676},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T503+T651","v":0},0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.4995355055548631,2.9649197938310112,3.230729505867695,3.0549446789004415,1.7856110045435951]
[{"$f":"ROW()","v":677},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T504+T652","v":0},0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,16.946370074614673,19.706792229926961,8.9291412198356515,12.04982052571928,7.0302989367914597]
[{"$f":"ROW()","v":678},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,3.1417704478240274,3.5790203664911244,0.93521117275117538,7.1229181566446131,2.3905393207543968]
[{"$f":"ROW()","v":679},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,{"$f":"T506+T654","v":-1.6308843332665156E-2},-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y507+Y655","v":0},0,0,0,0,2.0142623832444131,1.5379173545866069,1.4112471432491773,1.5840567349650063,1.4743010590390069]
[{"$f":"ROW()","v":681},null,"Total",null,null,null,null,null,{"$f":"SUM(I671:I680)","v":5.0594982414987975},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000013,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,50.703034832278696,36.282217611216716,22.798965629206627,33.932231969764615,22.189115310483128]
[{"$f":"ROW()","v":682},"Modelled Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":683},null,"Pipeline",null,null,null,null,null,{"$f":"I671*I$29","v":2.2078668947161644},4.6429644075447786E-2,9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,{"$f":"N671*N$29","v":10.310327131890235},308.79470604469054,1.4956777114263504,621.03179970422048,0,588.17872893805281,{"$f":"T510+T658","v":53.692685082073396},16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,"Compression",null,null,null,null,null,{"$f":"I672*I$29","v":-3.1753727931607658},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389038,{"$f":"N672*N$29","v":57.166591166546795},206.46519524176284,0.17707028267993824,159.58861671239279,0,132.96012804154932,{"$f":"T511+T659","v":35.614127807040667},9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":685},null,"Metering",null,null,null,null,null,{"$f":"I673*I$29","v":0.90948664436992821},0.83248969675614171,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232472,{"$f":"N673*N$29","v":0},0,0,0,9.3878885043999508E-2,5.7088458415070829,{"$f":"T512+T660","v":0.40706012947745063},2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":686},null,"Other Depreciable",null,null,null,null,null,{"$f":"I674*I$29","v":8.1069974085398524},2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,{"$f":"N674*N$29","v":4.8828499313290319},1.0551464664516688,2.8044110259624309,7.0883165171182378,0.67075011034032683,15.278939345815248,{"$f":"T513+T661","v":54.44565900770462},5.0545995824821501,9.1937440738909082,8.1389178090420931,12.45762924360853,2.3735580950852269,4.9869051679890708,1.7772332372116562,2.6764061411249993,4.3271414696249995,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":687},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I675*I$29","v":0},0,0,0,0,{"$f":"N675*N$29","v":0},0,0,0,0,0,{"$f":"T514+T662","v":0},0,0,0,0,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":688},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I676*I$29","v":0},0,0,0,0,{"$f":"N676*N$29","v":0},0,0,0,0,0,{"$f":"T515+T663","v":0},0,0,0,0,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":689},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I677*I$29","v":0},0,0,0,0,{"$f":"N677*N$29","v":0},0,0,0,0,0,{"$f":"T516+T664","v":0},0,0,0,0,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":690},null,"Building",null,null,null,null,null,{"$f":"I678*I$29","v":0},0,0,0,0,{"$f":"N678*N$29","v":0},0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":691},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I679*I$29","v":0},0,0,0,0,{"$f":"N679*N$29","v":0},-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,{"$f":"T518+T666","v":-1.8988853659876667E-2},-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y519+Y667","v":0},0,0,0,0,1.9687214270143598,1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385]
[{"$f":"ROW()","v":693},null,"Total",null,null,null,null,null,{"$f":"SUM(I683:I692)","v":8.0489781544651784},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763035,35.052405066841594,23.033993183032546,13.424318918481458,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":694}]
["Approved DBNGP Capex Depreciation"]
["Capex Depreciation Approved"]
[{"$f":"ROW()","v":697},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":698},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169159E-2,2.7451400602169159E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698573E-2,3.0742305844698573E-2]
[{"$f":"ROW()","v":699},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":700},null,"Metering",null,null,null,null,null,0,0,0,0,0,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901003E-2,1.8665608859667861E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2]
[{"$f":"ROW()","v":701},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.22281298785012935,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.20959894313007071,0.20959894313007071,0.20959894313007071,0.20959894313007074,0.20959894313007074]
[{"$f":"ROW()","v":702},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":703},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":704},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":705},null,"Building"]
[{"$f":"ROW()","v":706},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":707},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":708},null,"Total",null,null,null,null,null,{"$f":"SUM(I698:I707)","v":0},0.2442172595065423,0.2442172595065423,0.2442172595065423,0.2442172595065423,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.26693187946219948,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717]
[{"$f":"ROW()","v":709},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":710},null,"Pipeline",null,null,null,null,null,0,0,4.7219983883964546E-3,4.7219983883964546E-3,4.7219983883964546E-3,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,3.0387184378126658E-4,3.0387184378126658E-4,3.0387184378126653E-4,3.0387184378126653E-4,3.0387184378126647E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4]
[{"$f":"ROW()","v":711},null,"Compression",null,null,null,null,null,0,0,0.1711724415793715,0.1711724415793715,0.1711724415793715,0,0,0,0,0,0,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196472E-2,5.8414316062735255E-2,5.8414316062735255E-2,5.8414316062735248E-2,5.8414316062735248E-2,5.8414316062735248E-2]
[{"$f":"ROW()","v":712},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,1.1804995970991136E-3,1.1804995970991136E-3,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.4781724490512611E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2]
[{"$f":"ROW()","v":713},null,"Other",null,null,null,null,null,0,0,0.19812718237980118,0.19812718237980118,0.19812718237980118,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,3.3485710039868402E-2,3.3485710039868402E-2,3.3485710039868395E-2,3.3485710039868395E-2,3.3485710039868388E-2,3.730370251814339E-2,3.730370251814339E-2,3.730370251814339E-2,3.7303702518143383E-2,3.7303702518143383E-2]
[{"$f":"ROW()","v":714},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":715},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":716},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":717},null,"Building"]
[{"$f":"ROW()","v":718},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Total",null,null,null,null,null,{"$f":"SUM(I710:I719)","v":0},0,0.37520212194466829,0.37520212194466829,0.37520212194466829,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635874,0.11261209342534689,0.11261209342534689,0.11261209342534687,0.11261209342534687,0.11261209342534687]
[{"$f":"ROW()","v":721},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,0,0,0,2.6645562334522872E-3,2.6645562334522872E-3,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267466E-3,1.0739819455267466E-3,1.2027321272073338E-3,1.2027321272073336E-3,1.2027321272073336E-3,1.2027321272073334E-3,1.2027321272073334E-3]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,0,0,0,0.17510744023636846,0.17510744023636846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,0,0,0,1.1804995970991136E-3,1.1804995970991136E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,-1.3044774201879801,0,0,0,0]
[{"$f":"ROW()","v":725},null,"Other",null,null,null,null,null,0,0,0,0.22508192318023096,0.22508192318023096,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,9.7160666194622807E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100787E-3,9.6641444915100787E-3]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":729},null,"Building"]
[{"$f":"ROW()","v":730},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,"Total",null,null,null,null,null,{"$f":"SUM(I722:I731)","v":0},0,0,0.40403441924715083,0.40403441924715083,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,-1.2936105435692629,1.086687661871741E-2,1.086687661871741E-2,1.0866876618717412E-2,1.0866876618717412E-2]
[{"$f":"ROW()","v":733},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,0,0,0,0,6.0374122251640374E-3,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,0,0,0,0,7.201047542304595E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,0,0,0,0,1.1804995970991139E-3,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other",null,null,null,null,null,0,0,0,0,0.18573193661026055,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":741},null,"Building"]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,{"$f":"SUM(I734:I743)","v":0},0,0,0,0.26496032385556967,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2]
[{"$f":"ROW()","v":745},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,1.0540565382740123E-2,1.0540565382740123E-2,1.0540565382740121E-2,1.0540565382740121E-2,1.0540565382740119E-2,1.1804180393864274E-2,1.1804180393864272E-2,1.180418039386427E-2,1.1804180393864272E-2,1.1804180393864274E-2]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.0794654948805446E-3,9.0794654948805446E-3,9.0794654948805464E-3,9.0794654948805464E-3,9.0794654948805464E-3,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,0,0,0,0,0,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600698E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2]
[{"$f":"ROW()","v":749},null,"Other",null,null,null,null,null,0,0,0,0,0,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.5690163808873729E-2,3.5690163808873729E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,{"$f":"SUM(I746:I755)","v":0},0,0,0,0,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,9.499232065509508E-2,9.499232065509508E-2,9.4992320655095094E-2,9.4992320655095094E-2,9.4992320655095108E-2,9.8956819020267511E-2,9.8956819020267511E-2,9.8956819020267484E-2,9.8956819020267511E-2,9.8956819020267511E-2]
[{"$f":"ROW()","v":757},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.1413960222686044,0.14139602226860437,0.14139602226860437,0.14139602226860434,0.14139602226860434]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,1.8892429120844525,1.8892429120844525,1.8892429120844523,1.8892429120844521,1.8892429120844521,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716544,0.14294660280418031,0.14294660280418034,0.14294660280418034,0.14294660280418037,0.14294660280418037]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,{"$f":"SUM(I758:I767)","v":0},0,0,0,0,0,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,2.1464508492424135,2.1464508492424135,2.146450849242413,2.146450849242413,2.146450849242413,2.4000701342054094,2.4000701342054089,2.4000701342054089,2.4000701342054089,2.4000701342054089]
[{"$f":"ROW()","v":769},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,2.2928337188221817,2.2928337188221817,2.2928337188221817,2.2928337188221817,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509207]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0.10597634809249082,0.10597634809249082,0.10597634809249082,0.10597634809249082,1.444121233616761E-2,1.4441212336167608E-2,1.4441212336167608E-2,1.4441212336167606E-2,1.4441212336167604E-2,-2.1814106763831802,0,0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,{"$f":"SUM(I770:I779)","v":0},0,0,0,0,0,0,2.5054701333819533,2.5054701333819533,2.5054701333819533,2.5054701333819533,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,9.1114452400478392,11.292855916431019,11.292855916431019,11.292855916431019,11.292855916431018]
[{"$f":"ROW()","v":781},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,3.631826415092994,3.631826415092994,3.631826415092994,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,3.9102535896496424,3.9102535896496424,3.9102535896496424,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,3.0768102526523844E-3,3.0768102526523844E-3,3.0768102526523844E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,5.2989509906791021E-2,5.2989509906791021E-2,5.2989509906791021E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":789},null,"Building"]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,{"$f":"SUM(I782:I791)","v":0},0,0,0,0,0,0,0,7.5981463249020802,7.5981463249020802,7.5981463249020802,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2]
[{"$f":"ROW()","v":793},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,3.9136626343121366,3.9136626343121366,7.4710335523270341,7.4710335523270341,7.4710335523270341,7.471033552327035,7.471033552327035,8.366669583463576,8.366669583463576,8.366669583463576,8.3666695834635743,8.3666695834635743]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.3470083903142402,1.3470083903142402,4.633553661191848,4.633553661191848,4.633553661191848,4.6335536611918471,4.6335536611918471,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.18256201069510769,0.18256201069510769,0.19539248513852345,0.19539248513852348,0.19539248513852348,0.1953924851385235,0.1953924851385235,0.17987418857480653,0.17987418857480655,0.17987418857480653,0.17987418857480653,0.17987418857480653]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":801},null,"Building"]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,{"$f":"SUM(I794:I803)","v":0},0,0,0,0,0,0,0,0,5.4432330353214846,5.4432330353214846,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,13.735573135768799,13.735573135768799,13.735573135768799,13.735573135768796,13.735573135768796]
[{"$f":"ROW()","v":805},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":806},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.1938963535350071,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.3675401736494841E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.5959639082535669E-3,1.5959639082535669E-3,1.5959639082535671E-3,1.5959639082535671E-3,1.5959639082535673E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170799E-3,1.7872898835170799E-3]
[{"$f":"ROW()","v":809},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.21709700256685099,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,7.1435074072915715E-3,7.1435074072915706E-3,7.1435074072915697E-3,7.1435074072915697E-3,7.1435074072915689E-3]
[{"$f":"ROW()","v":810},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":811},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":812},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":813},null,"Building"]
[{"$f":"ROW()","v":814},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":816},null,"Total",null,null,null,null,null,{"$f":"SUM(I806:I815)","v":0},0,0,0,0,0,0,0,0,0,1.424668757838353,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,8.9307972908086505E-3,8.9307972908086505E-3,8.9307972908086487E-3,8.9307972908086487E-3,8.9307972908086487E-3]
[{"$f":"ROW()","v":817},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":818},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,6.9994271425714292,6.9994271425714292,6.9994271425714283,6.9994271425714283,6.9994271425714283,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456]
[{"$f":"ROW()","v":819},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.8107500009999997,3.8107500009999997,3.8107500009999997,3.8107500009999997,3.8107500009999997,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2552962732388053]
[{"$f":"ROW()","v":820},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.5110734200000005E-2,9.5110734200000005E-2,9.5110734199999991E-2,9.5110734199999977E-2,9.5110734199999977E-2,0.10651271759369497,0.10651271759369497,0.10651271759369497,0.10651271759369496,0.10651271759369496]
[{"$f":"ROW()","v":821},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.30541373500000141,0.30541373500000141,0.30541373500000135,0.30541373500000135,0.30541373500000135,0.34021254154355818,0.34021254154355818,0.34021254154355812,0.34021254154355818,0.34021254154355812]
[{"$f":"ROW()","v":822},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":823},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":824},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":825},null,"Building"]
[{"$f":"ROW()","v":826},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Total",null,null,null,null,null,{"$f":"SUM(I818:I827)","v":0},0,0,0,0,0,0,0,0,0,0,11.210701612771432,11.210701612771432,11.21070161277143,11.21070161277143,11.21070161277143,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704]
[{"$f":"ROW()","v":829},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":830},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.30541927324245777,0.30541927324245782,0.30541927324245782,0.30541927324245782,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804]
[{"$f":"ROW()","v":831},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.2759975613661383,1.2759975613661383,1.2759975613661385,1.2759975613661385,1.057861144596058,1.057861144596058,1.057861144596058,1.057861144596058,1.057861144596058]
[{"$f":"ROW()","v":832},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,7.1850128638031611E-3,7.1850128638031602E-3,7.1850128638031594E-3,7.1850128638031594E-3,7.1850128638031585E-3]
[{"$f":"ROW()","v":833},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"2.53957344986247-U837","v":2.3845066519111886},{"$f":"2.53957344986247-V837","v":2.3845066519111886},2.3845066519111886,2.3845066519111886,{"$f":"1.63905660561055-Y837","v":1.5389755232907267},{"$f":"1.63905660561055-Z837","v":1.5389755232907267},1.5389755232907267,1.5389755232907267,1.5389755232907267]
[{"$f":"ROW()","v":834},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":835},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":836},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":837},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.53957344986247*$T$482","v":0.155066797951281},{"$f":"2.53957344986247*$T$482","v":0.155066797951281},0.155066797951281,0.155066797951281,{"$f":"1.63905660561055*$T$482","v":0.10008108231982336},{"$f":"1.63905660561055*$T$482","v":0.10008108231982336},0.10008108231982336,0.10008108231982336,0.10008108231982336]
[{"$f":"ROW()","v":838},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7714214601812654E-2,0,0,0,0]
[{"$f":"ROW()","v":839},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Total",null,null,null,null,null,{"$f":"SUM(I830:I839)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.1319792550837962,4.1319792550837962,4.1319792550837962,4.1319792550837962,3.4245763636664464,3.4422905782682589,3.4422905782682589,3.4422905782682589,3.4422905782682589]
[{"$f":"ROW()","v":841},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":842},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5E-2,5.5E-2,5.4999999999999993E-2,0.22892267843796391,0.22892267843796388,0.22892267843796388,0.22892267843796388,0.22892267843796388]
[{"$f":"ROW()","v":843},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21882333333333334,0.21882333333333334,0.21882333333333337,0.29931270402485272,0.29931270402485272,0.29931270402485266,0.29931270402485266,0.29931270402485266]
[{"$f":"ROW()","v":844},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7060000000000011E-3,9.7060000000000011E-3,9.7060000000000011E-3,4.1132217570941543E-2,4.1132217570941536E-2,4.1132217570941543E-2,4.1132217570941543E-2,4.1132217570941543E-2]
[{"$f":"ROW()","v":845},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.083-V849","v":6.0810433061062236E-2},{"$f":"0.083-W849","v":6.0810433061062236E-2},6.0810433061062236E-2,{"$f":"0.227634186106758-Y849","v":0.16677751128499266},{"$f":"0.227634186106758-Z849","v":0.16677751128499266},0.16677751128499266,0.16677751128499266,0.16677751128499266]
[{"$f":"ROW()","v":846},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":847},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":848},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":849},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.083*$U$482","v":2.2189566938937769E-2},{"$f":"0.083*$U$482","v":2.2189566938937769E-2},2.2189566938937769E-2,{"$f":"0.227634186106758*$U$482","v":6.085667482176535E-2},{"$f":"0.227634186106758*$U$482","v":6.085667482176535E-2},6.085667482176535E-2,6.085667482176535E-2,6.085667482176535E-2]
[{"$f":"ROW()","v":850},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1453584966296239E-2,0,0,0,0]
[{"$f":"ROW()","v":851},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,"Total",null,null,null,null,null,{"$f":"SUM(I842:I851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.36652933333333332,0.36652933333333332,0.36652933333333332,0.75554820117421995,0.79700178614051609,0.79700178614051609,0.79700178614051609,0.79700178614051609]
[{"$f":"ROW()","v":853},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":854},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9357142857142872E-2,5.9357142857142879E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2]
[{"$f":"ROW()","v":855},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8400000000000016E-2,6.8400000000000016E-2,0.1996701808957799,0.1996701808957799,0.19967018089577993,0.1996701808957799,0.19967018089577993]
[{"$f":"ROW()","v":856},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000015E-2,5.3100000000000008E-2,1.8087993476209551E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209544E-2]
[{"$f":"ROW()","v":857},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.0633333333333334-W861","v":5.5946827767872236E-2},{"$f":"0.0633333333333334-X861","v":5.5946827767872236E-2},{"$f":"0.341682228459286-Y861","v":0.30183215979401729},{"$f":"0.341682228459286-Z861","v":0.30183215979401729},0.30183215979401729,0.30183215979401729,0.30183215979401729]
[{"$f":"ROW()","v":858},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":859},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":860},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":861},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0633333333333334*$V$482","v":7.3865055654611586E-3},{"$f":"0.0633333333333334*$V$482","v":7.3865055654611586E-3},{"$f":"0.341682228459286*$V$482","v":3.9850068665268704E-2},{"$f":"0.341682228459286*$V$482","v":3.9850068665268704E-2},3.9850068665268704E-2,3.9850068665268704E-2,3.9850068665268704E-2]
[{"$f":"ROW()","v":862},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":864},null,"Total",null,null,null,null,null,{"$f":"SUM(I854:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.24419047619047632,0.24419047619047632,0.62884770531447565,0.62884770531447565,0.62884770531447565,0.62884770531447565,0.62884770531447565]
[{"$f":"ROW()","v":865},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":866},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.357142857142859E-3,8.471513023540234E-3,8.471513023540234E-3,8.471513023540234E-3,8.4715130235402357E-3,8.4715130235402357E-3]
[{"$f":"ROW()","v":867},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3066666666666686E-2,0.10363254992386509,0.10363254992386507,0.10363254992386507,0.10363254992386506,0.10363254992386504]
[{"$f":"ROW()","v":868},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000008E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2]
[{"$f":"ROW()","v":869},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.15-X873","v":0.14982776658222008},{"$f":"0.256321845882183-Y873","v":0.25602753129839667},{"$f":"0.256321845882183-Z873","v":0.25602753129839667},0.25602753129839667,0.25602753129839667,0.25602753129839667]
[{"$f":"ROW()","v":870},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":871},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":872},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":873},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.15*$W$482","v":1.7223341777991173E-4},{"$f":"0.256321845882183*$W$482","v":2.9431458378629448E-4},{"$f":"0.256321845882183*$W$482","v":2.9431458378629448E-4},2.9431458378629448E-4,2.9431458378629448E-4,2.9431458378629448E-4]
[{"$f":"ROW()","v":874},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Total",null,null,null,null,null,{"$f":"SUM(I866:I875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30352380952380953,0.39208860791584904,0.39208860791584904,0.39208860791584904,0.39208860791584904,0.39208860791584899]
[{"$f":"ROW()","v":877},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":878},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7040232285714292E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2]
[{"$f":"ROW()","v":879},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14918747599999996,0.14918747599999999,0.14918747599999999,0.14918747599999999,0.14918747599999999]
[{"$f":"ROW()","v":880},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3226110600000005E-2,7.3226110600000005E-2,7.3226110600000019E-2,7.3226110600000019E-2,7.3226110600000019E-2]
[{"$f":"ROW()","v":881},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.391149908-Y885","v":0.38738009466642703},{"$f":"0.391149908-Z885","v":0.38738009466642703},0.38738009466642703,0.38738009466642703,0.38738009466642703]
[{"$f":"ROW()","v":882},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":883},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":884},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":885},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.391149908*$X$482","v":3.7698133335729682E-3},{"$f":"0.391149908*$X$482","v":3.7698133335729682E-3},3.7698133335729682E-3,3.7698133335729682E-3,3.7698133335729682E-3]
[{"$f":"ROW()","v":886},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9711099999993884E-3,0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,"Total",null,null,null,null,null,{"$f":"SUM(I878:I887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64763261688571483,0.65060372688571422,0.65060372688571422,0.65060372688571422,0.65060372688571422]
[{"$f":"ROW()","v":889},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":890},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504675005E-2]
[{"$f":"ROW()","v":891},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5204563013116148,0.5204563013116148,0.5204563013116148,0.5204563013116148]
[{"$f":"ROW()","v":892},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2]
[{"$f":"ROW()","v":893},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.0798384849376901-Z897","v":7.9193439240720392E-2},{"$f":"0.0798384849376901-AA897","v":7.9193439240720392E-2},7.9193439240720392E-2,7.9193439240720392E-2]
[{"$f":"ROW()","v":894},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":895},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":896},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":897},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0798384849376901*$Y$482","v":6.4504569696969779E-4},{"$f":"0.0798384849376901*$Y$482","v":6.4504569696969779E-4},6.4504569696969779E-4,6.4504569696969779E-4]
[{"$f":"ROW()","v":898},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16]
[{"$f":"ROW()","v":900},null,"Total",null,null,null,null,null,{"$f":"SUM(I890:I899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72488963885033986,0.72488963885033986,0.72488963885033986,0.72488963885033986]
[{"$f":"ROW()","v":901},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":902},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5581244632608512E-2,3.5581244632608512E-2,3.5581244632608512E-2]
[{"$f":"ROW()","v":903},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51144909611691292,0.51144909611691292,0.51144909611691292]
[{"$f":"ROW()","v":904},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.367984690334348E-2,5.367984690334348E-2,5.3679846903343487E-2]
[{"$f":"ROW()","v":905},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8230731920652464E-2,8.8230731920652464E-2,8.8230731920652464E-2]
[{"$f":"ROW()","v":906},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":907},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":908},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":909},null,"Building"]
[{"$f":"ROW()","v":910},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"Total",null,null,null,null,null,{"$f":"SUM(I902:I911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68894091957351733,0.68894091957351733,0.68894091957351733]
[{"$f":"ROW()","v":913},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":914},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3418066468516914E-2,2.3418066468516918E-2]
[{"$f":"ROW()","v":915},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39159686249505765,0.39159686249505765]
[{"$f":"ROW()","v":916},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7006780259556951E-2,1.7006780259556955E-2]
[{"$f":"ROW()","v":917},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6577109136151978E-2,8.6577109136151978E-2]
[{"$f":"ROW()","v":918},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":919},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":920},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":921},null,"Building"]
[{"$f":"ROW()","v":922},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Total",null,null,null,null,null,{"$f":"SUM(I914:I923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51859881835928345,0.51859881835928345]
[{"$f":"ROW()","v":925},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":926},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6817956012720789E-2]
[{"$f":"ROW()","v":927},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33910712754558031]
[{"$f":"ROW()","v":928},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2979585671114893E-2]
[{"$f":"ROW()","v":929},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.868626949868376E-2]
[{"$f":"ROW()","v":930},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":931},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":932},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":933},null,"Building"]
[{"$f":"ROW()","v":934},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":936},null,"Total",null,null,null,null,null,{"$f":"SUM(I926:I935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48759093872809978]
[{"$f":"ROW()","v":937},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":938},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":939},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":942},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":943},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":944},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":945},null,"Building"]
[{"$f":"ROW()","v":946},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,{"$f":"SUM(I938:I947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949},"Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":950},null,"Pipeline",null,null,null,null,null,{"$f":"I698+I710+I722+I734+I746+I758+I770+I782+I794+I806+I818+I830+I842+I854+I866+I878+I890+I902+I914+I926+I938","v":0},7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,21.830743612777272,21.883265067281947,21.918846311914557,21.942264378383069,22.01908233439579]
[{"$f":"ROW()","v":951},null,"Compression",null,null,null,null,null,{"$f":"I699+I711+I723+I735+I747+I759+I771+I783+I795+I807+I819+I831+I843+I855+I867+I879+I891+I903+I915+I927+I939","v":0},3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,16.59075086432313,17.86674842568927,18.085571759022603,18.153971759022603,18.247038425689269,20.373122868239523,20.893579169551138,21.405028265668051,21.796625128163107,22.135732255708689]
[{"$f":"ROW()","v":952},null,"Metering",null,null,null,null,null,{"$f":"I700+I712+I724+I736+I748+I760+I772+I784+I796+I808+I820+I832+I844+I856+I868+I880+I892+I904+I916+I928+I940","v":0},0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527965E-2,8.7274395338907726E-2,0.1118882568313572,0.11496506708400958,0.11496506708400958,0.11496506708400958,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,-0.95322473122615392,0.42332608705818564,0.47700593396152913,0.49401271422108606,0.50699229989220096]
[{"$f":"ROW()","v":953},null,"Other",null,null,null,null,null,{"$f":"I701+I713+I725+I737+I749+I761+I773+I785+I797+I809+I821+I833+I845+I857+I869+I881+I893+I905+I917+I929+I941","v":0},0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831972,0.61937803500511079,0.80194004570021848,1.0190370482670694,1.0672271409109118,3.4517337928221004,3.5125442258831625,3.5684910536510346,3.7183188202332547,1.5325776200594037,3.7931817356833042,3.8814124676039565,3.9679895767401083,4.0266758462387919]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I702+I714+I726+I738+I750+I762+I774+I786+I798+I810+I822+I834+I846+I858+I870+I882+I894+I906+I918+I930+I942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I703+I715+I727+I739+I751+I763+I775+I787+I799+I811+I823+I835+I847+I859+I871+I883+I895+I907+I919+I931+I943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I704+I716+I728+I740+I752+I764+I776+I788+I800+I812+I824+I836+I848+I860+I872+I884+I896+I908+I920+I932+I944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.155066797951281,0.17725636489021879,0.18464287045567995,0.18481510387345987,0.20485195372421663,0.20549699942118632,0.20549699942118632,0.20549699942118632,0.20549699942118632]
[{"$f":"ROW()","v":958},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I706+I718+I730+I742+I754+I766+I778+I790+I802+I814+I826+I838+I850+I862+I874+I886+I898+I910+I922+I934+I946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I707+I719+I731+I743+I755+I767+I779+I791+I803+I815+I827+I839+I851+I863+I875+I887+I899+I911+I923+I935+I947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16]
[{"$f":"ROW()","v":960},null,"Total",null,null,null,null,null,{"$f":"SUM(I950:I959)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425252,41.408931065949055,42.925932414006162,47.198849058995762,47.88778997856928,48.406388796928553,48.893979735656657]
[{"$f":"ROW()","v":961}]
[{"$f":"\"Capex Depreciation Approved [m$ \"&$E$28&\"] [Model]\"","v":"Capex Depreciation Approved [m$ 31/12/2019] [Model]"}]
[{"$f":"ROW()","v":963},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":964},null,"Pipeline",null,null,null,null,null,{"$f":"I698/$M$28","v":0},1.0339431481819398E-2,1.0339431481819398E-2,1.0339431481819398E-2,1.0339431481819398E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,3.1540955638802347E-2,{"$f":"T698/$S$28","v":3.2954390582601224E-2},3.2954390582601224E-2,3.2954390582601224E-2,3.2954390582601231E-2,3.2954390582601231E-2,{"$f":"Y698/$X$28","v":3.2954390582601231E-2},3.2954390582601231E-2,3.2954390582601231E-2,3.2954390582601238E-2,3.2954390582601238E-2]
[{"$f":"ROW()","v":965},null,"Compression",null,null,null,null,null,{"$f":"I699/$M$28","v":0},5.3861224463431279E-2,5.3861224463431279E-2,5.3861224463431279E-2,5.3861224463431279E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":966},null,"Metering",null,null,null,null,null,{"$f":"I700/$M$28","v":0},0,0,0,0,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,1.8189732887398561E-2,2.0008706176138428E-2,2.0008706176138431E-2,2.0008706176138428E-2,2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138428E-2,2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138431E-2,2.0008706176138431E-2]
[{"$f":"ROW()","v":967},null,"Other",null,null,null,null,null,{"$f":"I701/$M$28","v":0},0.28400574816030111,0.28400574816030111,0.28400574816030111,0.28400574816030111,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.27023324695132833,0.2674787467095337,0.2674787467095337,0.2674787467095337,0.2674787467095337,0.2674787467095337,0.22468078590142265,0.22468078590142265,0.22468078590142265,0.22468078590142268,0.22468078590142268]
[{"$f":"ROW()","v":968},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I702/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":969},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I703/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I704/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":972},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I706/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T706/$S$28","v":0},0,0,0,0,{"$f":"Y706/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":973},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I707/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},null,"Total",null,null,null,null,null,{"$f":"SUM(I964:I973)","v":0},0.34820640410555181,0.34820640410555181,0.34820640410555181,0.34820640410555181,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.31996393547752922,0.32044184346827337,0.32044184346827337,0.32044184346827337,0.32044184346827337,0.32044184346827337,0.27764388266016232,0.27764388266016232,0.27764388266016232,0.27764388266016238,0.27764388266016238]
[{"$f":"ROW()","v":975},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":976},null,"Pipeline",null,null,null,null,null,{"$f":"I710/$M$28","v":0},0,6.7326530579289098E-3,6.7326530579289098E-3,6.7326530579289098E-3,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,6.6328062964925399E-4,{"$f":"T710/$S$28","v":3.6478690366828725E-4},3.6478690366828725E-4,3.647869036682872E-4,3.647869036682872E-4,3.6478690366828715E-4,{"$f":"Y710/$X$28","v":3.6478690366828742E-4},3.6478690366828742E-4,3.6478690366828742E-4,3.6478690366828742E-4,3.6478690366828742E-4]
[{"$f":"ROW()","v":977},null,"Compression",null,null,null,null,null,{"$f":"I711/$M$28","v":0},0,0.24405867334992304,0.24405867334992304,0.24405867334992304,0,0,0,0,0,0,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470793E-2,6.2617560207470821E-2,6.2617560207470821E-2,6.2617560207470807E-2,6.2617560207470807E-2,6.2617560207470807E-2]
[{"$f":"ROW()","v":978},null,"Metering",null,null,null,null,null,{"$f":"I712/$M$28","v":0},0,1.6831632644822275E-3,1.6831632644822275E-3,1.6831632644822275E-3,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.6649793935122833E-2,1.7744913252486769E-2,1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486765E-2,1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2,1.7744913252486783E-2]
[{"$f":"ROW()","v":979},null,"Other",null,null,null,null,null,{"$f":"I713/$M$28","v":0},0,0.28249090122226711,0.28249090122226711,0.28249090122226711,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,7.0484923945119168E-2,4.0198355762669467E-2,4.0198355762669467E-2,4.019835576266946E-2,4.019835576266946E-2,4.0198355762669453E-2,3.9987917274983964E-2,3.9987917274983964E-2,3.9987917274983964E-2,3.9987917274983957E-2,3.9987917274983957E-2]
[{"$f":"ROW()","v":980},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I714/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":981},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I715/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":982},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I716/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":983},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I718/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T718/$S$28","v":0},0,0,0,0,{"$f":"Y718/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I719/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"Total",null,null,null,null,null,{"$f":"SUM(I976:I985)","v":0},0,0.53496539089460127,0.53496539089460127,0.53496539089460127,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,8.7797998509891256E-2,0.12092561612629532,0.12092561612629532,0.12092561612629532,0.12092561612629532,0.12092561612629529,0.12071517763860985,0.12071517763860985,0.12071517763860984,0.12071517763860984,0.12071517763860984]
[{"$f":"ROW()","v":987},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":988},null,"Pipeline",null,null,null,null,null,{"$f":"I722/$M$28","v":0},0,0,3.7991399398313169E-3,3.7991399398313169E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,1.3677088440106015E-3,{"$f":"T722/$S$28","v":1.2892755828550955E-3},1.2892755828550955E-3,1.2892755828550955E-3,1.2892755828550957E-3,1.2892755828550957E-3,{"$f":"Y722/$X$28","v":1.2892755828550939E-3},1.2892755828550937E-3,1.2892755828550937E-3,1.2892755828550935E-3,1.2892755828550935E-3]
[{"$f":"ROW()","v":989},null,"Compression",null,null,null,null,null,{"$f":"I723/$M$28","v":0},0,0,0.24966921756486365,0.24966921756486365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Metering",null,null,null,null,null,{"$f":"I724/$M$28","v":0},0,0,1.6831632644822275E-3,1.6831632644822275E-3,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.0720015428043184E-2,1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,1.115034172154609E-2,-1.3983420316037203,0,0,0,0]
[{"$f":"ROW()","v":991},null,"Other",null,null,null,null,null,{"$f":"I725/$M$28","v":0},0,0,0.32092312909461135,0.32092312909461135,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,3.7435390988304916E-2,1.1663778433186152E-2,1.1663778433186148E-2,1.1663778433186148E-2,1.1663778433186148E-2,1.1663778433186148E-2,1.0359534962301391E-2,1.0359534962301391E-2,1.0359534962301391E-2,1.0359534962301395E-2,1.0359534962301395E-2]
[{"$f":"ROW()","v":992},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I726/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I727/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I728/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I730/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T730/$S$28","v":0},0,0,0,0,{"$f":"Y730/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I731/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Total",null,null,null,null,null,{"$f":"SUM(I988:I997)","v":0},0,0,0.57607464986378853,0.57607464986378853,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,4.9523115260358699E-2,2.4103395737587338E-2,2.4103395737587331E-2,2.4103395737587331E-2,2.4103395737587331E-2,2.4103395737587331E-2,-1.3866932210585639,1.1648810545156485E-2,1.1648810545156485E-2,1.1648810545156488E-2,1.1648810545156488E-2]
[{"$f":"ROW()","v":999},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1000},null,"Pipeline",null,null,null,null,null,{"$f":"I734/$M$28","v":0},0,0,0,8.6081778383519623E-3,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,4.417502062949427E-7,{"$f":"T734/$S$28","v":0},0,0,0,0,{"$f":"Y734/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Compression",null,null,null,null,null,{"$f":"I735/$M$28","v":0},0,0,0,0.10267295913341591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Metering",null,null,null,null,null,{"$f":"I736/$M$28","v":0},0,0,0,1.6831632644822279E-3,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,-9.2934852555699612E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"Other",null,null,null,null,null,{"$f":"I737/$M$28","v":0},0,0,0,0.2648176869452038,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,4.4881798043164743E-2,3.5319368090902192E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902206E-2,3.5319368090902171E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":1004},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I738/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I739/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I740/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1007},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1008},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I742/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T742/$S$28","v":0},0,0,0,0,{"$f":"Y742/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1009},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I743/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1010},null,"Total",null,null,null,null,null,{"$f":"SUM(I1000:I1009)","v":0},0,0,0,0.37778198718145389,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,4.3952891267814043E-2,3.5319368090902192E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902199E-2,3.5319368090902206E-2,3.5319368090902171E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":1011},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1012},null,"Pipeline",null,null,null,null,null,{"$f":"I746/$M$28","v":0},0,0,0,0,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,1.2653558687887718E-2,{"$f":"T746/$S$28","v":1.2653558687887716E-2},1.2653558687887716E-2,1.2653558687887713E-2,1.2653558687887713E-2,1.2653558687887711E-2,{"$f":"Y746/$X$28","v":1.2653558687887718E-2},1.2653558687887716E-2,1.2653558687887714E-2,1.2653558687887716E-2,1.2653558687887718E-2]
[{"$f":"ROW()","v":1013},null,"Compression",null,null,null,null,null,{"$f":"I747/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,1.0899562340578766E-2,1.0899562340578766E-2,1.0899562340578768E-2,1.0899562340578768E-2,1.0899562340578768E-2,1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2,1.0899562340578763E-2]
[{"$f":"ROW()","v":1014},null,"Metering",null,null,null,null,null,{"$f":"I748/$M$28","v":0},0,0,0,0,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464939E-2,4.7636923786464953E-2,4.7636923786464953E-2,4.7636923786464953E-2,4.7636923786464953E-2,4.763692378646496E-2,4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2,4.7636923786464933E-2]
[{"$f":"ROW()","v":1015},null,"Other",null,null,null,null,null,{"$f":"I749/$M$28","v":0},0,0,0,0,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450371E-2,4.2844720936450385E-2,4.2844720936450385E-2,4.2844720936450392E-2,4.2844720936450392E-2,4.2844720936450392E-2,3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2,3.4887283323030607E-2]
[{"$f":"ROW()","v":1016},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I750/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I751/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1018},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I752/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1019},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1020},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I754/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T754/$S$28","v":0},0,0,0,0,{"$f":"Y754/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1021},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I755/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1022},null,"Total",null,null,null,null,null,{"$f":"SUM(I1012:I1021)","v":0},0,0,0,0,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.10313520341080304,0.11403476575138183,0.11403476575138183,0.11403476575138183,0.11403476575138183,0.11403476575138183,0.10607732813796202,0.10607732813796202,0.10607732813796202,0.10607732813796202,0.10607732813796202]
[{"$f":"ROW()","v":1023},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1024},null,"Pipeline",null,null,null,null,null,{"$f":"I758/$M$28","v":0},0,0,0,0,0,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,9.1651854062975269E-2,{"$f":"T758/$S$28","v":0.15157027479346705},0.15157027479346705,0.15157027479346705,0.15157027479346705,0.15157027479346705,{"$f":"Y758/$X$28","v":0.15157027479346707},0.15157027479346705,0.15157027479346705,0.15157027479346702,0.15157027479346702]
[{"$f":"ROW()","v":1025},null,"Compression",null,null,null,null,null,{"$f":"I759/$M$28","v":0},0,0,0,0,0,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,9.3487211113281524E-2,2.2679662044392161,2.2679662044392161,2.2679662044392161,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157,2.2679662044392157]
[{"$f":"ROW()","v":1026},null,"Metering",null,null,null,null,null,{"$f":"I760/$M$28","v":0},0,0,0,0,0,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,3.2169228358804869E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},null,"Other",null,null,null,null,null,{"$f":"I761/$M$28","v":0},0,0,0,0,0,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.19057830739837428,0.15719833577348641,0.15719833577348641,0.15719833577348641,0.15719833577348641,0.15719833577348644,0.15323242846721175,0.15323242846721177,0.15323242846721177,0.1532324284672118,0.1532324284672118]
[{"$f":"ROW()","v":1028},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I762/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I763/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1030},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I764/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1032},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I766/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T766/$S$28","v":0},0,0,0,0,{"$f":"Y766/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I767/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},null,"Total",null,null,null,null,null,{"$f":"SUM(I1024:I1033)","v":0},0,0,0,0,0,0.40788660093343593,0.40788660093343593,0.40788660093343593,0.40788660093343593,0.40788660093343593,2.5767348150061697,2.5767348150061697,2.5767348150061697,2.5767348150061693,2.5767348150061693,2.5727689076998947,2.5727689076998947,2.5727689076998947,2.5727689076998947,2.5727689076998947]
[{"$f":"ROW()","v":1035},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1036},null,"Pipeline",null,null,null,null,null,{"$f":"I770/$M$28","v":0},0,0,0,0,0,0,0.11698196131804436,0.11698196131804436,0.11698196131804436,0.11698196131804436,{"$f":"T770/$S$28","v":4.6716178515063396},4.6716178515063396,4.6716178515063396,4.6716178515063396,4.6716178515063396,{"$f":"Y770/$X$28","v":4.6716178515063396},4.6716178515063396,4.6716178515063396,4.6716178515063396,4.6716178515063396]
[{"$f":"ROW()","v":1037},null,"Compression",null,null,null,null,null,{"$f":"I771/$M$28","v":0},0,0,0,0,0,0,3.2691357934988376,3.2691357934988376,3.2691357934988376,3.2691357934988376,7.4380250795295213,7.4380250795295213,7.4380250795295213,7.4380250795295213,7.4380250795295213,7.4338236382472056,7.4338236382472056,7.4338236382472056,7.4338236382472056,7.4338236382472047]
[{"$f":"ROW()","v":1038},null,"Metering",null,null,null,null,null,{"$f":"I772/$M$28","v":0},0,0,0,0,0,0,3.5094588395413316E-2,3.5094588395413316E-2,3.5094588395413316E-2,3.5094588395413316E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},null,"Other",null,null,null,null,null,{"$f":"I773/$M$28","v":0},0,0,0,0,0,0,0.15110170003580739,0.15110170003580739,0.15110170003580739,0.15110170003580739,1.7336141011863041E-2,1.7336141011863041E-2,1.7336141011863041E-2,1.7336141011863038E-2,1.7336141011863038E-2,-2.3383756512520804,0,0,0,0]
[{"$f":"ROW()","v":1040},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I774/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I775/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I776/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I778/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T778/$S$28","v":0},0,0,0,0,{"$f":"Y778/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I779/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"Total",null,null,null,null,null,{"$f":"SUM(I1036:I1045)","v":0},0,0,0,0,0,0,3.5723140432481024,3.5723140432481024,3.5723140432481024,3.5723140432481024,12.126979072047725,12.126979072047725,12.126979072047725,12.126979072047725,12.126979072047725,9.7670658385014644,12.105441489753545,12.105441489753545,12.105441489753545,12.105441489753545]
[{"$f":"ROW()","v":1047},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1048},null,"Pipeline",null,null,null,null,null,{"$f":"I782/$M$28","v":0},0,0,0,0,0,0,0,5.1782794503973655,5.1782794503973655,5.1782794503973655,{"$f":"T782/$S$28","v":0},0,0,0,0,{"$f":"Y782/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Compression",null,null,null,null,null,{"$f":"I783/$M$28","v":0},0,0,0,0,0,0,0,5.5752625524661283,5.5752625524661283,5.5752625524661283,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Metering",null,null,null,null,null,{"$f":"I784/$M$28","v":0},0,0,0,0,0,0,0,4.3869341436225577E-3,4.3869341436225577E-3,4.3869341436225577E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},null,"Other",null,null,null,null,null,{"$f":"I785/$M$28","v":0},0,0,0,0,0,0,0,7.5552754695721772E-2,7.5552754695721772E-2,7.5552754695721772E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441521E-2,7.5849293818441521E-2]
[{"$f":"ROW()","v":1052},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I786/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I787/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1054},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I788/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1055},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1056},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I790/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T790/$S$28","v":0},0,0,0,0,{"$f":"Y790/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1057},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I791/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1058},null,"Total",null,null,null,null,null,{"$f":"SUM(I1048:I1057)","v":0},0,0,0,0,0,0,0,10.833481691702838,10.833481691702838,10.833481691702838,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,9.5472324513898699E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441535E-2,7.5849293818441521E-2,7.5849293818441521E-2]
[{"$f":"ROW()","v":1059},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1060},null,"Pipeline",null,null,null,null,null,{"$f":"I794/$M$28","v":0},0,0,0,0,0,0,0,0,5.5801231883841664,5.5801231883841664,{"$f":"T794/$S$28","v":8.9686993136390019},8.9686993136390019,8.9686993136390019,8.9686993136390036,8.9686993136390036,{"$f":"Y794/$X$28","v":8.9686993136389983},8.9686993136389983,8.9686993136389983,8.9686993136389965,8.9686993136389965]
[{"$f":"ROW()","v":1061},null,"Compression",null,null,null,null,null,{"$f":"I795/$M$28","v":0},0,0,0,0,0,0,0,0,1.9205724805816364,1.9205724805816364,5.5624097054010546,5.5624097054010546,5.5624097054010546,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537,5.5624097054010537]
[{"$f":"ROW()","v":1062},null,"Metering",null,null,null,null,null,{"$f":"I796/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1063},null,"Other",null,null,null,null,null,{"$f":"I797/$M$28","v":0},0,0,0,0,0,0,0,0,0.26029798794265724,0.26029798794265724,0.23456144790117583,0.23456144790117586,0.23456144790117586,0.23456144790117589,0.23456144790117589,0.19281716524347342,0.19281716524347345,0.19281716524347342,0.19281716524347342,0.19281716524347342]
[{"$f":"ROW()","v":1064},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I798/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I799/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I800/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1067},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1068},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I802/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T802/$S$28","v":0},0,0,0,0,{"$f":"Y802/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I803/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Total",null,null,null,null,null,{"$f":"SUM(I1060:I1069)","v":0},0,0,0,0,0,0,0,0,7.7609936569084601,7.7609936569084601,14.765670466941231,14.765670466941231,14.765670466941231,14.765670466941232,14.765670466941232,14.723926184283526,14.723926184283526,14.723926184283526,14.723926184283524,14.723926184283524]
[{"$f":"ROW()","v":1071},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1072},null,"Pipeline",null,null,null,null,null,{"$f":"I806/$M$28","v":0},0,0,0,0,0,0,0,0,0,1.7022644385542238,{"$f":"T806/$S$28","v":0},0,0,0,0,{"$f":"Y806/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Compression",null,null,null,null,null,{"$f":"I807/$M$28","v":0},0,0,0,0,0,0,0,0,0,1.9498468179461832E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1074},null,"Metering",null,null,null,null,null,{"$f":"I808/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,1.915895613142847E-3,1.915895613142847E-3,1.9158956131428472E-3,1.9158956131428472E-3,1.9158956131428474E-3,1.9158956131428474E-3,1.9158956131428474E-3,1.9158956131428474E-3,1.9158956131428476E-3,1.9158956131428476E-3]
[{"$f":"ROW()","v":1075},null,"Other",null,null,null,null,null,{"$f":"I809/$M$28","v":0},0,0,0,0,0,0,0,0,0,0.30953818234895003,1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,1.2455583723840577E-2,7.6575236229453926E-3,7.6575236229453917E-3,7.6575236229453909E-3,7.6575236229453909E-3,7.65752362294539E-3]
[{"$f":"ROW()","v":1076},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I810/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I811/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I812/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I814/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T814/$S$28","v":0},0,0,0,0,{"$f":"Y814/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I815/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Total",null,null,null,null,null,{"$f":"SUM(I1072:I1081)","v":0},0,0,0,0,0,0,0,0,0,2.0313010890826355,1.4371479336983423E-2,1.4371479336983423E-2,1.4371479336983423E-2,1.4371479336983423E-2,1.4371479336983425E-2,9.5734192360882406E-3,9.5734192360882389E-3,9.5734192360882389E-3,9.5734192360882389E-3,9.5734192360882372E-3]
[{"$f":"ROW()","v":1083},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1084},null,"Pipeline",null,null,null,null,null,{"$f":"I818/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T818/$S$28","v":8.4025532705436117},8.4025532705436117,8.4025532705436099,8.4025532705436099,8.4025532705436099,{"$f":"Y818/$X$28","v":8.4025532705436117},8.4025532705436117,8.4025532705436117,8.4025532705436117,8.4025532705436117]
[{"$f":"ROW()","v":1085},null,"Compression",null,null,null,null,null,{"$f":"I819/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,4.5746643592268601,4.5746643592268601,4.5746643592268601,4.5746643592268601,4.5746643592268601,4.5614891785087561,4.5614891785087561,4.5614891785087561,4.5614891785087561,4.5614891785087561]
[{"$f":"ROW()","v":1086},null,"Metering",null,null,null,null,null,{"$f":"I820/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0.11417691683014167,0.11417691683014167,0.11417691683014165,0.11417691683014163,0.11417691683014163,0.11417691683014165,0.11417691683014165,0.11417691683014165,0.11417691683014164,0.11417691683014164]
[{"$f":"ROW()","v":1087},null,"Other",null,null,null,null,null,{"$f":"I821/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0.36663788701862515,0.36663788701862515,0.36663788701862504,0.36663788701862504,0.36663788701862504,0.3646927797727072,0.3646927797727072,0.36469277977270714,0.3646927797727072,0.36469277977270714]
[{"$f":"ROW()","v":1088},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I822/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I823/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1090},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I824/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1091},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1092},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I826/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T826/$S$28","v":0},0,0,0,0,{"$f":"Y826/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1093},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I827/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1094},null,"Total",null,null,null,null,null,{"$f":"SUM(I1084:I1093)","v":0},0,0,0,0,0,0,0,0,0,0,13.458032433619238,13.458032433619238,13.458032433619236,13.458032433619236,13.458032433619236,13.442912145655216,13.442912145655216,13.442912145655216,13.442912145655216,13.442912145655216]
[{"$f":"ROW()","v":1095},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1096},null,"Pipeline",null,null,null,null,null,{"$f":"I830/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T830/$S$28","v":0},0.36664453547375109,0.36664453547375114,0.36664453547375114,0.36664453547375114,{"$f":"Y830/$X$28","v":0.79130465060876332},0.79130465060876332,0.79130465060876332,0.79130465060876332,0.79130465060876332]
[{"$f":"ROW()","v":1097},null,"Compression",null,null,null,null,null,{"$f":"I831/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,1.5317878540734169,1.5317878540734169,1.5317878540734173,1.5317878540734173,1.1339803044470658,1.1339803044470658,1.1339803044470658,1.1339803044470658,1.1339803044470658]
[{"$f":"ROW()","v":1098},null,"Metering",null,null,null,null,null,{"$f":"I832/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,1.3191852573235666E-2,1.3191852573235666E-2,1.3191852573235666E-2,1.3191852573235666E-2,7.7020156344458236E-3,7.7020156344458227E-3,7.7020156344458218E-3,7.7020156344458218E-3,7.702015634445821E-3]
[{"$f":"ROW()","v":1099},null,"Other",null,null,null,null,null,{"$f":"I833/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,2.8625119968444457,2.8625119968444457,2.8625119968444457,2.8625119968444457,1.6497136144500226,1.6497136144500226,1.6497136144500226,1.6497136144500226,1.6497136144500226]
[{"$f":"ROW()","v":1100},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I834/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1101},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I835/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1102},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I836/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1103},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.18615195268674303,0.18615195268674303,0.18615195268674303,0.18615195268674303,0.10728248861220918,0.10728248861220918,0.10728248861220918,0.10728248861220918,0.10728248861220918]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I838/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T838/$S$28","v":0},0,0,0,0,{"$f":"Y838/$X$28","v":-1.8988853659876664E-2},0,0,0,0]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I839/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,{"$f":"SUM(I1096:I1105)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.9602881916515926,4.9602881916515926,4.9602881916515935,4.9602881916515935,3.6709942200926298,3.6899830737525066,3.6899830737525066,3.6899830737525066,3.6899830737525066]
[{"$f":"ROW()","v":1107},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1108},null,"Pipeline",null,null,null,null,null,{"$f":"I842/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T842/$S$28","v":0},0,6.6025464722548541E-2,6.6025464722548541E-2,6.6025464722548541E-2,{"$f":"Y842/$X$28","v":0.2453949744879281},0.24539497448792807,0.24539497448792807,0.24539497448792807,0.24539497448792807]
[{"$f":"ROW()","v":1109},null,"Compression",null,null,null,null,null,{"$f":"I843/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.26268931409946328,0.26268931409946328,0.26268931409946333,0.32084996501557089,0.32084996501557089,0.32084996501557084,0.32084996501557084,0.32084996501557084]
[{"$f":"ROW()","v":1110},null,"Metering",null,null,null,null,null,{"$f":"I844/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.1651693829037387E-2,1.1651693829037387E-2,1.1651693829037387E-2,4.4091915883241767E-2,4.4091915883241753E-2,4.4091915883241767E-2,4.4091915883241767E-2,4.4091915883241767E-2]
[{"$f":"ROW()","v":1111},null,"Other",null,null,null,null,null,{"$f":"I845/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.3000674597019352E-2,7.3000674597019352E-2,7.3000674597019352E-2,0.1787781071154626,0.1787781071154626,0.1787781071154626,0.1787781071154626,0.1787781071154626]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I846/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I847/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I848/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6637753984281184E-2,2.6637753984281184E-2,2.6637753984281184E-2,6.5235660648423746E-2,6.5235660648423746E-2,6.5235660648423746E-2,6.5235660648423746E-2,6.5235660648423746E-2]
[{"$f":"ROW()","v":1116},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I850/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T850/$S$28","v":0},0,0,0,0,{"$f":"Y850/$X$28","v":-4.4436407500771428E-2},0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I851/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Total",null,null,null,null,null,{"$f":"SUM(I1108:I1117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.44000490123234981,0.44000490123234981,0.44000490123234987,0.80991421564985577,0.85435062315062715,0.85435062315062715,0.85435062315062715,0.85435062315062715]
[{"$f":"ROW()","v":1119},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1120},null,"Pipeline",null,null,null,null,null,{"$f":"I854/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T854/$S$28","v":0},0,0,7.125605348628293E-2,7.125605348628293E-2,{"$f":"Y854/$X$28","v":7.4401554875902789E-2},7.4401554875902789E-2,7.4401554875902789E-2,7.4401554875902789E-2,7.4401554875902789E-2]
[{"$f":"ROW()","v":1121},null,"Compression",null,null,null,null,null,{"$f":"I855/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.2111668854951303E-2,8.2111668854951303E-2,0.21403759243625115,0.21403759243625115,0.21403759243625117,0.21403759243625115,0.21403759243625117]
[{"$f":"ROW()","v":1122},null,"Metering",null,null,null,null,null,{"$f":"I856/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.3744585032133247E-2,6.3744585032133247E-2,1.9389528062136067E-2,1.9389528062136063E-2,1.9389528062136063E-2,1.9389528062136063E-2,1.938952806213606E-2]
[{"$f":"ROW()","v":1123},null,"Other",null,null,null,null,null,{"$f":"I857/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.7162096420475409E-2,6.7162096420475409E-2,0.32355071003749825,0.32355071003749825,0.32355071003749825,0.32355071003749825,0.32355071003749825]
[{"$f":"ROW()","v":1124},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I858/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I859/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I860/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8672265933684401E-3,8.8672265933684401E-3,4.2717509030481764E-2,4.2717509030481764E-2,4.2717509030481764E-2,4.2717509030481764E-2,4.2717509030481764E-2]
[{"$f":"ROW()","v":1128},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I862/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T862/$S$28","v":0},0,0,0,0,{"$f":"Y862/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I863/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Total",null,null,null,null,null,{"$f":"SUM(I1120:I1129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.29314163038721136,0.29314163038721136,0.67409689444226994,0.67409689444226994,0.67409689444227006,0.67409689444226994,0.67409689444227006]
[{"$f":"ROW()","v":1131},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1132},null,"Pipeline",null,null,null,null,null,{"$f":"I866/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T866/$S$28","v":0},0,0,0,8.8319777486006515E-3,{"$f":"Y866/$X$28","v":9.0810868388872239E-3},9.0810868388872239E-3,9.0810868388872239E-3,9.0810868388872274E-3,9.0810868388872274E-3]
[{"$f":"ROW()","v":1133},null,"Compression",null,null,null,null,null,{"$f":"I867/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1117230893971852,0.11108950462318379,0.11108950462318377,0.11108950462318377,0.11108950462318376,0.11108950462318375]
[{"$f":"ROW()","v":1134},null,"Metering",null,null,null,null,null,{"$f":"I868/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3744585032133247E-2,2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2,2.536536562567801E-2]
[{"$f":"ROW()","v":1135},null,"Other",null,null,null,null,null,{"$f":"I869/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17986268939877473,0.27445017653942522,0.27445017653942522,0.27445017653942522,0.27445017653942522,0.27445017653942522]
[{"$f":"ROW()","v":1136},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I870/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I871/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1138},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I872/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1139},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0675984453948231E-4,3.1549220143881383E-4,3.1549220143881383E-4,3.1549220143881383E-4,3.1549220143881383E-4,3.1549220143881383E-4]
[{"$f":"ROW()","v":1140},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I874/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T874/$S$28","v":0},0,0,0,0,{"$f":"Y874/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1141},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I875/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1142},null,"Total",null,null,null,null,null,{"$f":"SUM(I1132:I1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3643691014212333,0.42030162582861308,0.42030162582861308,0.42030162582861308,0.42030162582861302,0.42030162582861302]
[{"$f":"ROW()","v":1143},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1144},null,"Pipeline",null,null,null,null,null,{"$f":"I878/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T878/$S$28","v":0},0,0,0,0,{"$f":"Y878/$X$28","v":3.9705488852398531E-2},3.9705488852398524E-2,3.9705488852398524E-2,3.9705488852398524E-2,3.9705488852398524E-2]
[{"$f":"ROW()","v":1145},null,"Compression",null,null,null,null,null,{"$f":"I879/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15992236818450178,0.15992236818450184,0.15992236818450184,0.15992236818450184,0.15992236818450184]
[{"$f":"ROW()","v":1146},null,"Metering",null,null,null,null,null,{"$f":"I880/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8495148078597796E-2,7.8495148078597796E-2,7.849514807859781E-2,7.849514807859781E-2,7.849514807859781E-2]
[{"$f":"ROW()","v":1147},null,"Other",null,null,null,null,null,{"$f":"I881/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4152543081202843,0.4152543081202843,0.4152543081202843,0.4152543081202843,0.4152543081202843]
[{"$f":"ROW()","v":1148},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I882/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I883/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1150},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I884/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1151},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0410729645865215E-3,4.0410729645865215E-3,4.0410729645865215E-3,4.0410729645865215E-3,4.0410729645865215E-3]
[{"$f":"ROW()","v":1152},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I886/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T886/$S$28","v":0},0,0,0,0,{"$f":"Y886/$X$28","v":-3.1848983579329236E-3},0,0,0,0]
[{"$f":"ROW()","v":1153},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I887/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1154},null,"Total",null,null,null,null,null,{"$f":"SUM(I1144:I1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69423348784243599,0.697418386200369,0.697418386200369,0.697418386200369,0.697418386200369]
[{"$f":"ROW()","v":1155},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1156},null,"Pipeline",null,null,null,null,null,{"$f":"I890/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T890/$S$28","v":0},0,0,0,0,{"$f":"Y890/$X$28","v":0},5.63006735557494E-2,5.63006735557494E-2,5.63006735557494E-2,5.6300673555749407E-2]
[{"$f":"ROW()","v":1157},null,"Compression",null,null,null,null,null,{"$f":"I891/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55790610897056858,0.55790610897056858,0.55790610897056858,0.55790610897056858]
[{"$f":"ROW()","v":1158},null,"Metering",null,null,null,null,null,{"$f":"I892/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7259491317315299E-2,7.7259491317315299E-2,7.7259491317315299E-2,7.7259491317315299E-2]
[{"$f":"ROW()","v":1159},null,"Other",null,null,null,null,null,{"$f":"I893/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4891860145495476E-2,8.4891860145495476E-2,8.4891860145495476E-2,8.4891860145495476E-2]
[{"$f":"ROW()","v":1160},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I894/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1161},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I895/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I896/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9146042424242512E-4,6.9146042424242512E-4,6.9146042424242512E-4,6.9146042424242512E-4]
[{"$f":"ROW()","v":1164},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I898/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T898/$S$28","v":0},0,0,0,0,{"$f":"Y898/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I899/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8999385470139051E-16,4.899938547013906E-16,4.899938547013906E-16,4.899938547013906E-16]
[{"$f":"ROW()","v":1166},null,"Total",null,null,null,null,null,{"$f":"SUM(I1156:I1165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77704959441337151,0.77704959441337151,0.77704959441337151,0.77704959441337151]
[{"$f":"ROW()","v":1167},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1168},null,"Pipeline",null,null,null,null,null,{"$f":"I902/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T902/$S$28","v":0},0,0,0,0,{"$f":"Y902/$X$28","v":0},0,3.8141518692888461E-2,3.8141518692888461E-2,3.8141518692888461E-2]
[{"$f":"ROW()","v":1169},null,"Compression",null,null,null,null,null,{"$f":"I903/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54825078384488268,0.54825078384488268,0.54825078384488268]
[{"$f":"ROW()","v":1170},null,"Metering",null,null,null,null,null,{"$f":"I904/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7542418912993658E-2,5.7542418912993658E-2,5.7542418912993665E-2]
[{"$f":"ROW()","v":1171},null,"Other",null,null,null,null,null,{"$f":"I905/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.457943772306103E-2,9.457943772306103E-2,9.457943772306103E-2]
[{"$f":"ROW()","v":1172},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I906/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I907/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I908/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1175},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1176},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I910/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T910/$S$28","v":0},0,0,0,0,{"$f":"Y910/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1177},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I911/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1178},null,"Total",null,null,null,null,null,{"$f":"SUM(I1168:I1177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73851415917382579,0.73851415917382579,0.7385141591738259]
[{"$f":"ROW()","v":1179},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1180},null,"Pipeline",null,null,null,null,null,{"$f":"I914/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T914/$S$28","v":0},0,0,0,0,{"$f":"Y914/$X$28","v":0},0,0,2.5103130291897282E-2,2.5103130291897285E-2]
[{"$f":"ROW()","v":1181},null,"Compression",null,null,null,null,null,{"$f":"I915/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4197744965122297,0.4197744965122297]
[{"$f":"ROW()","v":1182},null,"Metering",null,null,null,null,null,{"$f":"I916/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8230515370484479E-2,1.8230515370484486E-2]
[{"$f":"ROW()","v":1183},null,"Other",null,null,null,null,null,{"$f":"I917/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2806827321225638E-2,9.2806827321225638E-2]
[{"$f":"ROW()","v":1184},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I918/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1185},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I919/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1186},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I920/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1187},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1188},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I922/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T922/$S$28","v":0},0,0,0,0,{"$f":"Y922/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1189},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I923/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1190},null,"Total",null,null,null,null,null,{"$f":"SUM(I1180:I1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55591496949583707,0.55591496949583719]
[{"$f":"ROW()","v":1191},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1192},null,"Pipeline",null,null,null,null,null,{"$f":"I926/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T926/$S$28","v":0},0,0,0,0,{"$f":"Y926/$X$28","v":0},0,0,0,8.2345447312529116E-2]
[{"$f":"ROW()","v":1193},null,"Compression",null,null,null,null,null,{"$f":"I927/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36350782491509626]
[{"$f":"ROW()","v":1194},null,"Metering",null,null,null,null,null,{"$f":"I928/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.391354109763423E-2]
[{"$f":"ROW()","v":1195},null,"Other",null,null,null,null,null,{"$f":"I929/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2909082248589043E-2]
[{"$f":"ROW()","v":1196},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I930/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1197},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I931/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1198},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I932/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1200},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I934/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T934/$S$28","v":0},0,0,0,0,{"$f":"Y934/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I935/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,"Total",null,null,null,null,null,{"$f":"SUM(I1192:I1201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52267589557384864]
[{"$f":"ROW()","v":1203},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1204},null,"Pipeline",null,null,null,null,null,{"$f":"I938/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T938/$S$28","v":0},0,0,0,0,{"$f":"Y938/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Compression",null,null,null,null,null,{"$f":"I939/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1206},null,"Metering",null,null,null,null,null,{"$f":"I940/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Other",null,null,null,null,null,{"$f":"I941/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I942/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I943/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1210},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I944/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1211},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1212},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I946/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T946/$S$28","v":0},0,0,0,0,{"$f":"Y946/$X$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1213},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I947/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Total",null,null,null,null,null,{"$f":"SUM(I1204:I1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},"Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1216},null,"Pipeline",null,null,null,null,null,{"$f":"I964+I976+I988+I1000+I1012+I1024+I1036+I1048+I1060+I1072+I1084+I1096+I1108+I1120+I1132+I1144+I1156+I1168+I1180+I1192+I1204","v":0},1.0339431481819398E-2,1.707208453974831E-2,2.0871224479579627E-2,2.9479402317931589E-2,4.6225945550556216E-2,0.13787779961353147,0.25485976093157581,5.4331392113289416,11.013262399713108,12.715526838267332,22.241702722239431,22.608347257713181,22.674372722435731,22.745628775922015,22.754460753670614,23.401590477903309,23.457891151459059,23.496032670151948,23.52113580044384,23.60348124775637]
[{"$f":"ROW()","v":1217},null,"Compression",null,null,null,null,null,{"$f":"I965+I977+I989+I1001+I1013+I1025+I1037+I1049+I1061+I1073+I1085+I1097+I1109+I1121+I1133+I1145+I1157+I1169+I1181+I1193+I1205","v":0},5.3861224463431279E-2,0.29791989781335432,0.54758911537821797,0.65026207451163387,0,9.3487211113281524E-2,3.3626230046121193,8.9378855570782481,10.858458037659885,10.877956505839347,19.9165824711447,21.448370325218118,21.711059639317583,21.793171308172536,21.90489439756972,21.839085583850856,22.396991692821423,22.945242476666305,23.365016973178534,23.72852479809363]
[{"$f":"ROW()","v":1218},null,"Metering",null,null,null,null,null,{"$f":"I966+I978+I990+I1002+I1014+I1026+I1038+I1050+I1062+I1074+I1086+I1098+I1110+I1122+I1134+I1146+I1158+I1170+I1182+I1194+I1206","v":0},0,1.6831632644822275E-3,3.3663265289644549E-3,5.0494897934466824E-3,9.2267117511472513E-2,0.12443634587027738,0.1595309342656907,0.16391786840931327,0.16391786840931327,0.16391786840931327,0.21263369737992074,0.2258255499531564,0.23747724378219376,0.30122182881432702,0.36496641384646028,-1.0218147026612461,0.45378682025978939,0.51132923917278306,0.52955975454326754,0.54347329564090174]
[{"$f":"ROW()","v":1219},null,"Other",null,null,null,null,null,{"$f":"I967+I979+I991+I1003+I1015+I1027+I1039+I1051+I1063+I1075+I1087+I1099+I1111+I1123+I1135+I1147+I1159+I1171+I1183+I1195+I1207","v":0},0.28400574816030111,0.56649664938256827,0.88741977847717957,1.1522374654223833,0.4658800808643675,0.65645838826274172,0.80756008829854908,0.88311284299427084,1.143410830936928,1.452949013285878,1.2811666898756315,4.1436786867200777,4.2166793613170972,4.283841457737573,4.4637041471363474,1.6428553454880328,4.0661228568856087,4.1607022946086687,4.2535091219298939,4.3164182041784827]
[{"$f":"ROW()","v":1220},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I968+I980+I992+I1004+I1016+I1028+I1040+I1052+I1064+I1076+I1088+I1100+I1112+I1124+I1136+I1148+I1160+I1172+I1184+I1196+I1208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1221},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I969+I981+I993+I1005+I1017+I1029+I1041+I1053+I1065+I1077+I1089+I1101+I1113+I1125+I1137+I1149+I1161+I1173+I1185+I1197+I1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1222},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I970+I982+I994+I1006+I1018+I1030+I1042+I1054+I1066+I1078+I1090+I1102+I1114+I1126+I1138+I1150+I1162+I1174+I1186+I1198+I1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1223},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.18615195268674303,0.2127897066710242,0.22165693326439265,0.22186369310893214,0.21959222345714002,0.22028368388138245,0.22028368388138245,0.22028368388138245,0.22028368388138245]
[{"$f":"ROW()","v":1224},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I972+I984+I996+I1008+I1020+I1032+I1044+I1056+I1068+I1080+I1092+I1104+I1116+I1128+I1140+I1152+I1164+I1176+I1188+I1200+I1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.6610159518581014E-2,0,0,0,0]
[{"$f":"ROW()","v":1225},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I973+I985+I997+I1009+I1021+I1033+I1045+I1057+I1069+I1081+I1093+I1105+I1117+I1129+I1141+I1153+I1165+I1177+I1189+I1201+I1213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8999385470139051E-16,4.899938547013906E-16,4.899938547013906E-16,4.899938547013906E-16]
[{"$f":"ROW()","v":1226},null,"Total",null,null,null,null,null,{"$f":"SUM(I1216:I1225)","v":0},0.34820640410555181,0.88317179500015308,1.4592464448639415,1.8370284320453953,0.60437314392639618,1.0122597448598321,4.5845737881079351,15.418055479810773,23.179049136719236,25.210350225801871,43.652085580639685,48.612373772291278,49.052378673523634,49.345520303910838,49.709889405332071,46.014698768519509,50.595076205307258,51.33359036448109,51.889505333976913,52.412181229550768]
[{"$f":"ROW()","v":1227}]
["Redundant & Disposed Capex Account"]
["Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1230},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1231},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1232},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1233},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1234},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,"Building"]
[{"$f":"ROW()","v":1239},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Total",null,null,null,null,null,{"$f":"SUM(I1231:I1240)","v":0},0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1243},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1246},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1247},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1248},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1249},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1250},null,"Building"]
[{"$f":"ROW()","v":1251},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Total",null,null,null,null,null,{"$f":"SUM(I1243:I1252)","v":0},0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1255},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1258},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1261},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1262},null,"Building"]
[{"$f":"ROW()","v":1263},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1264},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1265},null,"Total",null,null,null,null,null,{"$f":"SUM(I1255:I1264)","v":0},0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1266},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1267},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1268},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1269},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1270},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1271},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1272},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1273},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1274},null,"Building"]
[{"$f":"ROW()","v":1275},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1276},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1277},null,"Total",null,null,null,null,null,{"$f":"SUM(I1267:I1276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1278},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1279},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1280},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1281},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Building"]
[{"$f":"ROW()","v":1287},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1288},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1289},null,"Total",null,null,null,null,null,{"$f":"SUM(I1279:I1288)","v":0},0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1290},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1291},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1292},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1294},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1298},null,"Building"]
[{"$f":"ROW()","v":1299},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Total",null,null,null,null,null,{"$f":"SUM(I1291:I1300)","v":0},0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1303},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.7224280273517685,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":1307},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1309},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1310},null,"Building"]
[{"$f":"ROW()","v":1311},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1312},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,"Total",null,null,null,null,null,{"$f":"SUM(I1303:I1312)","v":0},0,0,0,0,0,0,0,0,0,0,1.7982058297569132,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1315},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1320},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1322},null,"Building"]
[{"$f":"ROW()","v":1323},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1324},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1325},null,"Total",null,null,null,null,null,{"$f":"SUM(I1315:I1324)","v":0},0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1326},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1327},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1332},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1334},null,"Building"]
[{"$f":"ROW()","v":1335},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1336},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,"Total",null,null,null,null,null,{"$f":"SUM(I1327:I1336)","v":0},0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0]
[{"$f":"ROW()","v":1338},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1339},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Building"]
[{"$f":"ROW()","v":1347},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1348},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1349},null,"Total",null,null,null,null,null,{"$f":"SUM(I1339:I1348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1350},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1351},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1352},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3725280099816446E-2,1.5290733417381836E-2,0.27752402011433047,0,0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1354},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0263207272537553E-3,2.2574351731420635E-3,4.097203628478055E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1355},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1356},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1358},null,"Building"]
[{"$f":"ROW()","v":1359},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Total",null,null,null,null,null,{"$f":"SUM(I1351:I1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.5751600827070202E-2,1.75481685905239E-2,0.31849605639911105,0,0,0,0,0]
[{"$f":"ROW()","v":1362},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1363},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1583946433682411E-4,2.5461276678572847E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1366},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1997531392042576E-2,7.8241737277961923E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1367},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1368},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1370},null,"Building"]
[{"$f":"ROW()","v":1371},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1372},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1373},null,"Total",null,null,null,null,null,{"$f":"SUM(I1363:I1372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2713370856379402E-2,8.0787864945819202E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1374},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1375},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1376},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1378},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1380},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1381},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Building"]
[{"$f":"ROW()","v":1383},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1385},null,"Total",null,null,null,null,null,{"$f":"SUM(I1375:I1384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1387},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1390},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Building"]
[{"$f":"ROW()","v":1395},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1397},null,"Total",null,null,null,null,null,{"$f":"SUM(I1387:I1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1398},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1399},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1401},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1402},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1403},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1405},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1406},null,"Building"]
[{"$f":"ROW()","v":1407},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1408},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,"Total",null,null,null,null,null,{"$f":"SUM(I1399:I1408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1410},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1411},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1412},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1413},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1418},null,"Building"]
[{"$f":"ROW()","v":1419},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1420},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1421},null,"Total",null,null,null,null,null,{"$f":"SUM(I1411:I1420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1422},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1423},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Building"]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,{"$f":"SUM(I1423:I1432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1434},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1438},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,"Building"]
[{"$f":"ROW()","v":1443},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1445},null,"Total",null,null,null,null,null,{"$f":"SUM(I1435:I1444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1446},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1447},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1448},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1449},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1451},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1452},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1453},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1454},null,"Building"]
[{"$f":"ROW()","v":1455},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1456},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1457},null,"Total",null,null,null,null,null,{"$f":"SUM(I1447:I1456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1458},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1462},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1466},null,"Building"]
[{"$f":"ROW()","v":1467},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1469},null,"Total",null,null,null,null,null,{"$f":"SUM(I1459:I1468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1470},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1471},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Building"]
[{"$f":"ROW()","v":1479},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1481},null,"Total",null,null,null,null,null,{"$f":"SUM(I1471:I1480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1482},"Total",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]"]
[{"$f":"ROW()","v":1483},null,"Pipeline",null,null,null,null,null,{"$f":"I1231+I1243+I1255+I1267+I1279+I1291+I1303+I1315+I1327+I1339+I1351+I1363+I1375+I1387+I1399+I1411+I1423+I1435+I1447+I1459+I1471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1484},null,"Compression",null,null,null,null,null,{"$f":"I1232+I1244+I1256+I1268+I1280+I1292+I1304+I1316+I1328+I1340+I1352+I1364+I1376+I1388+I1400+I1412+I1424+I1436+I1448+I1460+I1472","v":0},0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,1.444111956415327E-2,1.783686108523912E-2,0.27752402011433047,0,0,0,0,0]
[{"$f":"ROW()","v":1485},null,"Metering",null,null,null,null,null,{"$f":"I1233+I1245+I1257+I1269+I1281+I1293+I1305+I1317+I1329+I1341+I1353+I1365+I1377+I1389+I1401+I1413+I1425+I1437+I1449+I1461+I1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1486},null,"Other",null,null,null,null,null,{"$f":"I1234+I1246+I1258+I1270+I1282+I1294+I1306+I1318+I1330+I1342+I1354+I1366+I1378+I1390+I1402+I1414+I1426+I1438+I1450+I1462+I1474","v":0},0,0,0,0,0,0,0,0,0,0,2.6092031375488793,0.34617558568427009,0.71063038766537046,0.4760452829263136,0.50214135546637961,0,0,0,0,0]
[{"$f":"ROW()","v":1487},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1235+I1247+I1259+I1271+I1283+I1295+I1307+I1319+I1331+I1343+I1355+I1367+I1379+I1391+I1403+I1415+I1427+I1439+I1451+I1463+I1475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1488},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1236+I1248+I1260+I1272+I1284+I1296+I1308+I1320+I1332+I1344+I1356+I1368+I1380+I1392+I1404+I1416+I1428+I1440+I1452+I1464+I1476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1489},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1237+I1249+I1261+I1273+I1285+I1297+I1309+I1321+I1333+I1345+I1357+I1369+I1381+I1393+I1405+I1417+I1429+I1441+I1453+I1465+I1477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1490},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1491},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1239+I1251+I1263+I1275+I1287+I1299+I1311+I1323+I1335+I1347+I1359+I1371+I1383+I1395+I1407+I1419+I1431+I1443+I1455+I1467+I1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1492},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1240+I1252+I1264+I1276+I1288+I1300+I1312+I1324+I1336+I1348+I1360+I1372+I1384+I1396+I1408+I1420+I1432+I1444+I1456+I1468+I1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1493},null,"Total",null,null,null,null,null,{"$f":"SUM(I1483:I1492)","v":0},0,0,0,0,0,0,0,0,0,0,2.6849809399540239,0.34617558568427009,0.72507150722952374,2.1551767945027627,0.77966537558071014,0,0,0,0,0]
[{"$f":"ROW()","v":1494}]
[{"$f":"\"Redundant & Disposed Asset [m$ \"&$E$28&\"] [Model]\"","v":"Redundant & Disposed Asset [m$ 31/12/2019] [Model]"}]
[{"$f":"ROW()","v":1496},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1497},null,"Pipeline",null,null,null,null,null,{"$f":"I1231/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1231/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1498},null,"Compression",null,null,null,null,null,{"$f":"I1232/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1232/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1499},null,"Metering",null,null,null,null,null,{"$f":"I1233/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1233/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,"Other",null,null,null,null,null,{"$f":"I1234/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1234/T$28","v":0.6419694121216688},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1235/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1235/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1502},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1236/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1236/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1237/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1237/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1504},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1505},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1239/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1239/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1506},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1240/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1240/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1507},null,"Total",null,null,null,null,null,{"$f":"SUM(I1497:I1506)","v":0},0,0,0,0,0,0,0,0,0,0,0.6419694121216688,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1508},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1509},null,"Pipeline",null,null,null,null,null,{"$f":"I1243/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1243/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Compression",null,null,null,null,null,{"$f":"I1244/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1244/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Metering",null,null,null,null,null,{"$f":"I1245/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1245/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Other",null,null,null,null,null,{"$f":"I1246/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1246/T$28","v":3.3670158029678256E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1247/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1247/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1248/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1248/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1249/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1249/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1251/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1251/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1252/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1252/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Total",null,null,null,null,null,{"$f":"SUM(I1509:I1518)","v":0},0,0,0,0,0,0,0,0,0,0,3.3670158029678256E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1521},null,"Pipeline",null,null,null,null,null,{"$f":"I1255/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1255/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Compression",null,null,null,null,null,{"$f":"I1256/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1256/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Metering",null,null,null,null,null,{"$f":"I1257/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1257/T$28","v":0},0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":1524},null,"Other",null,null,null,null,null,{"$f":"I1258/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1258/T$28","v":2.2172139005040906E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1525},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1259/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1259/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1526},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1260/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1260/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1527},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1261/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1261/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1528},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1529},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1263/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1263/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1530},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1264/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1264/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1531},null,"Total",null,null,null,null,null,{"$f":"SUM(I1521:I1530)","v":0},0,0,0,0,0,0,0,0,0,0,2.2172139005040906E-2,0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":1532},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1533},null,"Pipeline",null,null,null,null,null,{"$f":"I1267/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1267/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1534},null,"Compression",null,null,null,null,null,{"$f":"I1268/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1268/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1535},null,"Metering",null,null,null,null,null,{"$f":"I1269/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1269/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1536},null,"Other",null,null,null,null,null,{"$f":"I1270/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1270/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1537},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1271/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1271/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1538},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1272/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1272/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1539},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1273/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1273/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1540},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1541},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1275/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1275/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1542},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1276/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1276/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1543},null,"Total",null,null,null,null,null,{"$f":"SUM(I1533:I1542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1544},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1545},null,"Pipeline",null,null,null,null,null,{"$f":"I1279/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1279/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1546},null,"Compression",null,null,null,null,null,{"$f":"I1280/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1280/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1547},null,"Metering",null,null,null,null,null,{"$f":"I1281/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1281/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1548},null,"Other",null,null,null,null,null,{"$f":"I1282/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1282/T$28","v":0.15119131465497551},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1283/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1283/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1284/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1284/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1551},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1285/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1285/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1552},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1287/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1287/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1288/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1288/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1555},null,"Total",null,null,null,null,null,{"$f":"SUM(I1545:I1554)","v":0},0,0,0,0,0,0,0,0,0,0,0.15119131465497551,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1556},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1557},null,"Pipeline",null,null,null,null,null,{"$f":"I1291/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1291/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Compression",null,null,null,null,null,{"$f":"I1292/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1292/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Metering",null,null,null,null,null,{"$f":"I1293/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1293/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Other",null,null,null,null,null,{"$f":"I1294/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1294/T$28","v":0},7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1295/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1295/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1296/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1296/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1563},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1297/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1297/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1565},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1299/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1299/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1300/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1300/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1567},null,"Total",null,null,null,null,null,{"$f":"SUM(I1557:I1566)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1568},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1569},null,"Pipeline",null,null,null,null,null,{"$f":"I1303/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1303/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1570},null,"Compression",null,null,null,null,null,{"$f":"I1304/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1304/T$28","v":8.8230266928635406E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1571},null,"Metering",null,null,null,null,null,{"$f":"I1305/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1305/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1572},null,"Other",null,null,null,null,null,{"$f":"I1306/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1306/T$28","v":2.0054723124075702},9.3769607021567281E-2,0.3766807555721296,0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":1573},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1307/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1307/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1574},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1308/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1308/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1575},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1309/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1309/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1576},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1577},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1311/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1311/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1578},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1312/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1312/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1579},null,"Total",null,null,null,null,null,{"$f":"SUM(I1569:I1578)","v":0},0,0,0,0,0,0,0,0,0,0,2.0937025793362056,9.3769607021567281E-2,0.3766807555721296,0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":1580},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1581},null,"Pipeline",null,null,null,null,null,{"$f":"I1315/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1315/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1582},null,"Compression",null,null,null,null,null,{"$f":"I1316/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1316/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1583},null,"Metering",null,null,null,null,null,{"$f":"I1317/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1317/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1584},null,"Other",null,null,null,null,null,{"$f":"I1318/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1318/T$28","v":2.2863223391943164E-2},5.8361752392370007E-2,0.2208418870498649,7.0199039583147535E-2,5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1585},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1319/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1319/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1320/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1320/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1321/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1321/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1323/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1323/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1590},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1324/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1324/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1591},null,"Total",null,null,null,null,null,{"$f":"SUM(I1581:I1590)","v":0},0,0,0,0,0,0,0,0,0,0,2.2863223391943164E-2,5.8361752392370007E-2,0.2208418870498649,7.0199039583147535E-2,5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1592},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1593},null,"Pipeline",null,null,null,null,null,{"$f":"I1327/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1327/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Compression",null,null,null,null,null,{"$f":"I1328/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1328/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Metering",null,null,null,null,null,{"$f":"I1329/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1329/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Other",null,null,null,null,null,{"$f":"I1330/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1330/T$28","v":0.1909345684192385},0.16291915187735478,7.0896457440881772E-2,0.12273389832181186,0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1331/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1331/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1332/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1332/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1333/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1333/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1335/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1335/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1336/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1336/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Total",null,null,null,null,null,{"$f":"SUM(I1593:I1602)","v":0},0,0,0,0,0,0,0,0,0,0,0.1909345684192385,0.16291915187735478,7.0896457440881772E-2,0.12273389832181186,0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":1604},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1605},null,"Pipeline",null,null,null,null,null,{"$f":"I1339/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1339/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1606},null,"Compression",null,null,null,null,null,{"$f":"I1340/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1340/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1607},null,"Metering",null,null,null,null,null,{"$f":"I1341/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1341/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1608},null,"Other",null,null,null,null,null,{"$f":"I1342/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1342/T$28","v":0},0,9.287555099107242E-2,0,2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1609},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1343/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1343/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1610},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1344/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1344/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1611},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1345/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1345/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1612},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1613},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1347/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1347/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1614},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1348/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1348/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1615},null,"Total",null,null,null,null,null,{"$f":"SUM(I1605:I1614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.287555099107242E-2,0,2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1616},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,{"$f":"I1351/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1351/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,{"$f":"I1352/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1352/T$28","v":0},0,1.5218297209910985E-2,1.6667760066601967E-2,0.29749346067606275,0,0,0,0,0]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,{"$f":"I1353/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1353/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1620},null,"Other",null,null,null,null,null,{"$f":"I1354/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1354/T$28","v":0},0,2.246741111706931E-3,2.4607313988659267E-3,4.392020863737546E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1355/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1355/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1356/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1356/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1357/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1357/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1624},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1625},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1359/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1359/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1626},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1360/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1360/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1627},null,"Total",null,null,null,null,null,{"$f":"SUM(I1617:I1626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.7465038321617915E-2,1.9128491465467894E-2,0.3414136693134382,0,0,0,0,0]
[{"$f":"ROW()","v":1628},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1629},null,"Pipeline",null,null,null,null,null,{"$f":"I1363/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1363/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1630},null,"Compression",null,null,null,null,null,{"$f":"I1364/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1364/T$28","v":0},0,7.9370749767117331E-4,2.7754224672140383E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1631},null,"Metering",null,null,null,null,null,{"$f":"I1365/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1365/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1632},null,"Other",null,null,null,null,null,{"$f":"I1366/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1366/T$28","v":0},0,2.4390392631253317E-2,8.5287897483106723E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1367/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1367/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1634},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1368/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1368/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1369/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1369/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1371/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1371/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1638},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1372/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1372/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Total",null,null,null,null,null,{"$f":"SUM(I1629:I1638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.518410012892449E-2,8.8063319950320768E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1640},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1641},null,"Pipeline",null,null,null,null,null,{"$f":"I1375/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1375/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1642},null,"Compression",null,null,null,null,null,{"$f":"I1376/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1376/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Metering",null,null,null,null,null,{"$f":"I1377/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1377/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Other",null,null,null,null,null,{"$f":"I1378/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1378/T$28","v":0},0,0,1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1379/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1379/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1380/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1380/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1381/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1381/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1648},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1383/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1383/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1384/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1384/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Total",null,null,null,null,null,{"$f":"SUM(I1641:I1650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1653},null,"Pipeline",null,null,null,null,null,{"$f":"I1387/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1387/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1654},null,"Compression",null,null,null,null,null,{"$f":"I1388/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1388/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1655},null,"Metering",null,null,null,null,null,{"$f":"I1389/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1389/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1656},null,"Other",null,null,null,null,null,{"$f":"I1390/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1390/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1657},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1391/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1391/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1658},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1392/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1392/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1659},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1393/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1393/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1660},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1661},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1395/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1395/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1662},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1396/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1396/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1663},null,"Total",null,null,null,null,null,{"$f":"SUM(I1653:I1662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1665},null,"Pipeline",null,null,null,null,null,{"$f":"I1399/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1399/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1666},null,"Compression",null,null,null,null,null,{"$f":"I1400/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1400/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1667},null,"Metering",null,null,null,null,null,{"$f":"I1401/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1401/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1668},null,"Other",null,null,null,null,null,{"$f":"I1402/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1402/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1669},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1403/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1403/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1670},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1404/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1404/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1671},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1405/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1405/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1672},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1407/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1407/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1674},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1408/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1408/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Total",null,null,null,null,null,{"$f":"SUM(I1665:I1674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1676},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1677},null,"Pipeline",null,null,null,null,null,{"$f":"I1411/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1411/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1678},null,"Compression",null,null,null,null,null,{"$f":"I1412/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1412/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1679},null,"Metering",null,null,null,null,null,{"$f":"I1413/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1413/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Other",null,null,null,null,null,{"$f":"I1414/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1414/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1415/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1415/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1416/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1416/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1417/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1417/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1419/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1419/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1686},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1420/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1420/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1687},null,"Total",null,null,null,null,null,{"$f":"SUM(I1677:I1686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1688},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1689},null,"Pipeline",null,null,null,null,null,{"$f":"I1423/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1423/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Compression",null,null,null,null,null,{"$f":"I1424/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1424/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1691},null,"Metering",null,null,null,null,null,{"$f":"I1425/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1425/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1692},null,"Other",null,null,null,null,null,{"$f":"I1426/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1426/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1693},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1427/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1427/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1694},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1428/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1428/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1695},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1429/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1429/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1696},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1697},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1431/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1431/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1698},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1432/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1432/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1699},null,"Total",null,null,null,null,null,{"$f":"SUM(I1689:I1698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1700},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1701},null,"Pipeline",null,null,null,null,null,{"$f":"I1435/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1435/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1702},null,"Compression",null,null,null,null,null,{"$f":"I1436/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1436/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1703},null,"Metering",null,null,null,null,null,{"$f":"I1437/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1437/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1704},null,"Other",null,null,null,null,null,{"$f":"I1438/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1438/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1705},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1439/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1439/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1706},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1440/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1440/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1707},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1441/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1441/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1708},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1709},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1443/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1443/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1710},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1444/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1444/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1711},null,"Total",null,null,null,null,null,{"$f":"SUM(I1701:I1710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1712},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1713},null,"Pipeline",null,null,null,null,null,{"$f":"I1447/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1447/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1714},null,"Compression",null,null,null,null,null,{"$f":"I1448/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1448/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1715},null,"Metering",null,null,null,null,null,{"$f":"I1449/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1449/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,"Other",null,null,null,null,null,{"$f":"I1450/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1450/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1717},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1451/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1451/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1718},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1452/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1452/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1453/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1453/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1720},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1455/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1455/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1722},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1456/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1456/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1723},null,"Total",null,null,null,null,null,{"$f":"SUM(I1713:I1722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1724},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1725},null,"Pipeline",null,null,null,null,null,{"$f":"I1459/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1459/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Compression",null,null,null,null,null,{"$f":"I1460/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1460/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1727},null,"Metering",null,null,null,null,null,{"$f":"I1461/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1461/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1728},null,"Other",null,null,null,null,null,{"$f":"I1462/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1462/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1463/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1463/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1464/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1464/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1465/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1465/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1467/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1467/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1734},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1468/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1468/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Total",null,null,null,null,null,{"$f":"SUM(I1725:I1734)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1736},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1737},null,"Pipeline",null,null,null,null,null,{"$f":"I1471/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1471/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Compression",null,null,null,null,null,{"$f":"I1472/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1472/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1739},null,"Metering",null,null,null,null,null,{"$f":"I1473/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1473/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1740},null,"Other",null,null,null,null,null,{"$f":"I1474/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1474/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1741},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1475/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1475/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1742},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1476/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1476/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1743},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1477/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1477/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1744},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1745},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1479/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1479/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1746},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1480/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1480/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1747},null,"Total",null,null,null,null,null,{"$f":"SUM(I1737:I1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1748},"Total",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1749},null,"Pipeline",null,null,null,null,null,{"$f":"I1497+I1509+I1521+I1533+I1545+I1557+I1569+I1581+I1593+I1605+I1617+I1629+I1641+I1653+I1665+I1677+I1689+I1701+I1713+I1725+I1737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1750},null,"Compression",null,null,null,null,null,{"$f":"I1498+I1510+I1522+I1534+I1546+I1558+I1570+I1582+I1594+I1606+I1618+I1630+I1642+I1654+I1666+I1678+I1690+I1702+I1714+I1726+I1738","v":0},0,0,0,0,0,0,0,0,0,0,8.8230266928635406E-2,0,1.6012004707582159E-2,1.9443182533816005E-2,0.29749346067606275,0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,"Metering",null,null,null,null,null,{"$f":"I1499+I1511+I1523+I1535+I1547+I1559+I1571+I1583+I1595+I1607+I1619+I1631+I1643+I1655+I1667+I1679+I1691+I1703+I1715+I1727+I1739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":1752},null,"Other",null,null,null,null,null,{"$f":"I1500+I1512+I1524+I1536+I1548+I1560+I1572+I1584+I1596+I1608+I1620+I1632+I1644+I1656+I1668+I1680+I1692+I1704+I1716+I1728+I1740","v":0},0,0,0,0,0,0,0,0,0,0,3.0379699858034046,0.39436865741678612,0.78793178479690895,0.51891615268327995,0.53827329801838852,0,0,0,0,0]
[{"$f":"ROW()","v":1753},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1501+I1513+I1525+I1537+I1549+I1561+I1573+I1585+I1597+I1609+I1621+I1633+I1645+I1657+I1669+I1681+I1693+I1705+I1717+I1729+I1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1754},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1502+I1514+I1526+I1538+I1550+I1562+I1574+I1586+I1598+I1610+I1622+I1634+I1646+I1658+I1670+I1682+I1694+I1706+I1718+I1730+I1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1755},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1503+I1515+I1527+I1539+I1551+I1563+I1575+I1587+I1599+I1611+I1623+I1635+I1647+I1659+I1671+I1683+I1695+I1707+I1719+I1731+I1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1756},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1757},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1505+I1517+I1529+I1541+I1553+I1565+I1577+I1589+I1601+I1613+I1625+I1637+I1649+I1661+I1673+I1685+I1697+I1709+I1721+I1733+I1745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1758},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1506+I1518+I1530+I1542+I1554+I1566+I1578+I1590+I1602+I1614+I1626+I1638+I1650+I1662+I1674+I1686+I1698+I1710+I1722+I1734+I1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Total",null,null,null,null,null,{"$f":"SUM(I1749:I1758)","v":0},0,0,0,0,0,0,0,0,0,0,3.1262002527320401,0.39436865741678612,0.80394378950449108,2.3492640105180209,0.83576675869445127,0,0,0,0,0]
[{"$f":"ROW()","v":1760}]
["Opex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Opex"]
[{"$f":"ROW()","v":1822},"Opex (Approved)",null,null,null,null,null,null,"AA1 Approved [m$ 31/12/1999]",null,null,null,null,"AA2  Approved  [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2015]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1823},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,5.2361291652269202,5.3381107444029343,5.4420785699382437,5.5480713270015984,5.6561284542142474,5.7662901583245683,{"$f":"T1839/T$28*$X$28","v":29.374444889779561},30.752654901960785,32.026614503816802,33.689418386491568,34.786000000000001,29.280320548737123,29.659576982103165,30.043745774335296,30.4328905532787,30.827075770924942]
[{"$f":"ROW()","v":1824},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,34.895180141862021,32.556626599154797,44.272445510683276,41.764852657765601,39.251659980664897,39.824523821299373,20.021414829659324,20.093321568627452,20.059171755725195,20.851238273921201,21.030999999999999,14.767931148488778,14.352551975591274,14.40020365410451,14.826295189722313,15.335047222437828]
[{"$f":"ROW()","v":1825},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,22.100348697394789,22.179490196078433,22.141320610687025,22.325722326454041,22.52,13.438158045421451,15.362708136811513,16.929845144884663,13.15119107977921,13.059098374907478]
[{"$f":"ROW()","v":1826},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,12.206404809619238,12.25026274417402,12.229133587842462,12.331771106579035,12.438999999820544,7.29893561,7.29893561,7.29893561,7.29893561,7.2989356100000009]
[{"$f":"ROW()","v":1827},null,"Reactive maintenance",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.9522408437083327,7.6944453845163157,7.8355769639538,7.9375032651794557,1.2773176696491688,1.2773176696491688,1.277317669649169,1.2773176696491688,1.2773176696491688]
[{"$f":"ROW()","v":1828},null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,19.321693637662257,19.324000086087519,27.744245136948976,28.993297891204804,28.959753553965704,28.98102422095727,22.721850488895114,24.092281836383656,23.947989984691986,26.597770326453603,27.322111738406218,35.814974375712033,34.310239412974717,34.75423446083073,35.253167126660365,35.79725600742065]
[{"$f":"ROW()","v":1829},null,"Total",null,null,null,null,null,38.408725723289628,39.578289064715079,41.833940790777703,42.091843718680664,41.646420378877536,{"$f":"SUM(N1823:N1828)","v":59.453002944751198},57.218737429645245,77.458769217570506,76.306221875972,73.867541988844849,74.571838200581212,106.42446371534804,113.32025209093268,118.09867582727978,123.63149738385324,126.03561500340622,101.87763739800855,102.26132978712982,104.70428231380437,102.23979722908976,103.59473065534007]
[{"$f":"ROW()","v":1830},"Opex (Approved Modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1831},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1823*$E$26/$M$26","v":7.4657037415778058},7.6111096766113784,7.7593476133791262,7.9104727094220433,8.0645411965581246,8.22161040180554,{"$f":"T1823*$E$26/$X$26","v":31.488104208416836},32.96548431372549,34.331112595419853,36.11356472795498,37.289051660516606]
[{"$f":"ROW()","v":1832},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,49.753752959003002,46.41942957186923,63.123913041129796,59.548572411890383,55.965247520415225,56.782040151666919,21.46207014028057,21.539150980392158,21.502543893129776,22.351604127579737,22.544300738007379]
[{"$f":"ROW()","v":1833},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,23.690595190380758,23.775431372549019,23.734515267175574,23.93218574108819,24.140442804428044]
[{"$f":"ROW()","v":1834},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,13.084725450901802,13.131739214695765,13.109089694716735,13.219112569967562,13.334057195379586]
[{"$f":"ROW()","v":1835},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,4.2366271774807034,8.2481047387527298,8.3993915425408812,8.508652024113033]
[{"$f":"ROW()","v":1836},null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,27.548984360866843,27.552272908588815,39.557907796034158,41.33881455494366,41.290986841735624,41.321314683760491,24.356817590494579,25.825859311695396,25.67118483598901,28.511632028910594,29.288093948365336]
[{"$f":"ROW()","v":1837},null,"Total",null,null,null,null,null,{"$f":"I1829/$H$28","v":64.648156173014684},{"$f":"J1829/$H$28","v":66.616722224787097},{"$f":"K1829/$H$28","v":70.413352347561627},{"$f":"L1829/$H$28","v":70.847445081610303},{"$f":"M1829/$H$28","v":70.097724878910697},{"$f":"SUM(N1831:N1836)","v":84.768441061447646},81.582812157069426,110.44116845054307,108.79785967625608,105.32077555870896,106.32496523723295,114.08231258047454,121.47429237053854,126.59655102518367,132.52749073804193,135.10459837080998]
[{"$f":"ROW()","v":1838},"Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":1839},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,{"$f":"Y1823*Y$26/$X$26","v":29.712502401855012},30.671942617101148,31.623536834424879,32.622711091245243,33.425280682049497,{"$f":"AD1847*AD$28","v":28.594538794338632},28.974587948749008,29.359688325031048,29.749907058822597,30.14531217805926]
[{"$f":"ROW()","v":1840},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.433000000000003,18.907,19.393000000000004,20.504999999999999,21.030999999999999,14.985907992008906,14.842445354831934,15.157409934809266,15.89313192846617,16.627534232939293,{"$f":"AD1848*AD$28","v":22.4650538506509},20.710702168579502,21.234973026795434,15.113739132924941,16.066628550826206]
[{"$f":"ROW()","v":1841},null,"Field Expense (incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.346999999999998,20.87,21.405999999999999,21.955000000000005,22.52,13.636507241663834,15.887081016020021,17.820067629440405,14.097494496958895,14.159761109987434,{"$f":"AD1849*AD$28","v":12.060214142184773},12.205200411617266,12.351937673944933,12.500447177386288,12.650750429291262]
[{"$f":"ROW()","v":1842},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.238,11.526999999130535,11.823000000054336,12.126999999643219,12.438999999820544,7.4066689769372687,7.5480690210424344,7.6827357297140209,7.8241357738191883,7.9141133352181097,{"$f":"AD1850*AD$28","v":8.58725762066363},8.6860110833012634,8.7859002107592286,8.8869380631829582,8.9891378509095645]
[{"$f":"ROW()","v":1843},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7188982108694644,7.4389102979456636,7.7054659073567802,7.9375032651794566,1.2961710669871638,1.3209161509932823,1.3444828976657766,1.3692279816718951,1.3849741034611218,{"$f":"AD1851*AD$28","v":1.7818696811720056},1.8023611825054839,1.8230883361042971,1.8440538519694964,1.8652604712671459]
[{"$f":"ROW()","v":1844},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,24.122,21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,36.343608683840621,35.481345370797648,36.581717269195444,37.789834133929283,38.814363664806237,20.857770949256029,20.241910532662679,19.261053760393665,14.545837204703732,14.033520628484263]
[{"$f":"ROW()","v":1845},null,"Total",null,null,null,null,null,null,null,null,null,null,61.554000000000002,60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T1839:T1844)","v":97.981194453798267},106.62975750253813,114.17657958209335,121.57857584057891,126.03561500340622,103.38136636329281,105.75179953078646,110.2099502952498,109.59653540609068,112.32602712846167,94.346705038265981,92.620773327415208,92.816641333028599,82.64092248899,83.750610108837705]
[{"$f":"ROW()","v":1846},"Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1847},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1839/N$28","v":0},0,0,0,0,0,31.488104208416836,32.96548431372549,34.331112595419853,36.11356472795498,37.289051660516606,31.387207082686842,31.793753185612434,32.205565119721044,32.622711091245243,33.045260189866035,27.948037797008769,27.997522813765229,28.04709544908372,28.096755858102362,28.146504196233963]
[{"$f":"ROW()","v":1848},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1840/N$28","v":0},0,0,0,0,0,21.462070140280566,21.539150980392158,21.502543893129776,22.351604127579737,22.544300738007379,15.830568260649409,15.385300180476992,15.436380669805757,15.89313192846617,16.438491579771917,21.957135893869925,20.012307249357686,20.285614368510839,14.273894627005463,15.00131845555417]
[{"$f":"ROW()","v":1849},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1841/N$28","v":0},0,0,0,0,0,23.690595190380762,23.775431372549022,23.734515267175574,23.932185741088187,24.140442804428044,14.405110377103069,16.468142855142968,18.148044334276733,14.097494496958895,13.998775195242148,11.787541778870493,11.793623349373116,11.799715687952569,11.805818813674893,11.81193274563989]
[{"$f":"ROW()","v":1850},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1842/N$28","v":0},0,0,0,0,0,13.084725450901804,13.131739214695767,13.109089694716735,13.219112569967564,13.334057195379586,7.8241357738191883,7.8241357738191875,7.8241357738191875,7.8241357738191883,7.8241357738191883,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001]
[{"$f":"ROW()","v":1851},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1843/N$28","v":0},0,0,0,0,0,0,4.2366271774807034,8.2481047387527298,8.3993915425408812,8.508652024113033,1.3692279816718949,1.3692279816718949,1.3692279816718953,1.3692279816718951,1.3692279816718949,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001]
[{"$f":"ROW()","v":1852},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N1844/N$28","v":33.456951496618736},28.793278634439293,39.914322338618526,19.059722044088179,22.95221504956816,15.068211512680532,24.356817590494579,25.825859311695393,25.67118483598901,28.511632028910594,29.288093948365336,38.392066627838915,36.779057378114963,37.25500040911929,37.789834133929283,38.373073321607748,{"$f":"AD1844/AD$28","v":20.38619244897815},19.559323947413947,18.399943735340141,13.737550032818069,13.103017309107786]
[{"$f":"ROW()","v":1853},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1845/N$28","v":85.374728149526149},81.88655309332492,95.612761032370813,90.432699799599192,121.61654758720979,81.283349388432029,{"$f":"SUM(T1847:T1852)","v":114.08231258047454},121.47429237053854,126.59655102518367,132.52749073804193,135.10459837080998,109.20831610376932,109.61961735483845,112.23835428841392,109.59653540609068,111.04896404197893,92.213597057727341,89.497466498909986,88.66705837988728,78.048708470600786,78.197461845535813]
[{"$f":"ROW()","v":1854},"Opex Adjustment [m$ OD] [DBNGP data base vs Halcrow]",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":1855},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1863*T$28/$S$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1856},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.2350758620689655,-0.2402578951005459,-0.24685320986801185,-0.25109305507566854,-0.25533290028332528,{"$f":"Y1872*Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1857},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.9538103448275859,-1.9968803123488357,-2.0516966346486076,-2.086935698984175,-2.1221747633197432,{"$f":"Y1873*Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1858},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.11012853292792481,-0.1119881141593532,{"$f":"Y1874*Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1859},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1875*T$28","v":0},{"$f":"U1875*U$28","v":0},{"$f":"V1875*V$28","v":0},{"$f":"W1875*W$28","v":0},{"$f":"X1875*X$28","v":0},{"$f":"Y1875*Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1855:N1860)","v":0},0,0,0,0,0,-2.1888862068965516,-2.2371382074493815,-2.2985498445166197,-2.4481572869877684,-2.4894957777624218,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},"Opex Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA3 [m$ 31/12/2010]"]
[{"$f":"ROW()","v":1863},null,"Wages and Salaries"]
[{"$f":"ROW()","v":1864},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001]
[{"$f":"ROW()","v":1865},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895}]
[{"$f":"ROW()","v":1866},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.1,-0.1]
[{"$f":"ROW()","v":1867},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54850725896354868,1.2660037331225045,1.5723187689279294,1.9479615557966472]
[{"$f":"ROW()","v":1868},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9554031112063148E-3,-1.0026387565230242E-2,-9.9562286318337252E-3,-1.7890973644012624,-1.781784129071595]
[{"$f":"ROW()","v":1869},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1863:T1868)","v":-2.1329554031112066},{"$f":"SUM(U1863:U1868)","v":-1.5845191286016818},{"$f":"SUM(V1863:V1868)","v":-0.86695249550932951},{"$f":"SUM(W1863:W1868)","v":-2.4397785954733333},{"$f":"SUM(X1863:X1868)","v":-2.0568225732749479}]
[{"$f":"ROW()","v":1870},"Opex Adjustment(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1871},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1855/N$28","v":0},0,0,0,0,0,{"$f":"T1863*$X$28/$S$28","v":0},0,0,0,0,{"$f":"Y1855/Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1872},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528]
[{"$f":"ROW()","v":1873},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432]
[{"$f":"ROW()","v":1874},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.1119881141593532,-0.1119881141593532]
[{"$f":"ROW()","v":1875},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1876},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1860*T$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1877},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1871:N1876)","v":0},0,0,0,0,0,-2.3775076636030685,-2.3775076636030685,-2.3775076636030685,-2.4894957777624218,-2.4894957777624218,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1878},"Actual & Modelled Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  Actual [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":1879},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1839+N1855","v":0},0,0,0,0,0,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,29.712502401855012,30.671942617101148,31.623536834424879,32.622711091245243,33.425280682049497,28.594538794338632,28.974587948749008,29.359688325031048,29.749907058822597,30.14531217805926]
[{"$f":"ROW()","v":1880},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1840+N1856","v":0},0,0,0,0,0,18.197924137931039,18.666742104899456,19.146146790131993,20.253906944924331,20.775667099716674,14.985907992008906,14.842445354831934,15.157409934809266,15.89313192846617,16.627534232939293,22.4650538506509,20.710702168579502,21.234973026795434,15.113739132924941,16.066628550826206]
[{"$f":"ROW()","v":1881},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1841+N1857","v":0},0,0,0,0,0,18.393189655172414,18.873119687651165,19.354303365351392,19.868064301015831,20.397825236680255,13.636507241663834,15.887081016020021,17.820067629440405,14.097494496958895,14.159761109987434,12.060214142184773,12.205200411617266,12.351937673944933,12.500447177386288,12.650750429291262]
[{"$f":"ROW()","v":1882},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1842+N1858","v":0},0,0,0,0,0,11.238,11.526999999130535,11.823000000054336,12.016871466715294,12.327011885661191,7.4066689769372687,7.5480690210424344,7.6827357297140209,7.8241357738191883,7.9141133352181097,8.58725762066363,8.6860110833012634,8.7859002107592286,8.8869380631829582,8.9891378509095645]
[{"$f":"ROW()","v":1883},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1843+N1859","v":0},0,0,0,0,0,0,3.7188982108694644,7.4389102979456636,7.7054659073567802,7.9375032651794566,1.2961710669871638,1.3209161509932823,1.3444828976657766,1.3692279816718951,1.3849741034611218,1.7818696811720056,1.8023611825054839,1.8230883361042971,1.8440538519694964,1.8652604712671459]
[{"$f":"ROW()","v":1884},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N1844+N1860","v":24.122},21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,36.343608683840621,35.481345370797648,36.581717269195444,37.789834133929283,38.814363664806237,20.857770949256029,20.241910532662679,19.261053760393665,14.545837204703732,14.033520628484263]
[{"$f":"ROW()","v":1885},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1845+N1861","v":61.554000000000002},60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T1879:T1884)","v":95.792308246901712},104.39261929508875,111.87802973757675,119.13041855359116,123.54611922564379,103.38136636329281,105.75179953078646,110.2099502952498,109.59653540609068,112.32602712846167,94.346705038265981,92.620773327415208,92.816641333028599,82.64092248899,83.750610108837705]
[{"$f":"ROW()","v":1886},"Actual & Modelled Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1887},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1847+N1871","v":0},0,0,0,0,0,31.488104208416836,32.96548431372549,34.331112595419853,36.11356472795498,37.289051660516606,31.387207082686842,31.793753185612434,32.205565119721044,32.622711091245243,33.045260189866035,27.948037797008769,27.997522813765229,28.04709544908372,28.096755858102362,28.146504196233963]
[{"$f":"ROW()","v":1888},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1848+N1872","v":0},0,0,0,0,0,21.206737239997242,21.283818080108833,21.247210992846451,22.096271227296413,22.288967837724055,15.830568260649409,15.385300180476992,15.436380669805757,15.89313192846617,16.438491579771917,21.957135893869925,20.012307249357686,20.285614368510839,14.273894627005463,15.00131845555417]
[{"$f":"ROW()","v":1889},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1849+N1873","v":0},0,0,0,0,0,21.568420427061017,21.653256609229278,21.61234050385583,21.810010977768442,22.0182680411083,14.405110377103069,16.468142855142968,18.148044334276733,14.097494496958895,13.998775195242148,11.787541778870493,11.793623349373116,11.799715687952569,11.805818813674893,11.81193274563989]
[{"$f":"ROW()","v":1890},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1850+N1874","v":0},0,0,0,0,0,13.084725450901804,13.131739214695767,13.109089694716735,13.107124455808211,13.222069081220233,7.8241357738191883,7.8241357738191875,7.8241357738191875,7.8241357738191883,7.8241357738191883,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001]
[{"$f":"ROW()","v":1891},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1851+N1875","v":0},0,0,0,0,0,0,4.2366271774807034,8.2481047387527298,8.3993915425408812,8.508652024113033,1.3692279816718949,1.3692279816718949,1.3692279816718953,1.3692279816718951,1.3692279816718949,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001]
[{"$f":"ROW()","v":1892},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N1852+N1876","v":33.456951496618736},28.793278634439293,39.914322338618526,19.059722044088179,22.95221504956816,15.068211512680532,24.356817590494579,25.825859311695393,25.67118483598901,28.511632028910594,29.288093948365336,38.392066627838915,36.779057378114963,37.25500040911929,37.789834133929283,38.373073321607748,20.38619244897815,19.559323947413947,18.399943735340141,13.737550032818069,13.103017309107786]
[{"$f":"ROW()","v":1893},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1853+N1877","v":85.374728149526149},81.88655309332492,95.612761032370813,90.432699799599192,121.61654758720979,81.283349388432029,{"$f":"SUM(T1887:T1892)","v":111.70480491687147},119.09678470693547,124.2190433615806,130.03799496027952,132.61510259304757,109.20831610376932,109.61961735483845,112.23835428841392,109.59653540609068,111.04896404197893,92.213597057727341,89.497466498909986,88.66705837988728,78.048708470600786,78.197461845535813]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Rebateable Non-Reference Services"]
[{"$f":"ROW()","v":1905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":1906},null,"Date range from",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",{"$f":"AE1907+1","v":"2021-10-01"},"2022-10-01","2023-10-01"]
[{"$f":"ROW()","v":1907},null,"to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEVALUE(\"30/09/\"&AD$6)","v":"2021-09-30"},"2022-09-30","2023-09-30","2024-09-30"]
[{"$f":"ROW()","v":1908},null,"Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1907-AE1906+1","v":273},365,365,366]
[{"$f":"ROW()","v":1909},"Actual Rebateable Non-Reference Service Revenue (Sep-Sep OD$)"]
[{"$f":"ROW()","v":1910},null,"Peaker Service"]
[{"$f":"ROW()","v":1911},null,"Other Reserved Service"]
[{"$f":"ROW()","v":1912},null,"Ullage Service"]
[{"$f":"ROW()","v":1913},null,"Spot Capacity"]
[{"$f":"ROW()","v":1914},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1910:AE1913)","v":0},{"$f":"SUM(AF1910:AF1913)","v":0},0,0]
[{"$f":"ROW()","v":1915},"% applicable to reference tariff"]
[{"$f":"ROW()","v":1916},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":1917},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":1918},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":1919},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7]

{"sheet":"Load","index":4,"n_rows":33,"n_cols":34,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]Load"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Full Haul Equivalent Capacity and throughput forecast"]
[{"$f":"ROW()","v":10},"Full Haul"]
[{"$f":"ROW()","v":11},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,541.99,609.803,711.15699999999993,785.13300000000004,817.94,878.63999999999987,851.31,860.31,860.31,860.31,860.31,736.43004691994508,725.98004691994504,724.48004691994504,722.36004691994503,722.36004691994503,606.04999999999995,591.04999999999995,570.29,503.58999999999986,495.4899999999999]
[{"$f":"ROW()","v":12},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,525.6,545.84042298387101,599.51402748207897,582.8725077926091,625.49015044802866,625.61981818181835,703.07361999999989,718.81721999999991,719.71722,725.84647266666479,732.52096124666491,620.21091612342241,610.56584589746808,614.22122292745587,618.01498711165596,621.60618902231772,555.28365103395424,540.82318789116925,521.6223232721519,465.85241314241375,459.55341507517284]
[{"$f":"ROW()","v":13},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N12/N11","v":0.96975958966032583},0.89510944187527941,0.8430122005156091,0.74238696856788478,0.76471397712305134,0.71203202469932902,{"$f":"T12/T11","v":0.82587261984470983},{"$f":"U12/U11","v":0.83553279631760635},{"$f":"V12/V11","v":0.83657893085050739},{"$f":"W12/W11","v":0.84370340071214422},{"$f":"X12/X11","v":0.85146163737102321},{"$f":"Y12/Y11","v":0.84218578358854435},0.84102290205889929,0.84780971613884526,0.85554979092046457,0.86052127560593994,{"$f":"AD12/AD11","v":0.91623405830204485},0.91502104372078386,0.91466152882244456,0.92506287484345173,0.92747263330273655]
[{"$f":"ROW()","v":14},"FH Equivalent of Part Haul"]
[{"$f":"ROW()","v":15},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,6.5584601715511077,7.1330190707648322,15.311325575411008,16.991709220872053,26.448638956397428,91.044430521801289,30.586565032165829,30.586565032165829,30.586565032165829,30.586565032165829,30.586565032165829,24.100691887926757,23.766099321808099,23.486865940821684,23.065707970843125,22.644550000864569,25.967246461758396,25.387843316654752,26.865701215153681,41.066932952108644,43.084111794138664]
[{"$f":"ROW()","v":16},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,6.1217884917798422,5.8623330235882785,11.705541529664046,15.125614812383674,22.085112963843223,23.088254325037362,27.001643922801996,26.989835488205859,26.989835488205859,26.989835488205859,26.989835488205859,13.667047789891489,13.84066096346754,14.333870398778476,14.333870398778476,14.330556760714375,17.741304758659723,17.859073008340886,19.565088495317013,33.995620075480076,36.32732015787186]
[{"$f":"ROW()","v":17},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N16/N15","v":0.93341856650049759},0.82185859387583193,0.76450216357899048,0.89017618038118662,0.83501888321180506,0.25359326421959111,{"$f":"T16/T15","v":0.88279425605347273},{"$f":"U16/U15","v":0.88240818999526316},{"$f":"V16/V15","v":0.88240818999526316},{"$f":"W16/W15","v":0.88240818999526316},{"$f":"X16/X15","v":0.88240818999526316},{"$f":"Y16/Y15","v":0.56708113831113693},0.58236990328350435,0.61029302227443161,0.62143639453415522,0.63284793736979683,{"$f":"AD16/AD15","v":0.68321856092008437},0.70344978837273286,0.72825527011672653,0.82781005621055326,0.84317208003378119]
[{"$f":"ROW()","v":18},"FH Equivalent of Back Haul"]
[{"$f":"ROW()","v":19},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,11.614326804860614,13.010396854896355,13.507217083631163,13.326442816297353,13.326442816297353,13.326442816297353,11.724799366213961,11.724799366213961,11.724799366213961,11.724799366213961,11.724799366213961,18.273569399571123,18.408134267333811,18.408134267333811,18.408134267333811,18.408134267333811,18.088189563974268,17.289623445318085,17.289623445318085,17.893626304503218,17.893626304503218]
[{"$f":"ROW()","v":20},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,4.3895553967119367,9.3919356683345256,10.000598213009292,5.6063731014960121,9.9715167824041,10.691971736110206,10.230988134858233,10.230988134858233,10.230988134858233,10.230988134858233,10.230988134858233,14.880986458013822,14.879555407889594,14.879555407889594,14.879555407889594,14.880986458013822,13.894141543967233,13.272188481399089,13.272188481399089,13.272188481399089,13.272188481399089]
[{"$f":"ROW()","v":21},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N20/N19","v":0.37794316196397204},0.72187926110800749,0.74038924162465725,0.42069539327027244,0.74825044611376701,0.80231250630773243,{"$f":"T20/T19","v":0.8725938769016145},{"$f":"U20/U19","v":0.8725938769016145},{"$f":"V20/V19","v":0.8725938769016145},{"$f":"W20/W19","v":0.8725938769016145},{"$f":"X20/X19","v":0.8725938769016145},{"$f":"Y20/Y19","v":0.81434481313558127},0.80831415024466313,0.80831415024466313,0.80831415024466313,0.80839189034061454,{"$f":"AD20/AD19","v":0.76813334440279191},0.76763895543330118,0.76763895543330118,0.74172715220161545,0.74172715220161545]
[{"$f":"ROW()","v":22},"Total System"]
[{"$f":"ROW()","v":23},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,{"$f":"N11+N15+N19","v":560.16278697641178},629.9464159256612,739.97554265904216,815.45115203716944,857.71508177269482,983.01087333809846,893.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,778.80430820744289,768.15428050908702,766.3750471281005,763.83388915812202,763.41273118814343,{"$f":"AD11+AD15+AD19","v":650.10543602573262},633.72746676197278,614.44532466047167,562.55055925661168,556.4677380986418]
[{"$f":"ROW()","v":24},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,536.11134388849177,561.0946916757938,621.22016722475234,603.60449570648882,657.54678019427604,659.40004424296592,740.30625205766012,756.03804362306391,756.938043623064,763.0672962897288,769.74178486972892,648.75895037132773,639.28606226882516,643.43464873412393,647.22841291832401,650.81773224104586,{"$f":"AD12+AD16+AD20","v":586.9190973365811},571.95444938090918,554.45960024886801,513.12022169929287,509.15292371444377]
[{"$f":"ROW()","v":25},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N24/N23","v":0.95706347574828676},0.89070225258969893,0.83951445880555453,0.74020926231884909,0.76662611415819093,0.67079628733279606,{"$f":"T24/T23","v":0.82843392240970293},{"$f":"U24/U23","v":0.83760264651721672},{"$f":"V24/V23","v":0.83859974234886703},{"$f":"W24/W23","v":0.84539024488782488},{"$f":"X24/X23","v":0.8527848057117301},{"$f":"Y24/Y23","v":0.83301921103205279},0.8322365421763247,0.83958193986784779,0.84734183977053235,0.85251097558740019,{"$f":"AD24/AD23","v":0.90280601393609872},0.90252431743775841,0.90237418692257054,0.91213174221595472,0.91497294246407723]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,"MDQ [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N23*N$7","v":204459.41724639031},{"$f":"O23*O$7","v":229930.44181286634},270091.0730705504,298455.12164560403,313066.00484703359,358798.96876840596,326171.79800540861,330359.41936980694,329456.79800540861,329456.79800540861,329456.79800540861,285042.3768039241,280376.31238581677,279726.89220175671,278799.36954271456,279409.05961486051,{"$f":"AD23*AD$7","v":237288.4841493924},231310.52536812006,224272.54350107216,205893.50468791986,203110.72440600427]
[{"$f":"ROW()","v":28},null,"Throughput [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N24*N$7","v":195680.64051929949},204799.56246166473,226745.3610370346,220919.24542857491,240004.57477091075,240681.01614868257,270211.78200104594,276709.92396604142,276282.38592241838,278519.56314575102,280955.75147745106,237445.77583590595,233339.41272812118,234853.64678795522,236238.37071518827,238199.2900002228,{"$f":"AD24*AD$7","v":214225.4705278521},208763.37402403186,202377.75409083682,187802.0011419412,185840.81715577198]
[{"$f":"ROW()","v":29}]
[]
[null,null,null,null,"ERA km"]
[]
[null,null,null,null,1399]

{"sheet":"CoS_Tariff_Revenue","index":5,"n_rows":282,"n_cols":38,"rows_kept":282,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]CoS_Tariff_Revenue"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},null,null,{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Z5","v":"AA4"},{"$f":"AA5","v":"AA4"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},"1/1/2021 to",{"$f":"AF6+1","v":"2021-07-01"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Z6","v":2016},{"$f":"AA6","v":2016},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},"2021-06-30","2021-12-31",{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"DATEVALUE(\"1/7/2016\")-DATEVALUE(\"1/1/2016\")","v":182},{"$f":"AA7-Y7","v":184},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"AF6-DATEVALUE(\"31/12/2020\")","v":181},{"$f":"AG6-AF6","v":184},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},null,null,{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},null,null,{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,{"$f":"Inputs!I$27","v":5.8017727639001038E-2},{"$f":"Inputs!J$27","v":3.1226199543031186E-2},{"$f":"Inputs!K$27","v":3.0280649926144765E-2},{"$f":"Inputs!L$27","v":2.3655913978494647E-2},{"$f":"Inputs!M$27","v":2.5910364145658171E-2},{"$f":"Inputs!N$27","v":2.7986348122866822E-2},{"$f":"Inputs!O$27","v":3.253652058432932E-2},{"$f":"Inputs!P$27","v":2.9581993569131715E-2},{"$f":"Inputs!Q$27","v":3.6851967520299844E-2},{"$f":"Inputs!R$27","v":2.108433734939763E-2},{"$f":"Inputs!S$27","v":2.6548672566371723E-2},{"$f":"Inputs!T$27","v":3.1034482758620641E-2},{"$f":"Inputs!U$27","v":2.2044088176352838E-2},{"$f":"Inputs!V$27","v":2.7450980392156765E-2},{"$f":"Inputs!W$27","v":1.7175572519083859E-2},{"$f":"Inputs!X$27","v":1.6885553470919357E-2},null,null,{"$f":"Inputs!Y$27","v":1.4760147601476037E-2},{"$f":"Inputs!Z$27","v":1.9090909090909047E-2},{"$f":"Inputs!AA$27","v":1.7841213202497874E-2},{"$f":"Inputs!AB$27","v":1.8404907975460238E-2},{"$f":"Inputs!AC$27","v":1.15E-2},null,null,{"$f":"Inputs!AD$27","v":1.15E-2},{"$f":"Inputs!AE$27","v":1.15E-2},{"$f":"Inputs!AF$27","v":1.15E-2},{"$f":"Inputs!AG$27","v":1.15E-2},{"$f":"Inputs!AH$27","v":1.15E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,{"$f":"Inputs!I$28","v":0.6285888897203723},{"$f":"Inputs!J$28","v":0.64821733182131314},{"$f":"Inputs!K$28","v":0.66784577392225386},{"$f":"Inputs!L$28","v":0.68364427610105993},{"$f":"Inputs!M$28","v":0.70135774824093333},{"$f":"Inputs!N$28","v":0.72098619034187394},{"$f":"Inputs!O$28","v":0.74444457236494954},{"$f":"Inputs!P$28","v":0.76646672691722451},{"$f":"Inputs!Q$28","v":0.79471253384296858},{"$f":"Inputs!R$28","v":0.81146852100230837},{"$f":"Inputs!S$28","v":0.83301193306431653},{"$f":"Inputs!T$28","v":0.85886402753872626},{"$f":"Inputs!U$28","v":0.87779690189328741},{"$f":"Inputs!V$28","v":0.90189328743545605},{"$f":"Inputs!W$28","v":0.91738382099827875},{"$f":"Inputs!X$28","v":0.93287435456110157},{"$f":"AA12","v":0.946643717728055},{"$f":"AA12","v":0.946643717728055},{"$f":"Inputs!Y$28","v":0.946643717728055},{"$f":"Inputs!Z$28","v":0.96471600688468151},{"$f":"Inputs!AA$28","v":0.98192771084337338},{"$f":"Inputs!AB$28","v":1},{"$f":"Inputs!AC$28","v":1.0115000000000001},{"$f":"$AH12","v":1.0231322500000002},{"$f":"$AH12","v":1.0231322500000002},{"$f":"Inputs!AD$28","v":1.0231322500000002},{"$f":"Inputs!AE$28","v":1.0348982708750003},{"$f":"Inputs!AF$28","v":1.0467996009900629},{"$f":"Inputs!AG$28","v":1.0588377964014486},{"$f":"Inputs!AH$28","v":1.0710144310600653}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C29","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,null,{"$f":"Inputs!I$29","v":1.5908648981130575},{"$f":"Inputs!J$29","v":1.542692475053504},{"$f":"Inputs!K$29","v":1.4973516926325767},{"$f":"Inputs!L$29","v":1.4627490274666977},{"$f":"Inputs!M$29","v":1.4258058779675389},{"$f":"Inputs!N$29","v":1.3869891176775861},{"$f":"Inputs!O$29","v":1.3432833512684532},{"$f":"Inputs!P$29","v":1.3046880769659244},{"$f":"Inputs!Q$29","v":1.2583166332665332},{"$f":"Inputs!R$29","v":1.2323336939365457},{"$f":"Inputs!S$29","v":1.200462994955428},{"$f":"Inputs!T$29","v":1.1643286573146294},{"$f":"Inputs!U$29","v":1.1392156862745098},{"$f":"Inputs!V$29","v":1.1087786259541985},{"$f":"Inputs!W$29","v":1.0900562851782365},{"$f":"Inputs!X$29","v":1.0719557195571956},{"$f":"AA13","v":1.0563636363636364},{"$f":"AA13","v":1.0563636363636364},{"$f":"Inputs!Y$29","v":1.0563636363636364},{"$f":"Inputs!Z$29","v":1.0365744870651206},{"$f":"Inputs!AA$29","v":1.0184049079754602},{"$f":"Inputs!AB$29","v":1},{"$f":"Inputs!AC$29","v":0.98863074641621351},{"$f":"$AH13","v":0.9773907527594794},{"$f":"$AH13","v":0.9773907527594794},{"$f":"Inputs!AD$29","v":0.9773907527594794},{"$f":"Inputs!AE$29","v":0.96627854944090874},{"$f":"Inputs!AF$29","v":0.95529268357974173},{"$f":"Inputs!AG$29","v":0.94443171881338772},{"$f":"Inputs!AH$29","v":0.93369423510962701}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$34","v":2.3656945130993368E-2},null,null,{"$f":"Inputs!AD$34","v":2.3656945130993368E-2},{"$f":"Inputs!AE$34","v":2.3656945130993368E-2},{"$f":"Inputs!AF$34","v":2.3656945130993368E-2},{"$f":"Inputs!AG$34","v":2.3656945130993368E-2},{"$f":"Inputs!AH$34","v":2.3656945130993368E-2}]
[{"$f":"ROW()","v":16},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$35","v":1},{"$f":"Inputs!AC$35","v":0.97688977225864859},{"$f":"$AH16","v":0.95431362714355428},{"$f":"$AH16","v":0.95431362714355428},{"$f":"Inputs!AD$35","v":0.95431362714355428},{"$f":"Inputs!AE$35","v":0.93225922188359156},{"$f":"Inputs!AF$35","v":0.91071449895188661},{"$f":"Inputs!AG$35","v":0.88966767947375769},{"$f":"Inputs!AH$35","v":0.86910725678699952}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$37","v":3.5429000000000002E-2},null,null,{"$f":"Inputs!AD$37","v":3.5429000000000002E-2},{"$f":"Inputs!AE$37","v":3.5429000000000002E-2},{"$f":"Inputs!AF$37","v":3.5429000000000002E-2},{"$f":"Inputs!AG$37","v":3.5429000000000002E-2},{"$f":"Inputs!AH$37","v":3.5429000000000002E-2}]
[{"$f":"ROW()","v":19},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$38","v":1},{"$f":"Inputs!AC$38","v":0.96578326471443243},{"$f":"$AH19","v":0.93273731440246743},{"$f":"$AH19","v":0.93273731440246743},{"$f":"Inputs!AD$38","v":0.93273731440246743},{"$f":"Inputs!AE$38","v":0.90082208862458701},{"$f":"Inputs!AF$38","v":0.8699988976787274},{"$f":"Inputs!AG$38","v":0.84023037569811876},{"$f":"Inputs!AH$38","v":0.8114804353539633}]
[{"$f":"ROW()","v":20}]
[{"$f":"\"Capital Base [m$ \"&Inputs!$E$28&\"]\"","v":"Capital Base [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":22},"Asset Account"]
[{"$f":"ROW()","v":23},null,"Opening Value",null,null,null,null,null,{"$f":"Asset_NoReclass!I29","v":2608.9030599474531},{"$f":"Asset_NoReclass!J29","v":2553.3906580496491},{"$f":"Asset_NoReclass!K29","v":2494.5216834368662},{"$f":"Asset_NoReclass!L29","v":2431.9566858055769},{"$f":"Asset_NoReclass!M29","v":2368.0681562586501},{"$f":"Asset_NoReclass!N29","v":2307.4842741960783},{"$f":"Asset_NoReclass!O29","v":2308.4711250279111},{"$f":"Asset_NoReclass!P29","v":2761.204847359676},{"$f":"Asset_NoReclass!Q29","v":2700.9883757162679},{"$f":"Asset_NoReclass!R29","v":3412.6202897491366},{"$f":"Asset_NoReclass!S29","v":3328.5112781998446},{"$f":"Asset_NoReclass!T29","v":4020.6779416960308},{"$f":"Asset_NoReclass!U29","v":4080.4618553600926},{"$f":"Asset_NoReclass!V29","v":4004.3455109399874},{"$f":"Asset_NoReclass!W29","v":3915.3511210644747},{"$f":"Asset_NoReclass!X29","v":3814.9193955462506},null,null,{"$f":"Asset_NoReclass!Y29","v":3726.3178197495772},{"$f":"Asset_NoReclass!Z29","v":3639.3035410845569},{"$f":"Asset_NoReclass!AA29","v":3555.3117582955533},{"$f":"Asset_NoReclass!AB29","v":3469.130585066755},{"$f":"ProposedApproach!AC29","v":3393.1300886081267},null,null,{"$f":"ProposedApproach!AD29","v":3331.4974747082379},{"$f":"ProposedApproach!AE29","v":3201.9609684557804},{"$f":"ProposedApproach!AF29","v":3122.9788521885093},{"$f":"ProposedApproach!AG29","v":3028.8961580281411},{"$f":"ProposedApproach!AH29","v":2944.803912466401}]
[{"$f":"ROW()","v":24},null,"Capex",null,null,null,null,null,{"$f":"Asset_NoReclass!I30","v":8.0489781544651784},{"$f":"Asset_NoReclass!J30","v":5.0406118435918206},{"$f":"Asset_NoReclass!K30","v":1.8795542159800029},{"$f":"Asset_NoReclass!L30","v":1.1320969502062947},{"$f":"Asset_NoReclass!M30","v":4.814526421742789},{"$f":"Asset_NoReclass!N30","v":72.359768229766061},{"$f":"Asset_NoReclass!O30","v":516.15406237609022},{"$f":"Asset_NoReclass!P30","v":6.8182278975358335},{"$f":"Asset_NoReclass!Q30","v":789.48982014416629},{"$f":"Asset_NoReclass!R30","v":1.5795628996387823},{"$f":"Asset_NoReclass!S30","v":742.92622513033996},{"$f":"Asset_NoReclass!T30","v":170.31956584709502},{"$f":"Asset_NoReclass!U30","v":35.052405066841594},{"$f":"Asset_NoReclass!V30","v":23.033993183032546},{"$f":"Asset_NoReclass!W30","v":13.424318918481458},{"$f":"Asset_NoReclass!X30","v":24.077489203321033},null,null,{"$f":"Asset_NoReclass!Y30","v":18.338238778115453},{"$f":"Asset_NoReclass!Z30","v":24.023183603110141},{"$f":"Asset_NoReclass!AA30","v":22.572307322489259},{"$f":"Asset_NoReclass!AB30","v":26.41905884025007},{"$f":"ProposedApproach!AC30","v":30.943303604844182},null,null,{"$f":"ProposedApproach!AD30","v":49.556677381910973},{"$f":"ProposedApproach!AE30","v":35.058728603865887},{"$f":"ProposedApproach!AF30","v":21.779685058767097},{"$f":"ProposedApproach!AG30","v":32.046676162379384},{"$f":"ProposedApproach!AH30","v":20.717849047580859}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Asset_NoReclass!I32","v":-63.561380052269136},{"$f":"Asset_NoReclass!J32","v":-63.90958645637469},{"$f":"Asset_NoReclass!K32","v":-64.444551847269295},{"$f":"Asset_NoReclass!L32","v":-65.02062649713308},{"$f":"Asset_NoReclass!M32","v":-65.39840848431453},{"$f":"Asset_NoReclass!N32","v":-63.012453443392026},{"$f":"Asset_NoReclass!O32","v":-63.420340044325471},{"$f":"Asset_NoReclass!P32","v":-66.99265408757357},{"$f":"Asset_NoReclass!Q32","v":-77.826135779276399},{"$f":"Asset_NoReclass!R32","v":-85.587129436184867},{"$f":"Asset_NoReclass!S32","v":-87.618430525267499},{"$f":"Asset_NoReclass!T32","v":-105.38833006117861},{"$f":"Asset_NoReclass!U32","v":-110.7457826082594},{"$f":"Asset_NoReclass!V32","v":-111.18578750949175},{"$f":"Asset_NoReclass!W32","v":-111.47892913987897},{"$f":"Asset_NoReclass!X32","v":-111.84329824130019},null,null,{"$f":"Asset_NoReclass!Y32","v":-105.35251744313516},{"$f":"Asset_NoReclass!Z32","v":-108.01496639211408},{"$f":"Asset_NoReclass!AA32","v":-108.75348055128791},{"$f":"Asset_NoReclass!AB32","v":-102.41955529887849},{"$f":"ProposedApproach!AC32","v":-92.575917504732715},null,null,{"$f":"ProposedApproach!AD32","v":-179.09318363436836},{"$f":"ProposedApproach!AE32","v":-114.04084487113697},{"$f":"ProposedApproach!AF32","v":-115.86237921913498},{"$f":"ProposedApproach!AG32","v":-116.13892172411958},{"$f":"ProposedApproach!AH32","v":-117.4363995435362}]
[{"$f":"ROW()","v":26},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Asset_NoReclass!I31","v":0},{"$f":"Asset_NoReclass!J31","v":0},{"$f":"Asset_NoReclass!K31","v":0},{"$f":"Asset_NoReclass!L31","v":0},{"$f":"Asset_NoReclass!M31","v":0},{"$f":"Asset_NoReclass!N31","v":-8.3604639545412152},{"$f":"Asset_NoReclass!O31","v":0},{"$f":"Asset_NoReclass!P31","v":-4.2045453370522311E-2},{"$f":"Asset_NoReclass!Q31","v":-3.1770332021406875E-2},{"$f":"Asset_NoReclass!R31","v":-0.10144501274603727},{"$f":"Asset_NoReclass!S31","v":-1.3294585694912096E-2},{"$f":"Asset_NoReclass!T31","v":-5.1473221218545682},{"$f":"Asset_NoReclass!U31","v":-0.42296687868703392},{"$f":"Asset_NoReclass!V31","v":-0.84259554905376055},{"$f":"Asset_NoReclass!W31","v":-2.3771152968265534},{"$f":"Asset_NoReclass!X31","v":-0.83576675869445127},null,null,{"$f":"Asset_NoReclass!Y31","v":0},{"$f":"Asset_NoReclass!Z31","v":0},{"$f":"Asset_NoReclass!AA31","v":0},{"$f":"Asset_NoReclass!AB31","v":0},{"$f":"ProposedApproach!AC31","v":0},null,null,{"$f":"ProposedApproach!AD31","v":0},{"$f":"ProposedApproach!AE31","v":0},{"$f":"ProposedApproach!AF31","v":0},{"$f":"ProposedApproach!AG31","v":0},{"$f":"ProposedApproach!AH31","v":0}]
[{"$f":"ROW()","v":27},null,"Closing Value",null,null,null,null,null,{"$f":"Asset_NoReclass!I33","v":2553.3906580496491},{"$f":"Asset_NoReclass!J33","v":2494.5216834368662},{"$f":"Asset_NoReclass!K33","v":2431.9566858055769},{"$f":"Asset_NoReclass!L33","v":2368.0681562586501},{"$f":"Asset_NoReclass!M33","v":2307.4842741960783},{"$f":"Asset_NoReclass!N33","v":2308.4711250279111},{"$f":"Asset_NoReclass!O33","v":2761.204847359676},{"$f":"Asset_NoReclass!P33","v":2700.9883757162679},{"$f":"Asset_NoReclass!Q33","v":3412.6202897491366},{"$f":"Asset_NoReclass!R33","v":3328.5112781998446},{"$f":"Asset_NoReclass!S33","v":4020.6779416960308},{"$f":"Asset_NoReclass!T33","v":4080.4618553600926},{"$f":"Asset_NoReclass!U33","v":4004.3455109399874},{"$f":"Asset_NoReclass!V33","v":3915.3511210644747},{"$f":"Asset_NoReclass!W33","v":3814.9193955462506},{"$f":"Asset_NoReclass!X33","v":3726.3178197495772},null,null,{"$f":"Asset_NoReclass!Y33","v":3639.3035410845569},{"$f":"Asset_NoReclass!Z33","v":3555.3117582955533},{"$f":"Asset_NoReclass!AA33","v":3469.130585066755},{"$f":"Asset_NoReclass!AB33","v":3393.1300886081267},{"$f":"ProposedApproach!AC33","v":3331.4974747082379},null,null,{"$f":"ProposedApproach!AD33","v":3201.9609684557804},{"$f":"ProposedApproach!AE33","v":3122.9788521885093},{"$f":"ProposedApproach!AF33","v":3028.8961580281411},{"$f":"ProposedApproach!AG33","v":2944.803912466401},{"$f":"ProposedApproach!AH33","v":2848.0853619704458}]
["Capital Base [m$ nominal]"]
[{"$f":"ROW()","v":29},"Asset Account"]
[{"$f":"ROW()","v":30},null,"Opening Value (start period)",null,null,null,null,null,{"$f":"H36","v":0},1605.0329987657997,1616.9921898078558,1624.171994977225,1618.9162404434164,1618.371974651526,1664.3758019480933,2055.5639618046998,2070.2177197767187,2712.0521175104618,2700.982124060331,3349.2727044412682,3504.5619033127127,3515.002083613414,3531.2288940409371,3499.7453318866633,null,null,{"$f":"X36","v":3476.1863309884179},{"$f":"AA36","v":3445.1238340731602},{"$f":"AB36","v":3429.866162693042},{"$f":"AC36","v":3406.4354540113313},{"$f":"AD36","v":3393.1300886081267},null,null,{"$f":"AE36","v":3369.809695667383},{"$f":"AH36","v":3276.0295300683424},3231.9654141090814,3170.6472896641926,3118.0696855102883]
[{"$f":"ROW()","v":31},null,"Inflation on Opening Value (start period)",null,null,null,null,null,{"$f":"I30*I$11","v":0},50.119080692610588,48.963574432881906,38.421272999461273,41.946709311208821,45.292321474889008,54.152997540143758,60.807679899045539,76.29159616916084,57.181821754738763,71.707490019300934,103.94294599990126,77.254871616112368,96.490253275661999,60.650877951084411,59.095136936172665,null,null,{"$f":"AA30*AA$11","v":51.309023335622484},{"$f":"AB30*AB$11","v":65.770545923214726},{"$f":"AC30*AC$11","v":61.19297346463982},{"$f":"AD30*AD$11","v":62.695131055423673},{"$f":"AE30*AE$11","v":39.020996018993458},null,null,{"$f":"AH30*AH$11","v":38.752811500174907},37.674339595785938,37.167602262254434,36.462443831138216,35.857801383368312]
[{"$f":"ROW()","v":32},null,"Opening Value (end period)",null,null,null,null,null,{"$f":"SUM(I30:I31)","v":0},1655.1520794584103,1665.9557642407376,1662.5932679766863,1660.8629497546253,1663.6642961264149,1718.5287994882372,2116.3716417037454,2146.5093159458797,2769.2339392652007,2772.6896140796321,3453.2156504411696,3581.816774928825,3611.4923368890759,3591.8797719920217,3558.8404688228361,null,null,{"$f":"SUM(AA30:AA31)","v":3527.4953543240404},{"$f":"SUM(AB30:AB31)","v":3510.8943799963749},{"$f":"SUM(AC30:AC31)","v":3491.0591361576817},{"$f":"SUM(AD30:AD31)","v":3469.130585066755},{"$f":"SUM(AE30:AE31)","v":3432.1510846271203},null,null,{"$f":"SUM(AH30:AH31)","v":3408.5625071675581},3313.7038696641284,3269.133016371336,3207.1097334953311,3153.9274868936568]
[{"$f":"ROW()","v":33},null,"Capex",null,null,null,null,null,{"$f":"I24*I$12","v":5.0594982414987975},3.26741196,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745540999989,1.2817655700000004,618.86641092000013,146.28134829208332,30.768892571582121,20.774203834611107,12.315252983736,22.4612722,null,null,{"$f":"AA24*AA$12","v":17.359778533499998},23.175549758249971,22.164374057624993,26.41905884025007,31.299151596299893,null,null,{"$f":"AH24*AH$12","v":50.703034832278689},36.282217611216723,22.798965629206631,33.932231969764615,22.189115310483132]
[{"$f":"ROW()","v":34},null,"Depreciation",null,null,null,null,null,{"$f":"I25*I$12","v":-39.953977316150478},-41.427301610554736,-43.039021603512374,-44.450979133269939,-45.867680513099586,-45.431108752245912,-47.212927923537563,-51.347640306000336,-61.849405564355664,-69.451261340414064,-72.9871981839146,-90.51424561192448,-97.21230487127761,-100.27771541303558,-102.26896597513853,-104.3357446588377,null,null,-99.731298784379234,-104.20376706158336,-106.78805620397546,-102.41955529887849,-93.640540556037152,null,null,{"$f":"AH25*AH$12","v":-183.23601193149452},-118.02067316626379,-121.28469233634985,-122.97227995480711,-125.77607864286294]
[{"$f":"ROW()","v":35},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"I26*I$12","v":0},0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495231,-0.75993126971457914,-2.180727113956201,-0.77966537558071014,null,null,0,0,0,0,0,null,null,{"$f":"AH26*AH$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":36},null,"Closing Value",null,null,null,null,null,{"$f":"I27*I$12","v":1605.0329987657997},1616.9921898078558,1624.171994977225,1618.9162404434164,1618.371974651526,1664.3758019480933,2055.5639618046998,2070.2177197767187,2712.0521175104618,2700.982124060331,3349.2727044412682,3504.5619033127127,3515.002083613414,3531.2288940409371,3499.7453318866633,3476.1863309884179,null,null,3445.1238340731602,3429.866162693042,3406.4354540113313,3393.1300886081267,3369.809695667383,null,null,{"$f":"AH27*AH$12","v":3276.0295300683424},3231.9654141090814,3170.6472896641926,3118.0696855102883,3050.3405235612772]
[{"$f":"ROW()","v":37}]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":39},"Cost of Service",null,null,null,"PV AA5",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":40},null,"OPEX"]
[{"$f":"ROW()","v":41},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AF$19:$AL$19,AF41:AL41)","v":78.05605861159242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$1884","v":20.857770949256029},{"$f":"Inputs!AE$1884","v":20.241910532662679},{"$f":"Inputs!AF$1884","v":19.261053760393665},{"$f":"Inputs!AG$1884","v":14.545837204703732},{"$f":"Inputs!AH$1884","v":14.033520628484263}]
[{"$f":"ROW()","v":42},null,"Opex; Other Expenses",null,null,311.52924269656768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$1885-AH41","v":73.488934089009945},{"$f":"Inputs!AE$1885-AI41","v":72.378862794752536},{"$f":"Inputs!AF$1885-AJ41","v":73.555587572634934},{"$f":"Inputs!AG$1885-AK41","v":68.09508528428627},{"$f":"Inputs!AH$1885-AL41","v":69.717089480353437}]
[{"$f":"ROW()","v":43},null,"Depreciation",null,null,588.13411565234878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH$34","v":183.23601193149452},118.02067316626379,121.28469233634985,122.97227995480711,125.77607864286294]
[{"$f":"ROW()","v":44},null,"Inflationary Gains on RAB",null,null,-162.15460076048925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH$31","v":-38.752811500174907},-37.674339595785938,-37.167602262254434,-36.462443831138216,-35.857801383368312]
[{"$f":"ROW()","v":45},null,"Return on Asset",null,null,499.56307394290218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$18*AH$30","v":119.38898770779971},116.06645022079131,114.50530265647065,112.33286282551269,110.47009088794401]
[{"$f":"ROW()","v":46},null,"Tax",null,null,68.050483069492117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AD45","v":36.144047797992663},{"$f":"-Tax_CoRE!AE45","v":9.517957271235467},{"$f":"-Tax_CoRE!AF45","v":9.7532872788921896},{"$f":"-Tax_CoRE!AG45","v":10.335109462880643},{"$f":"-Tax_CoRE!AH45","v":10.590979626314413}]
[{"$f":"ROW()","v":47},null,"Imputation Credits",null,null,-34.025241534746058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AD46","v":-18.072023898996331},{"$f":"-Tax_CoRE!AE46","v":-4.7589786356177335},{"$f":"-Tax_CoRE!AF46","v":-4.8766436394460948},{"$f":"-Tax_CoRE!AG46","v":-5.1675547314403216},{"$f":"-Tax_CoRE!AH46","v":-5.2954898131572063}]
[{"$f":"ROW()","v":48},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":49},null,"Cost of Service",null,null,1349.1531316776675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH40:AH48)","v":376.29091707638162},293.79253575430209,296.31567770304071,286.65117616961192,289.43446806943359]
[{"$f":"ROW()","v":50},null,"less non-reference cost of service",0.01,null,-13.491531316776678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH49*$D50","v":-3.762909170763816},-2.9379253575430209,-2.9631567770304073,-2.8665117616961191,-2.8943446806943358]
[{"$f":"ROW()","v":51},null,"add back SUG for non-reference cost of service",{"$f":"D$50","v":0.01},null,0.78056058611592416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D50*Inputs!AD$1844","v":0.2085777094925603},{"$f":"$D50*Inputs!AE$1844","v":0.2024191053266268},{"$f":"$D50*Inputs!AF$1844","v":0.19261053760393665},{"$f":"$D50*Inputs!AG$1844","v":0.14545837204703732},{"$f":"$D50*Inputs!AH$1844","v":0.14033520628484264}]
[{"$f":"ROW()","v":52},null,"Total Unsmooth Revenue",null,null,1336.4421609470069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH49:AH51)","v":372.73658561511036},291.0570295020857,293.54513146361421,283.9301227799628,286.68045859502405]
[{"$f":"ROW()","v":53},null,"Total Tariff Revenue",null,null,1336.4421609463609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH209","v":320.60421208595847},318.45265901562425,312.31126551666432,290.18096910815592,289.59926585023959]
[{"$f":"ROW()","v":54},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F52-F53,5)=0,\"OK\",F52-F53)","v":"OK"}]
[{"$f":"ROW()","v":55}]
["Hide","Cost of Service",null,null,null,"PV AA5",null,"based real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AF58:AL58)","v":78.05605861159242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH41*AH$19","v":19.454821259630872},18.234360123785223,16.757095539673195,12.22185425935189,11.387927429151235]
["Hide",null,"Opex; Other Expenses",null,null,311.52924269656768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH42*AH$19","v":68.545871020483077},65.200478355041398,63.993280106303494,57.21555909161129,56.57405412312842]
["Hide",null,"Depreciation",null,null,588.13411565234878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH43*AH$19","v":170.91106567080067},106.3156293025135,105.51754863792796,103.32504498688181,102.06482705422475]
["Hide",null,"Inflationary Gains on RAB",null,null,-162.15460076048925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH44*AH$19","v":-36.146193324218196},-33.937877282227866,-32.335772997522731,-30.636852879108815,-29.097904277411665]
["Hide",null,"Return on Asset",null,null,499.56307394290218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH45*AH$19","v":111.35856376380229},104.55522210713488,99.61948708949852,94.385483535125772,89.644317447340697]
["Hide",null,"Tax",null,null,68.050483069492117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH46*AH$19","v":33.712902074734096},8.5739861485139084,8.48534918138016,8.6838729068773848,8.5943727579865747]
["Hide",null,"Imputation Credits",null,null,-34.025241534746058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH47*AH$19","v":-16.856451037367048},-4.2869930742569542,-4.24267459069008,-4.3419364534386924,-4.2971863789932874]
["Hide",null,"Over Depreciation",null,null,0]
["Hide",null,"Net Cost of Service",null,null,1349.1531316776675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH49*AH$19","v":350.98057942786573},264.65480568050407,257.79431296657049,240.85302544730064,234.87040815542676]
["Hide",null,"less non-reference cost of service",{"$f":"D$50","v":0.01},null,-13.491531316776678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH66*$D67","v":-3.5098057942786576},-2.6465480568050408,-2.5779431296657047,-2.4085302544730065,-2.3487040815542675]
["Hide",null,"add back SUG",{"$f":"D$50","v":0.01},null,0.78056058611592416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH51*AH$19","v":0.19454821259630872},0.1823436012378522,0.16757095539673195,0.1222185425935189,0.11387927429151236]
["Hide",null,"Total Unsmooth Revenue",null,null,1336.4421609470069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH66:AH68)","v":347.66532184618342},262.19060122493687,255.38394079230153,238.56671373542116,232.635583348164]
["Hide",null,"Total Tariff Revenue",null,null,1336.4421609463609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH53*AH$19","v":299.03951176717601},286.86918942250804,271.71045673214633,243.81886469419004,235.00413833034057]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F69-F70,5)=0,\"OK\",F69-F70)","v":"OK"}]
["Hide"]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":74},"Cost of Service",null,null,null,"PV AA5",null,"based on real post tax WACC"]
[{"$f":"ROW()","v":75},null,"OPEX"]
[{"$f":"ROW()","v":76},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH76:AL76)","v":78.056058611592448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$1892","v":20.38619244897815},{"$f":"Inputs!AE$1892","v":19.559323947413947},{"$f":"Inputs!AF$1892","v":18.399943735340141},{"$f":"Inputs!AG$1892","v":13.737550032818069},{"$f":"Inputs!AH$1892","v":13.103017309107786}]
[{"$f":"ROW()","v":77},null,"Opex; Other Expenses",null,null,311.52924269656785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD$1893-AH76","v":71.827404608749191},{"$f":"Inputs!AE$1893-AI76","v":69.938142551496043},{"$f":"Inputs!AF$1893-AJ76","v":70.267114644547135},{"$f":"Inputs!AG$1893-AK76","v":64.311158437782723},{"$f":"Inputs!AH$1893-AL76","v":65.094444536428028}]
[{"$f":"ROW()","v":78},null,"Depreciation",null,null,588.13411565234878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH25","v":179.09318363436836},114.04084487113697,115.86237921913498,116.13892172411958,117.4363995435362]
[{"$f":"ROW()","v":79},null,"Return on Asset",null,null,337.40847318241009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$15*AH$23","v":78.813052963215753},75.74861494234078,73.880139351476217,71.654430217948345,69.665064578752251]
[{"$f":"ROW()","v":80},null,"Tax",null,null,68.050483069492145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH46*AH$13","v":35.326858085054653},9.1969979456899562,9.3172439783770766,9.7608051941528746,9.8887366212532797]
[{"$f":"ROW()","v":81},null,"Imputation Credits",null,null,-34.025241534746073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH47*AH$13","v":-17.663429042527326},-4.5984989728449781,-4.6586219891885383,-4.8804025970764373,-4.9443683106266398]
[{"$f":"ROW()","v":82},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":83},null,"Net Cost of Service",null,null,1349.153131677665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH75:AH82)","v":367.78326269783872},283.88542528523266,283.06819893968702,270.72246300974513,270.24329427845089]
[{"$f":"ROW()","v":84},null,"less non-reference cost of service",{"$f":"D$50","v":0.01},null,-13.491531316776651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH83*$D84","v":-3.6778326269783874},-2.8388542528523266,-2.8306819893968704,-2.7072246300974512,-2.7024329427845091]
[{"$f":"ROW()","v":85},null,"add back SUG",{"$f":"D$50","v":0.01},null,0.78056058611592438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D85*Inputs!AD$1852","v":0.20386192448978149},{"$f":"$D85*Inputs!AE$1852","v":0.19559323947413948},{"$f":"$D85*Inputs!AF$1852","v":0.18399943735340141},{"$f":"$D85*Inputs!AG$1852","v":0.13737550032818069},{"$f":"$D85*Inputs!AH$1852","v":0.13103017309107787}]
[{"$f":"ROW()","v":86},null,"Total Unsmooth Revenue",null,null,1336.4421609470041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH83:AH85)","v":364.30929199535012},281.24216427185445,280.42151638764358,268.15261387997583,267.67189150875743]
[{"$f":"ROW()","v":87},null,"Total Tariff Revenue",null,null,1336.4421609463611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH239","v":313.35559218855474},307.71397341921767,298.34866694759944,274.05611142175019,270.39716501634905]
[{"$f":"ROW()","v":88},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F86-F87,5)=0,\"OK\",F86-F87)","v":"OK"}]
[{"$f":"ROW()","v":89}]
["Hide","Cost of Service",null,null,null,"PV AA5",null,"based on real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AH92:AL92)","v":78.056058611592448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH76*AH$16","v":19.454821259630876},18.234360123785226,16.757095539673202,12.221854259351895,11.38792742915124]
["Hide",null,"Opex; Other Expenses",null,null,311.52924269656785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH77*AH$16","v":68.545871020483091},65.200478355041412,63.993280106303516,57.215559091611325,56.574054123128455]
["Hide",null,"Depreciation",null,null,588.13411565234878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH78*AH$16","v":170.9110656708007},106.31562930251353,105.51754863792799,103.32504498688185,102.06482705422479]
["Hide",null,"Return on Asset",null,null,337.40847318241009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH79*AH$16","v":75.212370439583481},70.617344824906411,67.283714091975227,63.748630656016402,60.546413169928535]
["Hide",null,"Tax",null,null,68.050483069492145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH80*AH$16","v":33.712902074734103},8.5739861485139084,8.4853491813801618,8.6838729068773883,8.5943727579865801]
["Hide",null,"Imputation Credits",null,null,-34.025241534746073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH81*AH$16","v":-16.856451037367052},-4.2869930742569542,-4.2426745906900809,-4.3419364534386942,-4.29718637899329]
["Hide",null,"Over Depreciation",null,null,0]
["Hide",null,"Net Cost of Service",null,null,1349.153131677665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH83*AH$16","v":350.98057942786511},264.65480568050344,257.79431296657003,240.85302544730015,234.8704081554263]
["Hide",null,"less non-reference cost of service",{"$f":"D$50","v":0.01},null,-13.491531316776651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH99*$D100","v":-3.5098057942786514},-2.6465480568050346,-2.5779431296657003,-2.4085302544730016,-2.348704081554263]
["Hide",null,"add back SUG",{"$f":"D$50","v":0.01},null,0.78056058611592438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH85*AH$16","v":0.19454821259630875},0.18234360123785226,0.167570955396732,0.12221854259351896,0.1138792742915124]
["Hide",null,"Total Unsmooth Revenue",null,null,1336.4421609470046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH99:AH101)","v":347.66532184618279},262.19060122493624,255.38394079230108,238.56671373542068,232.63558334816355]
["Hide",null,"Total Tariff Revenue",null,null,1336.4421609463611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH87*AH$16","v":299.03951176717607},286.86918942250804,271.71045673214633,243.81886469419007,235.00413833034077]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F102-F103,5)=0,\"OK\",F102-F103)","v":"OK"}]
["Hide"]
["Credit Foncier Check"]
[{"$f":"ROW()","v":107},"Net Cash Flow",null,null,null,"PV",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":108},null,"Total Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AE$19:$AL$19,AE108:AL108)","v":1336.4421609463609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$53","v":320.60421208595847},318.45265901562425,312.31126551666432,290.18096910815592,289.59926585023959]
[{"$f":"ROW()","v":109},null,"Opex",null,null,-389.58530130816013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AH41+AH42)","v":-94.346705038265981},-92.620773327415208,-92.816641333028599,-82.64092248899,-83.750610108837705]
[{"$f":"ROW()","v":110},null,"Tax",null,null,-68.050483069492117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH$46","v":-36.144047797992663},-9.517957271235467,-9.7532872788921896,-10.335109462880643,-10.590979626314413]
[{"$f":"ROW()","v":111},null,"Imputation Credits",null,null,34.025241534746058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH$47","v":18.072023898996331},4.7589786356177335,4.8766436394460948,5.1675547314403216,5.2954898131572063]
[{"$f":"ROW()","v":112},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":113},null,"Asset Opening Value",null,null,-3254.5058093479934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE36","v":-3369.809695667383}]
[{"$f":"ROW()","v":114},null,"Capex",null,null,-146.32843552410853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH$33","v":-50.703034832278689},-36.282217611216723,-22.798965629206631,-33.932231969764615,-22.189115310483132]
[{"$f":"ROW()","v":115},null,"Asset Residual Value",null,null,2475.2916560373415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL36","v":3050.3405235612772}]
[{"$f":"ROW()","v":116},null,"non-reference cost of service",null,null,13.491531316776678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH50","v":3.762909170763816},2.9379253575430209,2.9631567770304073,2.8665117616961191,2.8943446806943358]
[{"$f":"ROW()","v":117},null,"SUG",null,null,-0.78056058611592416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH51","v":-0.2085777094925603},-0.2024191053266268,-0.19261053760393665,-0.14545837204703732,-0.14033520628484264]
[{"$f":"ROW()","v":118},null,"Net Cash Flow (should be 0)",null,null,-6.4483174355700612E-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE108:AE117)","v":-3369.809695667383},null,null,{"$f":"SUM(AH108:AH117)","v":161.03677977768868},187.52619569359095,194.58956115440944,171.1613133076101,3231.4585836534484]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,"IRR"]
[{"$f":"ROW()","v":121},null,"Net Cash Flow [m$ OD]",null,"Nominal IRR",{"$f":"IRR(AE121:AL121,0.05)","v":3.5428999999758348E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F121-WACC!$O$36)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE118","v":-3369.809695667383},null,null,{"$f":"AH118","v":161.03677977768868},187.52619569359095,194.58956115440944,171.1613133076101,3231.4585836534484]
[{"$f":"ROW()","v":122},null,{"$f":"\"Net Cash Flow [m$ \"&Inputs!$E$28&\"]\"","v":"Net Cash Flow [m$ 31/12/2019]"},null,"Real IRR",{"$f":"IRR(AE122:AL122,0.05)","v":2.3656945130948515E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F122-WACC!$O$37)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE121*AE$13","v":-3331.4974747082383},null,null,{"$f":"AH121*AH$13","v":157.39585940887764},181.20254035697505,185.88998407180006,161.65017332146297,3017.194250552745]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},null,"Credit Foncier Check",null,null,"(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revenue Building Block",null,null,null,null,"(B)","(A + B)"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference"]
[{"$f":"ROW()","v":129},null,null,null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","(should be 0)"]
[{"$f":"ROW()","v":130},null,"Total Smoothed Revenue",null,null,{"$f":"F108","v":1336.4421609463609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unsmoothed Revenue",null,null,null,null,{"$f":"-F52","v":-1336.4421609470069},{"$f":"ROUND(AJ130+F130,0.000001)","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},null,"Asset Opening Value",null,null,{"$f":"F113","v":-3254.5058093479934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Asset",null,null,null,null,{"$f":"F45","v":499.56307394290218}]
[{"$f":"ROW()","v":133},null,"Capex",null,null,{"$f":"F114","v":-146.32843552410853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflationary gains",null,null,null,null,{"$f":"F44","v":-162.15460076048925}]
[{"$f":"ROW()","v":134},null,"Asset Residual Value",null,null,{"$f":"F115","v":2475.2916560373415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,null,null,{"$f":"F43","v":588.13411565234878}]
[{"$f":"ROW()","v":135},null,null,null,null,{"$f":"SUM(F132:F134)","v":-925.54258883476041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ132:AJ134)","v":925.54258883476177},{"$f":"ROUND(AJ135+F135,0.000001)","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,"Opex",null,null,{"$f":"F109","v":-389.58530130816013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex",null,null,null,null,{"$f":"F41+F42","v":389.58530130816007},{"$f":"ROUND(AJ137+F137,0.000001)","v":0}]
[{"$f":"ROW()","v":138},null,"Tax",null,null,{"$f":"F110","v":-68.050483069492117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,null,{"$f":"F46","v":68.050483069492117},{"$f":"ROUND(AJ138+F138,0.000001)","v":0}]
[{"$f":"ROW()","v":139},null,"Imputation Credits",null,null,{"$f":"F111","v":34.025241534746058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputation Credits",null,null,null,null,{"$f":"F47","v":-34.025241534746058},{"$f":"ROUND(AJ139+F139,0.000001)","v":0}]
[{"$f":"ROW()","v":140},null,"Over Depreciation",null,null,{"$f":"F112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over Depreciation",null,null,null,null,{"$f":"F48","v":0},{"$f":"ROUND(AJ140+F140,0.000001)","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,{"$f":"SUM(F137:F140)","v":-423.61054284290623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ137:AJ140)","v":423.61054284290611},{"$f":"ROUND(AJ141+F141,0.000001)","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"non-reference cost of service",null,null,{"$f":"F116","v":13.491531316776678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-reference cost of service",null,null,null,null,{"$f":"F50","v":-13.491531316776678},{"$f":"ROUND(AJ143+F143,0.000001)","v":0}]
[{"$f":"ROW()","v":144},null,"SUG",null,null,{"$f":"F117","v":-0.78056058611592416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUG",null,null,null,null,{"$f":"F51","v":0.78056058611592416},{"$f":"ROUND(AJ144+F144,0.000001)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,null,{"$f":"SUM(F143:F144)","v":12.710970730660755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ143:AJ144)","v":-12.710970730660755},{"$f":"ROUND(AJ145+F145,0.000001)","v":0}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,"Net Cash Flow (should be 0)",null,null,{"$f":"ROUND(F130+F135+F141+F145,0.00001)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ130+AJ135+AJ141+AJ145,0.00001)","v":0},{"$f":"ROUND(AJ147+F147,0.000001)","v":0}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149}]
["Financeability metrics"]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_CoRE!AD21","v":1853.3953326170608},{"$f":"Tax_CoRE!AE21","v":1801.8162415375884},{"$f":"Tax_CoRE!AF21","v":1777.580977759995},{"$f":"Tax_CoRE!AG21","v":1743.856009315306},{"$f":"Tax_CoRE!AH21","v":1714.9383270306587}]
[{"$f":"ROW()","v":153},null,"Smoothed Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH53","v":320.60421208595847},318.45265901562425,312.31126551666432,290.18096910815592,289.59926585023959]
[{"$f":"ROW()","v":154},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AD38","v":51.301982806840243},{"$f":"-Tax_CoRE!AE38","v":49.874273565760447},{"$f":"-Tax_CoRE!AF38","v":49.203441464396661},{"$f":"-Tax_CoRE!AG38","v":48.269934337847673},{"$f":"-Tax_CoRE!AH38","v":47.469492892208635}]
[{"$f":"ROW()","v":155},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH41:AH42)","v":94.346705038265981},92.620773327415208,92.816641333028599,82.64092248899,83.750610108837705]
[{"$f":"ROW()","v":156},null,"Tax (gross)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH46","v":36.144047797992663},9.517957271235467,9.7532872788921896,10.335109462880643,10.590979626314413]
[{"$f":"ROW()","v":157},null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH153-AH154-AH155-AH156","v":138.8114764428596},166.43965485121311,160.53789544034689,148.9350028184376,147.78818322287887]
[{"$f":"ROW()","v":158},null,"FFO + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH157+AH154","v":190.11345924969984},216.31392841697357,209.74133690474355,197.20493715628527,195.25767611508752]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160},null,"FFO/debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH157/AH152","v":7.4895773179083608E-2},9.2373268158123065E-2,9.0312563786909716E-2,8.5405562169616436E-2,8.6176966771025348E-2]
[{"$f":"ROW()","v":161},null,"FFO Interest Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH158/AH154","v":3.7057721524235405},4.3371845432847937,4.2627371310299749,4.0854610610410562,4.1133297243867544]
[{"$f":"ROW()","v":162}]
[{"$f":"\"Cost of Service Tariff [m$ \"&Inputs!$E$28&\"] (Not used for Reference Tariff)\"","v":"Cost of Service Tariff [m$ 31/12/2019] (Not used for Reference Tariff)"}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165},{"$f":"\"Cost of Service Tariff [$/TJ OD]\"","v":"Cost of Service Tariff [$/TJ OD]"}]
[{"$f":"ROW()","v":166},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AH49-AH41)/AH$7)/AH182","v":1.4978946298268379},1.1826120959532478,1.2353479370127289,1.321582919176338,1.3559153424633648]
[{"$f":"ROW()","v":167},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AH41/AH$7)/AH183","v":9.7363637002931672E-2},9.6961024065133794E-2,9.5173769700736877E-2,7.7453046912476481E-2,7.5513661870746901E-2]
[{"$f":"ROW()","v":168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH166:AH167)","v":1.5952582668297695},1.2795731200183815,1.3305217067134658,1.3990359660888145,1.4314290043341116]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170},{"$f":"\"Cost of Service Tariff [$/TJ \"&Inputs!$E$28&\"]\"","v":"Cost of Service Tariff [$/TJ 31/12/2019]"}]
[{"$f":"ROW()","v":171},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AH83-AH76)/AH$7)/AH182","v":1.4640283598008317},1.1427327006289745,1.1801188459035854,1.2481448279121199,1.2660103385547359]
[{"$f":"ROW()","v":172},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AH76/AH$7)/AH183","v":9.5162318461696094E-2},9.3691357685962526E-2,9.0918805863817259E-2,7.3149114222884115E-2,7.0506670760734025E-2]
[{"$f":"ROW()","v":173},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH171:AH172)","v":1.5591906782625278},1.2364240583149371,1.2710376517674027,1.3212939421350041,1.3365170093154699]
[{"$f":"ROW()","v":174}]
["Tariff and Revenue"]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH177","v":"X_Factor_2021"},"X_Factor_2021","X_Factor_2022","X_Factor_2023","X_Factor_2024","X_Factor_2025"]
[{"$f":"ROW()","v":178},"X_Factor (for real $ calculation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH178","v":-6.0927032660034657E-4},{"$f":"X_Factor_2021","v":-6.0927032660034657E-4},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","v":0},{"$f":"X_Factor_2025","v":0}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$7/$AH$7","v":0.49589041095890413},{"$f":"AG$7/$AH$7","v":0.50410958904109593}]
[{"$f":"ROW()","v":181},"Load F/H Equivalent [TJ/day]",null,null,null,"PV (use real discount rate)"]
[{"$f":"ROW()","v":182},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH182:AL182)","v":2754.9002177005973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AC$23","v":763.41273118814343},{"$f":"$AH182","v":650.10543602573262},{"$f":"$AH182","v":650.10543602573262},{"$f":"Load!AD$23","v":650.10543602573262},{"$f":"Load!AE$23","v":633.72746676197278},{"$f":"Load!AF$23","v":614.44532466047167},{"$f":"Load!AG$23","v":562.55055925661168},{"$f":"Load!AH$23","v":556.4677380986418}]
[{"$f":"ROW()","v":183},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH183:AL183)","v":2497.2840773263197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AC$24","v":650.81773224104586},{"$f":"$AH183","v":586.9190973365811},{"$f":"$AH183","v":586.9190973365811},{"$f":"Load!AD$24","v":586.9190973365811},{"$f":"Load!AE$24","v":571.95444938090918},{"$f":"Load!AF$24","v":554.45960024886801},{"$f":"Load!AG$24","v":513.12022169929287},{"$f":"Load!AH$24","v":509.15292371444377}]
[{"$f":"ROW()","v":184},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE182:AE183)","v":1414.2304634291893},1237.0245333623138,1237.0245333623138,1237.0245333623138,1205.6819161428821,1168.9049249093396,1075.6707809559045,1065.6206618130855]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":187},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year>=AH$6,SolverSheet!I22,AE187)","v":0.94159412638977413},null,{"$f":"IF(Recalc_From_Year>=AI$6,SolverSheet!J22,AG187)","v":0.94159412638977413},{"$f":"IF(Recalc_From_Year>=AJ$6,SolverSheet!K22,AI187)","v":0.94159412638977413},{"$f":"IF(Recalc_From_Year>=AK$6,SolverSheet!L22,AJ187)","v":0.94159412638977413},{"$f":"IF(Recalc_From_Year>=AL$6,SolverSheet!M22,AK187)","v":0.94159412638977413}]
[{"$f":"ROW()","v":188},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year>=AH$6,SolverSheet!I23,AE188)","v":5.8405873610225867E-2},null,{"$f":"IF(Recalc_From_Year>=AI$6,SolverSheet!J23,AG188)","v":5.8405873610225867E-2},{"$f":"IF(Recalc_From_Year>=AJ$6,SolverSheet!K23,AI188)","v":5.8405873610225867E-2},{"$f":"IF(Recalc_From_Year>=AK$6,SolverSheet!L23,AJ188)","v":5.8405873610225867E-2},{"$f":"IF(Recalc_From_Year>=AL$6,SolverSheet!M23,AK188)","v":5.8405873610225867E-2}]
[{"$f":"ROW()","v":189},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG187:AG188)","v":1},null,{"$f":"SUM(AI187:AI188)","v":1},1,1,1]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},"Nominal $ Calculation"]
[{"$f":"ROW()","v":193},"Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":194},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2186189999999999,{"$f":"AE194","v":1.2186189999999999},{"$f":"AG224*AG$12","v":1.2889228051341159},null,{"$f":"AI224*AI$12","v":1.3037454173931584},1.31873848969318,1.3339039823246515,1.3492438781213851]
[{"$f":"ROW()","v":195},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.135516,{"$f":"AE195","v":0.135516},{"$f":"AG225*AG$12","v":7.9950225198025957E-2},null,{"$f":"AI225*AI$12","v":8.0869652787803253E-2},8.1799653794862995E-2,8.2740349813503922E-2,8.3691863836359223E-2]
[{"$f":"ROW()","v":196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3541350000000001,{"$f":"AE196","v":1.3541350000000001},{"$f":"SUM(AG194:AG195)","v":1.3688730303321419},null,{"$f":"SUM(AI194:AI195)","v":1.3846150701809616},1.4005381434880431,1.4166443321381554,1.4329357419577444]
[{"$f":"ROW()","v":197},"Less Rebateable Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":198},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE75","v":0},{"$f":"RebateableServices!AF75","v":0},{"$f":"RebateableServices!AG75","v":0},{"$f":"RebateableServices!AH75","v":0}]
[{"$f":"ROW()","v":199},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE76","v":0},{"$f":"RebateableServices!AF76","v":0},{"$f":"RebateableServices!AG76","v":0},{"$f":"RebateableServices!AH76","v":0}]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI198:AI199)","v":0},0,0,0]
[{"$f":"ROW()","v":201},"Net Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":202},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE194-AE198","v":1.2186189999999999},1.2186189999999999,1.2889228051341159,null,{"$f":"AI194-AI198","v":1.3037454173931584},1.31873848969318,1.3339039823246515,1.3492438781213851]
[{"$f":"ROW()","v":203},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.135516,0.135516,7.9950225198025957E-2,null,{"$f":"AI195-AI199","v":8.0869652787803253E-2},8.1799653794862995E-2,8.2740349813503922E-2,8.3691863836359223E-2]
[{"$f":"ROW()","v":204},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE202:AE203)","v":1.3541349999999999},{"$f":"SUM(AF202:AF203)","v":1.3541349999999999},{"$f":"SUM(AG202:AG203)","v":1.3688730303321419},null,{"$f":"SUM(AI202:AI203)","v":1.3846150701809616},1.4005381434880431,1.4166443321381554,1.4329357419577444]
[{"$f":"ROW()","v":205}]
[{"$f":"ROW()","v":206},"Forecast Tariff Revenue [m$ OD]",null,null,null,"PV AA5"]
[{"$f":"ROW()","v":207},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH207:AL207)","v":1259.6729802557766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE182*(AE194*AE$7)/1000","v":340.49318881880168},143.39378137830784,154.18017289128136,{"$f":"SUM(AF207:AG207)","v":297.57395426958919},{"$f":"AI182*(AI194*AI$7)/1000","v":301.57003744349049},295.75683529625195,274.64216583799566,274.04590148560101]
[{"$f":"ROW()","v":208},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH208:AL208)","v":76.769180690584591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.279814983670185,14.396184039434207,8.6340737769350469,{"$f":"SUM(AF208:AG208)","v":23.030257816369254},{"$f":"AI183*(AI195*AI$7)/1000","v":16.882621572133761},16.554430220412371,15.538803270160276,15.553364364638599]
[{"$f":"ROW()","v":209},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH209:AL209)","v":1336.4421609463609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE207:AE208)","v":372.77300380247186},157.78996541774205,162.81424666821641,320.60421208595847,318.45265901562425,312.31126551666432,290.18096910815592,289.59926585023959]
[{"$f":"ROW()","v":210},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F52-F209,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":211},"Rebateable Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":212},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH212:AL212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE79","v":0},{"$f":"RebateableServices!AF79","v":0},{"$f":"RebateableServices!AG79","v":0},{"$f":"RebateableServices!AH79","v":0}]
[{"$f":"ROW()","v":213},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH213:AL213)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE80","v":0},{"$f":"RebateableServices!AF80","v":0},{"$f":"RebateableServices!AG80","v":0},{"$f":"RebateableServices!AH80","v":0}]
[{"$f":"ROW()","v":214},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH214:AL214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI212:AI213)","v":0},0,0,0]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216},"Net Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":217},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH217:AL217)","v":1259.6729802557766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE207-AE212","v":340.49318881880168},143.39378137830784,154.18017289128136,297.57395426958919,301.57003744349049,295.75683529625195,274.64216583799566,274.04590148560101]
[{"$f":"ROW()","v":218},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH218:AL218)","v":76.769180690584591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE208-AE213","v":32.279814983670185},14.396184039434207,8.6340737769350469,23.030257816369254,16.882621572133761,16.554430220412371,15.538803270160276,15.553364364638599]
[{"$f":"ROW()","v":219},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($AH$19:$AL$19,AH219:AL219)","v":1336.4421609463609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE217:AE218)","v":372.77300380247186},157.78996541774205,162.81424666821641,320.60421208595847,318.45265901562425,312.31126551666432,290.18096910815592,289.59926585023959]
[{"$f":"ROW()","v":220},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F209-F214-F219,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},{"$f":"\"Real \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"$ Calculation\"","v":"Real 31/12/2019$ Calculation"}]
[{"$f":"ROW()","v":223},{"$f":"\"Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2019]"}]
[{"$f":"ROW()","v":224},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE194*AE$13","v":1.2047642115669797},1.1910669417370039,{"$f":"AG$226*AG187","v":1.2597812307588934},null,{"$f":"AI$226*AI187","v":1.2597812307588934},1.2597812307588934,1.2597812307588934,1.2597812307588934]
[{"$f":"ROW()","v":225},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13397528423133959,0.13245208525095362,{"$f":"AG$226*AG$188","v":7.8142610789588479E-2},null,{"$f":"AI$226*AI$188","v":7.8142610789588479E-2},7.8142610789588479E-2,7.8142610789588479E-2,7.8142610789588479E-2]
[{"$f":"ROW()","v":226},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3387394957983194,1.3235190269879578,{"$f":"AE226*(1+AG178)","v":1.3379238415484818},null,{"$f":"AG226*(1+AI178)","v":1.3379238415484818},{"$f":"AI226*(1+AJ178)","v":1.3379238415484818},1.3379238415484818,1.3379238415484818]
[{"$f":"ROW()","v":227},{"$f":"\"Less Rebateable Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Less Rebateable Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2019]"}]
[{"$f":"ROW()","v":228},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE85","v":0},{"$f":"RebateableServices!AF85","v":0},{"$f":"RebateableServices!AG85","v":0},{"$f":"RebateableServices!AH85","v":0}]
[{"$f":"ROW()","v":229},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE86","v":0},{"$f":"RebateableServices!AF86","v":0},{"$f":"RebateableServices!AG86","v":0},{"$f":"RebateableServices!AH86","v":0}]
[{"$f":"ROW()","v":230},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI228:AI229)","v":0},0,0,0]
[{"$f":"ROW()","v":231},{"$f":"\"Net Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Net Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2019]"}]
[{"$f":"ROW()","v":232},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE224-AE228","v":1.2047642115669797},1.1910669417370039,1.2597812307588934,null,{"$f":"AI224-AI228","v":1.2597812307588934},1.2597812307588934,1.2597812307588934,1.2597812307588934]
[{"$f":"ROW()","v":233},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13397528423133959,0.13245208525095362,7.8142610789588479E-2,null,{"$f":"AI225-AI229","v":7.8142610789588479E-2},7.8142610789588479E-2,7.8142610789588479E-2,7.8142610789588479E-2]
[{"$f":"ROW()","v":234},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE232:AE233)","v":1.3387394957983192},{"$f":"SUM(AF232:AF233)","v":1.3235190269879575},{"$f":"SUM(AG232:AG233)","v":1.3379238415484818},null,{"$f":"SUM(AI232:AI233)","v":1.3379238415484818},1.3379238415484818,1.3379238415484818,1.3379238415484818]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":236},{"$f":"\"Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Tariff Revenue [m$ 31/12/2019]"},null,null,null,"PV AA5"]
[{"$f":"ROW()","v":237},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH237:AL237)","v":1259.6729802557768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE224*(AE$7*AE182)/1000","v":336.62203541156867},140.1517559223725,150.69427524279618,{"$f":"SUM(AF237:AG237)","v":290.84603116516871},{"$f":"AI224*(AI$7*AI182)/1000","v":291.40065833573647},282.53434087720814,259.38077274100965,255.87507837252647]
[{"$f":"ROW()","v":238},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH238:AL238)","v":76.769180690584619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.912817581483132,14.070697155166602,8.4388638682194248,{"$f":"SUM(AF238:AG238)","v":22.509561023386027},{"$f":"AI225*(AI$7*AI183)/1000","v":16.313315083481207},15.81432607039131,14.675338680740563,14.522086643822568]
[{"$f":"ROW()","v":239},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH239:AL239)","v":1336.4421609463611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE237:AE238)","v":368.5348529930518},154.22245307753911,159.13313911101559,313.35559218855474,307.71397341921767,298.34866694759944,274.05611142175019,270.39716501634905]
[{"$f":"ROW()","v":240},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F70-F239,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},{"$f":"\"Less Rebateable Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Less Rebateable Forecast Tariff Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":242},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH242:AL242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE89","v":0},{"$f":"RebateableServices!AF89","v":0},{"$f":"RebateableServices!AG89","v":0},{"$f":"RebateableServices!AH89","v":0}]
[{"$f":"ROW()","v":243},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH243:AL243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AE90","v":0},{"$f":"RebateableServices!AF90","v":0},{"$f":"RebateableServices!AG90","v":0},{"$f":"RebateableServices!AH90","v":0}]
[{"$f":"ROW()","v":244},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH244:AL244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI242:AI243)","v":0},0,0,0]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":246},{"$f":"\"Net Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Net Forecast Tariff Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":247},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH247:AL247)","v":1259.6729802557768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE237-AE242","v":336.62203541156867},140.1517559223725,150.69427524279618,290.84603116516871,291.40065833573647,282.53434087720814,259.38077274100965,255.87507837252647]
[{"$f":"ROW()","v":248},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH248:AL248)","v":76.769180690584619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE238-AE243","v":31.912817581483132},14.070697155166602,8.4388638682194248,22.509561023386027,16.313315083481207,15.81432607039131,14.675338680740563,14.522086643822568]
[{"$f":"ROW()","v":249},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AH$16:$AL$16,AH249:AL249)","v":1336.4421609463611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE247:AE248)","v":368.5348529930518},154.22245307753911,159.13313911101559,313.35559218855474,307.71397341921767,298.34866694759944,274.05611142175019,270.39716501634905]
[{"$f":"ROW()","v":250},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F239-F244-F249,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":251}]
["Net Forecast Tariff (Excluding GST)"]
[{"$f":"ROW()","v":253}]
[{"$f":"ROW()","v":254},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":255},"Net Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":256},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE202","v":1.2186189999999999},1.2186189999999999,1.2889228051341159,null,{"$f":"AI202","v":1.3037454173931584},1.31873848969318,1.3339039823246515,1.3492438781213851]
[{"$f":"ROW()","v":257},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.135516,0.135516,7.9950225198025957E-2,null,{"$f":"AI203","v":8.0869652787803253E-2},8.1799653794862995E-2,8.2740349813503922E-2,8.3691863836359223E-2]
[{"$f":"ROW()","v":258},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3541349999999999,1.3541349999999999,1.3688730303321419,null,{"$f":"AI204","v":1.3846150701809616},1.4005381434880431,1.4166443321381554,1.4329357419577444]
[{"$f":"ROW()","v":259},{"$f":"\"Net Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day 31/12/2019]"}]
[{"$f":"ROW()","v":260},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE256*AE$13","v":1.2047642115669797},1.1910669417370039,1.2597812307588934,null,{"$f":"AI256*AI$13","v":1.2597812307588931},1.2597812307588934,1.2597812307588934,1.2597812307588936]
[{"$f":"ROW()","v":261},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13397528423133959,0.13245208525095362,7.8142610789588493E-2,null,{"$f":"AI257*AI$13","v":7.8142610789588465E-2},7.8142610789588479E-2,7.8142610789588479E-2,7.8142610789588479E-2]
[{"$f":"ROW()","v":262},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3387394957983192,1.3235190269879575,1.3379238415484818,null,{"$f":"AI258*AI$13","v":1.3379238415484818},1.337923841548482,1.3379238415484818,1.337923841548482]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":265},"Net Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":266},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE256/Total_km","v":8.7106433166547531E-4},8.7106433166547531E-4,9.213172302602687E-4,null,{"$f":"AI256/Total_km","v":9.3191237840826188E-4},9.4262937075995708E-4,9.5346960852369658E-4,9.6443450902171921E-4]
[{"$f":"ROW()","v":267},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6866333095067903E-5,9.6866333095067903E-5,5.7148123801305188E-5,null,{"$f":"AI257/Total_km","v":5.7805327225020199E-5},5.8470088488107928E-5,5.9142494505721172E-5,5.9822633192536975E-5]
[{"$f":"ROW()","v":268},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6793066476054315E-4,9.6793066476054315E-4,9.7846535406157387E-4,null,{"$f":"AI258/Total_km","v":9.8971770563328204E-4},1.001099459248065E-3,1.0126121030294177E-3,1.0242571422142562E-3]
[{"$f":"ROW()","v":269},{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":270},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE266*AE$13","v":8.6116098039097904E-4},8.5137022282845171E-4,9.0048694121436267E-4,null,{"$f":"AI266*AI$13","v":9.0048694121436256E-4},9.0048694121436278E-4,9.0048694121436267E-4,9.0048694121436278E-4]
[{"$f":"ROW()","v":271},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.576503519037854E-5,9.4676258220838889E-5,5.5856047740949596E-5,null,{"$f":"AI267*AI$13","v":5.5856047740949589E-5},5.5856047740949589E-5,5.5856047740949589E-5,5.5856047740949596E-5]
[{"$f":"ROW()","v":272},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5692601558135747E-4,9.4604648104929055E-4,9.5634298895531217E-4,null,{"$f":"AI268*AI$13","v":9.5634298895531206E-4},9.5634298895531228E-4,9.5634298895531217E-4,9.5634298895531239E-4]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":275},"Net Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":276},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE266","v":8.7106433166547531E-4},8.7106433166547531E-4,9.213172302602687E-4,null,{"$f":"AI266","v":9.3191237840826188E-4},9.4262937075995708E-4,9.5346960852369658E-4,9.6443450902171921E-4]
[{"$f":"ROW()","v":277},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6866333095067903E-5,9.6866333095067903E-5,5.7148123801305188E-5,null,{"$f":"AI267","v":5.7805327225020199E-5},5.8470088488107928E-5,5.9142494505721172E-5,5.9822633192536975E-5]
[{"$f":"ROW()","v":278},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6793066476054315E-4,9.6793066476054315E-4,9.7846535406157387E-4,null,{"$f":"AI268","v":9.8971770563328204E-4},1.001099459248065E-3,1.0126121030294177E-3,1.0242571422142562E-3]
[{"$f":"ROW()","v":279},{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2019]"}]
[{"$f":"ROW()","v":280},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE276*AE$13","v":8.6116098039097904E-4},8.5137022282845171E-4,9.0048694121436267E-4,null,{"$f":"AI276*AI$13","v":9.0048694121436256E-4},9.0048694121436278E-4,9.0048694121436267E-4,9.0048694121436278E-4]
[{"$f":"ROW()","v":281},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.576503519037854E-5,9.4676258220838889E-5,5.5856047740949596E-5,null,{"$f":"AI277*AI$13","v":5.5856047740949589E-5},5.5856047740949589E-5,5.5856047740949589E-5,5.5856047740949596E-5]
[{"$f":"ROW()","v":282},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5692601558135747E-4,9.4604648104929055E-4,9.5634298895531217E-4,null,{"$f":"AI278*AI$13","v":9.5634298895531206E-4},9.5634298895531228E-4,9.5634298895531217E-4,9.5634298895531239E-4]

{"sheet":"Tax_CoRE","index":6,"n_rows":84,"n_cols":35,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]Tax_CoRE"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},null,null,{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},"AA6"]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"AH6+1","v":2026}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},365]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"AH8+1","v":27}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$27","v":2.6548672566371723E-2},{"$f":"Inputs!T$27","v":3.1034482758620641E-2},{"$f":"Inputs!U$27","v":2.2044088176352838E-2},{"$f":"Inputs!V$27","v":2.7450980392156765E-2},{"$f":"Inputs!W$27","v":1.7175572519083859E-2},{"$f":"Inputs!X$27","v":1.6885553470919357E-2},{"$f":"Inputs!Y$27","v":1.4760147601476037E-2},{"$f":"Inputs!Z$27","v":1.9090909090909047E-2},{"$f":"Inputs!AA$27","v":1.7841213202497874E-2},{"$f":"Inputs!AB$27","v":1.8404907975460238E-2},{"$f":"Inputs!AC$27","v":1.15E-2},{"$f":"Inputs!AD$27","v":1.15E-2},{"$f":"Inputs!AE$27","v":1.15E-2},{"$f":"Inputs!AF$27","v":1.15E-2},{"$f":"Inputs!AG$27","v":1.15E-2},{"$f":"Inputs!AH$27","v":1.15E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$28","v":0.83301193306431653},{"$f":"Inputs!T$28","v":0.85886402753872626},{"$f":"Inputs!U$28","v":0.87779690189328741},{"$f":"Inputs!V$28","v":0.90189328743545605},{"$f":"Inputs!W$28","v":0.91738382099827875},{"$f":"Inputs!X$28","v":0.93287435456110157},{"$f":"Inputs!Y$28","v":0.946643717728055},{"$f":"Inputs!Z$28","v":0.96471600688468151},{"$f":"Inputs!AA$28","v":0.98192771084337338},{"$f":"Inputs!AB$28","v":1},{"$f":"Inputs!AC$28","v":1.0115000000000001},{"$f":"Inputs!AD$28","v":1.0231322500000002},{"$f":"Inputs!AE$28","v":1.0348982708750003},{"$f":"Inputs!AF$28","v":1.0467996009900629},{"$f":"Inputs!AG$28","v":1.0588377964014486},{"$f":"Inputs!AH$28","v":1.0710144310600653}]
[{"$f":"ROW()","v":13},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$37","v":0},{"$f":"Inputs!U$37","v":0},{"$f":"Inputs!V$37","v":0},{"$f":"Inputs!W$37","v":0},{"$f":"Inputs!X$37","v":0},{"$f":"Inputs!Y$37","v":0},{"$f":"Inputs!Z$37","v":0},{"$f":"Inputs!AA$37","v":0},{"$f":"Inputs!AB$37","v":0},{"$f":"Inputs!AC$37","v":3.5429000000000002E-2},{"$f":"Inputs!AD$37","v":3.5429000000000002E-2},{"$f":"Inputs!AE$37","v":3.5429000000000002E-2},{"$f":"Inputs!AF$37","v":3.5429000000000002E-2},{"$f":"Inputs!AG$37","v":3.5429000000000002E-2},{"$f":"Inputs!AH$37","v":3.5429000000000002E-2}]
[{"$f":"ROW()","v":15},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$38","v":1},{"$f":"Inputs!AC$38","v":0.96578326471443243},{"$f":"Inputs!AD$38","v":0.93273731440246743},{"$f":"Inputs!AE$38","v":0.90082208862458701},{"$f":"Inputs!AF$38","v":0.8699988976787274},{"$f":"Inputs!AG$38","v":0.84023037569811876},{"$f":"Inputs!AH$38","v":0.8114804353539633}]
[{"$f":"ROW()","v":16},"Nominal Cost of Debt (DPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!R$15","v":4.6780000000000002E-2},{"$f":"WACC!S$15","v":4.6649999999999997E-2},{"$f":"WACC!T15","v":2.768E-2},{"$f":"WACC!U15","v":2.768E-2},{"$f":"WACC!V15","v":2.768E-2},{"$f":"WACC!W15","v":2.768E-2},{"$f":"WACC!X15","v":2.768E-2}]
[{"$f":"ROW()","v":17}]
["Asset Value [m$ nominal]"]
[{"$f":"ROW()","v":19},"Asset Value (Opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProposedApproach!AC33*AC$12","v":3369.809695667383},{"$f":"ProposedApproach!AD33*AD$12","v":3276.0295300683424},{"$f":"ProposedApproach!AE33*AE$12","v":3231.9654141090814},{"$f":"ProposedApproach!AF33*AF$12","v":3170.6472896641926},{"$f":"ProposedApproach!AG33*AG$12","v":3118.0696855102883},{"$f":"ProposedApproach!AH33*AH$12","v":3050.3405235612772}]
[{"$f":"ROW()","v":20},"Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$19*WACC!T26","v":1516.4143630503222},{"$f":"AE$19*WACC!U26","v":1474.213288530754},{"$f":"AF$19*WACC!V26","v":1454.3844363490864},{"$f":"AG$19*WACC!W26","v":1426.7912803488866},{"$f":"AH$19*WACC!X26","v":1403.1313584796296}]
[{"$f":"ROW()","v":21},"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$19*WACC!T25","v":1853.3953326170608},{"$f":"AE$19*WACC!U25","v":1801.8162415375884},{"$f":"AF$19*WACC!V25","v":1777.580977759995},{"$f":"AG$19*WACC!W25","v":1743.856009315306},{"$f":"AH$19*WACC!X25","v":1714.9383270306587}]
[{"$f":"ROW()","v":22},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD19-AD20-AD21,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AE19-AE20-AE21,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK"]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":24},"Revenue",null,null,null,"PV"]
[{"$f":"ROW()","v":25},null,"Revenue requirement"]
[{"$f":"ROW()","v":26},null,"Opex"]
[{"$f":"ROW()","v":27},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB27:AH27)","v":78.05605861159242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AH41","v":20.857770949256029},{"$f":"CoS_Tariff_Revenue!AI41","v":20.241910532662679},{"$f":"CoS_Tariff_Revenue!AJ41","v":19.261053760393665},{"$f":"CoS_Tariff_Revenue!AK41","v":14.545837204703732},{"$f":"CoS_Tariff_Revenue!AL41","v":14.033520628484263}]
[{"$f":"ROW()","v":28},null,"Opex; Other Expenses",null,null,311.52924269656768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AH42","v":73.488934089009945},{"$f":"CoS_Tariff_Revenue!AI42","v":72.378862794752536},{"$f":"CoS_Tariff_Revenue!AJ42","v":73.555587572634934},{"$f":"CoS_Tariff_Revenue!AK42","v":68.09508528428627},{"$f":"CoS_Tariff_Revenue!AL42","v":69.717089480353437}]
[{"$f":"ROW()","v":29},null,"Return of Asset (Depreciation)",null,null,588.13411565234878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AH43","v":183.23601193149452},{"$f":"CoS_Tariff_Revenue!AI43","v":118.02067316626379},{"$f":"CoS_Tariff_Revenue!AJ43","v":121.28469233634985},{"$f":"CoS_Tariff_Revenue!AK43","v":122.97227995480711},{"$f":"CoS_Tariff_Revenue!AL43","v":125.77607864286294}]
[{"$f":"ROW()","v":30},null,"Inflationary Gains on RAB",null,null,-162.15460076048925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AH44","v":-38.752811500174907},{"$f":"CoS_Tariff_Revenue!AI44","v":-37.674339595785938},{"$f":"CoS_Tariff_Revenue!AJ44","v":-37.167602262254434},{"$f":"CoS_Tariff_Revenue!AK44","v":-36.462443831138216},{"$f":"CoS_Tariff_Revenue!AL44","v":-35.857801383368312}]
[{"$f":"ROW()","v":31},null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AH45","v":119.38898770779971},{"$f":"CoS_Tariff_Revenue!AI45","v":116.06645022079131},{"$f":"CoS_Tariff_Revenue!AJ45","v":114.50530265647065},{"$f":"CoS_Tariff_Revenue!AK45","v":112.33286282551269},{"$f":"CoS_Tariff_Revenue!AL45","v":110.47009088794401}]
[{"$f":"ROW()","v":32},null,"Income tax expense",null,null,68.050483069492117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD45","v":36.144047797992663},{"$f":"-AE45","v":9.517957271235467},9.7532872788921896,10.335109462880643,10.590979626314413]
[{"$f":"ROW()","v":33},null,"Imputation Credits",null,null,-34.025241534746058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD46","v":-18.072023898996331},{"$f":"-AE46","v":-4.7589786356177335},-4.8766436394460948,-5.1675547314403216,-5.2954898131572063]
[{"$f":"ROW()","v":34},null,"Cost of Service",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB34:AH34)","v":1349.1531316776675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD27:AD33)","v":376.29091707638162},{"$f":"SUM(AE27:AE33)","v":293.79253575430209},{"$f":"SUM(AF27:AF33)","v":296.31567770304071},{"$f":"SUM(AG27:AG33)","v":286.65117616961192},{"$f":"SUM(AH27:AH33)","v":289.43446806943359}]
[{"$f":"ROW()","v":35},"Expenses"]
[{"$f":"ROW()","v":36},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB36:AH36)","v":-78.05605861159242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1884","v":-20.857770949256029},{"$f":"-Inputs!AE1884","v":-20.241910532662679},{"$f":"-Inputs!AF1884","v":-19.261053760393665},{"$f":"-Inputs!AG1884","v":-14.545837204703732},{"$f":"-Inputs!AH1884","v":-14.033520628484263}]
[{"$f":"ROW()","v":37},null,"Opex; Other Expenses",null,null,-311.52924269656768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1885-AD36","v":-73.488934089009945},{"$f":"-Inputs!AE1885-AE36","v":-72.378862794752536},{"$f":"-Inputs!AF1885-AF36","v":-73.555587572634934},{"$f":"-Inputs!AG1885-AG36","v":-68.09508528428627},{"$f":"-Inputs!AH1885-AH36","v":-69.717089480353437}]
[{"$f":"ROW()","v":38},null,"Interest on Debt",null,null,-214.66449060675558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD21*AD$16","v":-51.301982806840243},-49.874273565760447,-49.203441464396661,-48.269934337847673,-47.469492892208635]
[{"$f":"ROW()","v":39},null,"Tax Depreciation",null,null,-518.06839619777838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Asset!AD32","v":-110.16206990463323},{"$f":"Tax_Asset!AE32","v":-119.57096462367493},{"$f":"Tax_Asset!AF32","v":-121.78463730930817},{"$f":"Tax_Asset!AG32","v":-121.28995446650539},{"$f":"Tax_Asset!AH32","v":-122.91109964733919}]
[{"$f":"ROW()","v":40},null,"Total Expenses",null,null,-1122.3181881126939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD36:AD39)","v":-255.81075774973945},-262.06601151685055,-263.80472010673344,-252.20081129334307,-254.13120264838551]
[{"$f":"ROW()","v":41},"Tax"]
[{"$f":"ROW()","v":42},null,"Net Income",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB42:AH42)","v":226.83494356497374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD34+AD40","v":120.48015932664217},31.726524237451542,32.510957596307264,34.45036487626885,35.303265421048081]
[{"$f":"ROW()","v":43},null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD44<0,AD44,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":44},null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD42+AC43","v":120.48015932664217},{"$f":"AE42+AD43","v":31.726524237451542},{"$f":"AF42+AE43","v":32.510957596307264},{"$f":"AG42+AF43","v":34.45036487626885},{"$f":"AH42+AG43","v":35.303265421048081}]
[{"$f":"ROW()","v":45},null,"Income tax expense",null,null,{"$f":"SUMPRODUCT($AB$15:$AH$15,AB45:AH45)","v":-68.050483069492117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(AD27:AD31)+AD40+AC43)>0,(SUM(AD27:AD31)+AD40+AC43)*WACC!T$28/(1-(1-WACC!T$29)*WACC!T$28),0)","v":-36.144047797992663},{"$f":"-IF((SUM(AE27:AE31)+AE40+AD43)>0,(SUM(AE27:AE31)+AE40+AD43)*WACC!U$28/(1-(1-WACC!U$29)*WACC!U$28),0)","v":-9.517957271235467},{"$f":"-IF((SUM(AF27:AF31)+AF40+AE43)>0,(SUM(AF27:AF31)+AF40+AE43)*WACC!V$28/(1-(1-WACC!V$29)*WACC!V$28),0)","v":-9.7532872788921896},{"$f":"-IF((SUM(AG27:AG31)+AG40+AF43)>0,(SUM(AG27:AG31)+AG40+AF43)*WACC!W$28/(1-(1-WACC!W$29)*WACC!W$28),0)","v":-10.335109462880643},{"$f":"-IF((SUM(AH27:AH31)+AH40+AG43)>0,(SUM(AH27:AH31)+AH40+AG43)*WACC!X$28/(1-(1-WACC!X$29)*WACC!X$28),0)","v":-10.590979626314413}]
[{"$f":"ROW()","v":46},null,"Imputation Credits",null,null,34.025241534746058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD45*WACC!T29","v":18.072023898996331},{"$f":"-AE45*WACC!U29","v":4.7589786356177335},{"$f":"-AF45*WACC!V29","v":4.8766436394460948},{"$f":"-AG45*WACC!W29","v":5.1675547314403216},{"$f":"-AH45*WACC!X29","v":5.2954898131572063}]
[{"$f":"ROW()","v":47},null,"Net Tax Expense",null,null,-34.025241534746058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD45:AD46)","v":-18.072023898996331},{"$f":"SUM(AE45:AE46)","v":-4.7589786356177335},-4.8766436394460948,-5.1675547314403216,-5.2954898131572063]
[{"$f":"ROW()","v":48}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":50},"Yield / cost inputs (ERA Rate of Return Guideline, 16 Dec 2013)"]
[{"$f":"ROW()","v":51},null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":52},null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":53},null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":54},null,"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},"Dividend assessment"]
[{"$f":"ROW()","v":57},null,"Tax payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD45","v":36.144047797992663},9.517957271235467,9.7532872788921896,10.335109462880643,10.590979626314413]
[{"$f":"ROW()","v":58},null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD57/WACC!T$28*(1-WACC!T$28)*$F$51)","v":59.035278070054673},{"$f":"(AE57/WACC!U$28*(1-WACC!U$28)*$F$51)","v":15.545996876351262},{"$f":"(AF57/WACC!V$28*(1-WACC!V$28)*$F$51)","v":15.930369222190574},{"$f":"(AG57/WACC!W$28*(1-WACC!W$28)*$F$51)","v":16.880678789371718},{"$f":"(AH57/WACC!X$28*(1-WACC!X$28)*$F$51)","v":17.298600056313539}]
[{"$f":"ROW()","v":59},null,"Dividend re-investment (DRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD58*$F$54","v":14.758819517513668},{"$f":"AE58*$F$54","v":3.8864992190878156},3.9825923055476435,4.2201696973429295,4.3246500140783848]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":62},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD34","v":376.29091707638162},293.79253575430209,296.31567770304071,286.65117616961192,289.43446806943359]
[{"$f":"ROW()","v":63},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD40-AD64","v":-204.50877494289921},-212.19173795109009,-214.60127864233678,-203.93087695549539,-206.66170975617689]
[{"$f":"ROW()","v":64},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD38","v":-51.301982806840243},-49.874273565760447,-49.203441464396661,-48.269934337847673,-47.469492892208635]
[{"$f":"ROW()","v":65},null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD45","v":-36.144047797992663},-9.517957271235467,-9.7532872788921896,-10.335109462880643,-10.590979626314413]
[{"$f":"ROW()","v":66},null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD62:AD65)","v":84.336111528649496},22.20856696621609,22.757670317415077,24.115255413388205,24.712285794733653]
[{"$f":"ROW()","v":67},null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD58","v":-59.035278070054673},-15.545996876351262,-15.930369222190574,-16.880678789371718,-17.298600056313539]
[{"$f":"ROW()","v":68},null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD59","v":14.758819517513668},3.8864992190878156,3.9825923055476435,4.2201696973429295,4.3246500140783848]
[{"$f":"ROW()","v":69},null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD66:AD68)","v":40.059652976108495},10.549069308952642,10.809893400772147,11.454746321359416,11.738335752498498]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},"Benchmark capex funding"]
[{"$f":"ROW()","v":72},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD681","v":50.703034832278696},{"$f":"Inputs!AE681","v":36.282217611216716},{"$f":"Inputs!AF681","v":22.798965629206627},{"$f":"Inputs!AG681","v":33.932231969764615},{"$f":"Inputs!AH681","v":22.189115310483128}]
[{"$f":"ROW()","v":73},null,"less Debt Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AE19-AD19)*WACC!T$25","v":-51.579091079472349},{"$f":"(AF19-AE19)*WACC!U$25","v":-24.235263777593563},{"$f":"(AG19-AF19)*WACC!V$25","v":-33.724968444688834},{"$f":"(AH19-AG19)*WACC!W$25","v":-28.91768228464737},{"$f":"(AI19-AH19)*WACC!X$25","v":-37.2510390719561}]
[{"$f":"ROW()","v":74},null,"Equity Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD72-AD73","v":102.28212591175105},60.517481388810282,56.523934073895461,62.849914254411985,59.440154382439232]
[{"$f":"ROW()","v":75},null,"Retained cash flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD69","v":40.059652976108495},10.549069308952642,10.809893400772147,11.454746321359416,11.738335752498498]
[{"$f":"ROW()","v":76},null,"Equity Required (SEO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD74-AD75","v":62.222472935642557},49.968412079857643,45.714040673123314,51.395167933052569,47.701818629940732]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},"Equity raising costs"]
[{"$f":"ROW()","v":79},null,"External Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD76*$F$52","v":1.8666741880692765},{"$f":"AE76*$F$52","v":1.4990523623957293},1.3714212201936993,1.541855037991577,1.431054558898222]
[{"$f":"ROW()","v":80},null,"DRP cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD59*$F$53","v":0.14758819517513669},{"$f":"AE59*$F$53","v":3.8864992190878155E-2},3.9825923055476435E-2,4.2201696973429292E-2,4.324650014078385E-2]
[{"$f":"ROW()","v":81},null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD79:AD80)","v":2.0142623832444131},{"$f":"SUM(AE79:AE80)","v":1.5379173545866074},1.4112471432491758,1.5840567349650063,1.4743010590390058]
[{"$f":"ROW()","v":82},null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(AD79:AD80))","v":2.0142623832444131},{"$f":"MAX(0,SUM(AE79:AE80))","v":1.5379173545866074},1.4112471432491758,1.5840567349650063,1.4743010590390058]
[{"$f":"ROW()","v":83},null,"Equity Raising Costs (manual entry)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I40","v":2.0142623832444131},{"$f":"SolverSheet!J40","v":1.5379173545866069},{"$f":"SolverSheet!K40","v":1.4112471432491773},{"$f":"SolverSheet!L40","v":1.5840567349650063},{"$f":"SolverSheet!M40","v":1.4743010590390069}]
[{"$f":"ROW()","v":84},null,{"$f":"\"Total Equity Raising Costs [Real \" & Inputs!$E$28 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2019 $M]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD83/AD12","v":1.9687214270143598},1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385]

{"sheet":"RebateableServices","index":7,"n_rows":91,"n_cols":34,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]RebateableServices"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},null,null,{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$27","v":1.8404907975460238E-2},{"$f":"Inputs!AC$27","v":1.15E-2},{"$f":"Inputs!AD$27","v":1.15E-2},{"$f":"Inputs!AE$27","v":1.15E-2},{"$f":"Inputs!AF$27","v":1.15E-2},{"$f":"Inputs!AG$27","v":1.15E-2},{"$f":"Inputs!AH$27","v":1.15E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$28","v":1},{"$f":"Inputs!AC$28","v":1.0115000000000001},{"$f":"Inputs!AD$28","v":1.0231322500000002},{"$f":"Inputs!AE$28","v":1.0348982708750003},{"$f":"Inputs!AF$28","v":1.0467996009900629},{"$f":"Inputs!AG$28","v":1.0588377964014486},{"$f":"Inputs!AH$28","v":1.0710144310600653}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C29","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$29","v":1},{"$f":"Inputs!AC$29","v":0.98863074641621351},{"$f":"Inputs!AD$29","v":0.9773907527594794},{"$f":"Inputs!AE$29","v":0.96627854944090874},{"$f":"Inputs!AF$29","v":0.95529268357974173},{"$f":"Inputs!AG$29","v":0.94443171881338772},{"$f":"Inputs!AH$29","v":0.93369423510962701}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$34","v":0},{"$f":"Inputs!AC$34","v":2.3656945130993368E-2},{"$f":"Inputs!AD$34","v":2.3656945130993368E-2},{"$f":"Inputs!AE$34","v":2.3656945130993368E-2},{"$f":"Inputs!AF$34","v":2.3656945130993368E-2},{"$f":"Inputs!AG$34","v":2.3656945130993368E-2},{"$f":"Inputs!AH$34","v":2.3656945130993368E-2}]
[{"$f":"ROW()","v":16},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$35","v":1},{"$f":"Inputs!AC$35","v":0.97688977225864859},{"$f":"Inputs!AD$35","v":0.95431362714355428},{"$f":"Inputs!AE$35","v":0.93225922188359156},{"$f":"Inputs!AF$35","v":0.91071449895188661},{"$f":"Inputs!AG$35","v":0.88966767947375769},{"$f":"Inputs!AH$35","v":0.86910725678699952}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$37","v":0},{"$f":"Inputs!AC$37","v":3.5429000000000002E-2},{"$f":"Inputs!AD$37","v":3.5429000000000002E-2},{"$f":"Inputs!AE$37","v":3.5429000000000002E-2},{"$f":"Inputs!AF$37","v":3.5429000000000002E-2},{"$f":"Inputs!AG$37","v":3.5429000000000002E-2},{"$f":"Inputs!AH$37","v":3.5429000000000002E-2}]
[{"$f":"ROW()","v":19},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$38","v":1},{"$f":"Inputs!AC$38","v":0.96578326471443243},{"$f":"Inputs!AD$38","v":0.93273731440246743},{"$f":"Inputs!AE$38","v":0.90082208862458701},{"$f":"Inputs!AF$38","v":0.8699988976787274},{"$f":"Inputs!AG$38","v":0.84023037569811876},{"$f":"Inputs!AH$38","v":0.8114804353539633}]
[{"$f":"ROW()","v":20}]
["Rebateable Non-Reference Service Revenue [m$ nominal]"]
[{"$f":"ROW()","v":22},"Date range"]
[{"$f":"ROW()","v":23},null,"From",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1906","v":"2021-01-01"},{"$f":"Inputs!AF1906","v":"2021-10-01"},{"$f":"Inputs!AG1906","v":"2022-10-01"},{"$f":"Inputs!AH1906","v":"2023-10-01"}]
[{"$f":"ROW()","v":24},null,"to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1907","v":"2021-09-30"},{"$f":"Inputs!AF1907","v":"2022-09-30"},{"$f":"Inputs!AG1907","v":"2023-09-30"},{"$f":"Inputs!AH1907","v":"2024-09-30"}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},"Actual Rebateable Non-Reference Service Revenue (Sep-Sep m$ OD)"]
[{"$f":"ROW()","v":27},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1910","v":0},{"$f":"Inputs!AF1910","v":0},{"$f":"Inputs!AG1910","v":0},{"$f":"Inputs!AH1910","v":0}]
[{"$f":"ROW()","v":28},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1911","v":0},{"$f":"Inputs!AF1911","v":0},{"$f":"Inputs!AG1911","v":0},{"$f":"Inputs!AH1911","v":0}]
[{"$f":"ROW()","v":29},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1912","v":0},{"$f":"Inputs!AF1912","v":0},{"$f":"Inputs!AG1912","v":0},{"$f":"Inputs!AH1912","v":0}]
[{"$f":"ROW()","v":30},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1913","v":0},{"$f":"Inputs!AF1913","v":0},{"$f":"Inputs!AG1913","v":0},{"$f":"Inputs!AH1913","v":0}]
[{"$f":"ROW()","v":31},null,"Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE27:AE30)","v":0},{"$f":"SUM(AF27:AF30)","v":0},0,0]
[{"$f":"ROW()","v":32},"Inflation Factor "]
[{"$f":"ROW()","v":33},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE13","v":0.96627854944090874},{"$f":"AF13","v":0.95529268357974173},0.94443171881338772,0.93369423510962701]
[{"$f":"ROW()","v":34},null,{"$f":"\"Compounded Sep-Sep to real \"&Inputs!$E$28&\"$ WACC\"","v":"Compounded Sep-Sep to real 31/12/2019$ WACC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE33*(1+AE15)^0.5","v":0.9776413393462553},{"$f":"AF33*(1+AF15)^0.5","v":0.96652628704523513},{"$f":"AG33*(1+AG15)^0.5","v":0.95553760459242221},{"$f":"AH33*(1+AH15)^0.5","v":0.94467385525696701}]
[{"$f":"ROW()","v":35},null,"Convert to nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE34*AE$12","v":1.011759331625359},{"$f":"AF34*AF$12","v":1.011759331625359},1.011759331625359,1.011759331625359]
[{"$f":"ROW()","v":36},"Actual Rebateable Non-Reference Service Revenue (m$ nominal)"]
[{"$f":"ROW()","v":37},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE27*AE$35","v":0},{"$f":"AF27*AF$35","v":0},0,0]
[{"$f":"ROW()","v":38},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE28*AE$35","v":0},0,0,0]
[{"$f":"ROW()","v":39},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE29*AE$35","v":0},0,0,0]
[{"$f":"ROW()","v":40},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE30*AE$35","v":0},0,0,0]
[{"$f":"ROW()","v":41},null,"Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE37:AE40)","v":0},{"$f":"SUM(AF37:AF40)","v":0},0,0]
[{"$f":"ROW()","v":42},"% applicable to reference tariff"]
[{"$f":"ROW()","v":43},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1916","v":0.7},{"$f":"Inputs!AF1916","v":0.7},{"$f":"Inputs!AG1916","v":0.7},{"$f":"Inputs!AH1916","v":0.7}]
[{"$f":"ROW()","v":44},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1917","v":0.7},{"$f":"Inputs!AF1917","v":0.7},{"$f":"Inputs!AG1917","v":0.7},{"$f":"Inputs!AH1917","v":0.7}]
[{"$f":"ROW()","v":45},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1918","v":0.7},{"$f":"Inputs!AF1918","v":0.7},{"$f":"Inputs!AG1918","v":0.7},{"$f":"Inputs!AH1918","v":0.7}]
[{"$f":"ROW()","v":46},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1919","v":0.7},{"$f":"Inputs!AF1919","v":0.7},{"$f":"Inputs!AG1919","v":0.7},{"$f":"Inputs!AH1919","v":0.7}]
[{"$f":"ROW()","v":47},"Applicable Rebateable Amount (Model)"]
[{"$f":"ROW()","v":48},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE37*AE43","v":0},0,0,0]
[{"$f":"ROW()","v":49},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE38*AE44","v":0},0,0,0]
[{"$f":"ROW()","v":50},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE39*AE45","v":0},0,0,0]
[{"$f":"ROW()","v":51},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40*AE46","v":0},0,0,0]
[{"$f":"ROW()","v":52},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE48:AE51)","v":0},{"$f":"SUM(AF48:AF51)","v":0},{"$f":"SUM(AG48:AG51)","v":0},{"$f":"SUM(AH48:AH51)","v":0}]
[{"$f":"ROW()","v":53}]
[{"$f":"\"Rebateable Non-Reference Service Revenue  [m$ \"&Inputs!$E$28&\"]\"","v":"Rebateable Non-Reference Service Revenue  [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":55},"Applicable Rebateable Amount"]
[{"$f":"ROW()","v":56},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48/AE$12","v":0},0,0,0]
[{"$f":"ROW()","v":57},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE49/AE$12","v":0},0,0,0]
[{"$f":"ROW()","v":58},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE50/AE$12","v":0},0,0,0]
[{"$f":"ROW()","v":59},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE51/AE$12","v":0},0,0,0]
[{"$f":"ROW()","v":60},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE56:AE59)","v":0},0,0,0]
[{"$f":"ROW()","v":61}]
["Rebateable Non-Reference Service Tariff"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},"Load F/H Equivalent [TJ/day]"]
[{"$f":"ROW()","v":65},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AE$23","v":633.72746676197278},{"$f":"Load!AF$23","v":614.44532466047167},{"$f":"Load!AG$23","v":562.55055925661168},{"$f":"Load!AH$23","v":556.4677380986418}]
[{"$f":"ROW()","v":66},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AE$24","v":571.95444938090918},{"$f":"Load!AF$24","v":554.45960024886801},{"$f":"Load!AG$24","v":513.12022169929287},{"$f":"Load!AH$24","v":509.15292371444377}]
[{"$f":"ROW()","v":67},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE65:AE66)","v":1205.6819161428821},1168.9049249093396,1075.6707809559045,1065.6206618130855]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":70},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AI187","v":0.94159412638977413},{"$f":"CoS_Tariff_Revenue!AJ187","v":0.94159412638977413},{"$f":"CoS_Tariff_Revenue!AK187","v":0.94159412638977413},{"$f":"CoS_Tariff_Revenue!AL187","v":0.94159412638977413}]
[{"$f":"ROW()","v":71},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AI188","v":5.8405873610225867E-2},{"$f":"CoS_Tariff_Revenue!AJ188","v":5.8405873610225867E-2},{"$f":"CoS_Tariff_Revenue!AK188","v":5.8405873610225867E-2},{"$f":"CoS_Tariff_Revenue!AL188","v":5.8405873610225867E-2}]
[{"$f":"ROW()","v":72},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE70:AE71)","v":1},1,1,1]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},"Rebateable Forecast Total System F/H Equivalent Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":75},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE85*AE$7","v":0},{"$f":"AF85*AF$12","v":0},0,0]
[{"$f":"ROW()","v":76},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE86*AE$7","v":0},{"$f":"AF86*AF$12","v":0},0,0]
[{"$f":"ROW()","v":77},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE75:AE76)","v":0},0,0,0]
[{"$f":"ROW()","v":78},"Rebateable Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":79},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$81*AE70","v":0},{"$f":"AF$81*AF70","v":0},0,0]
[{"$f":"ROW()","v":80},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$81*AE71","v":0},0,0,0]
[{"$f":"ROW()","v":81},null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE52","v":0},{"$f":"AF52","v":0},0,0]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},{"$f":"\"Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] [$ 31/12/2019]"}]
[{"$f":"ROW()","v":85},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(AE$7>0,(AE89/AE$7)/AE65*1000,0))","v":0},{"$f":"(IF(AF$7>0,(AF89/AF$7)/AF65*1000,0))","v":0},0,0]
[{"$f":"ROW()","v":86},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(AE$7>0,(AE90/AE$7)/AE66*1000,0))","v":0},{"$f":"(IF(AF$7>0,(AF90/AF$7)/AF66*1000,0))","v":0},0,0]
[{"$f":"ROW()","v":87},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE85:AE86)","v":0},{"$f":"SUM(AF85:AF86)","v":0},0,0]
[{"$f":"ROW()","v":88},{"$f":"\"Rebateable Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Rebateable Forecast Tariff Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":89},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$91*AE70","v":0},{"$f":"AF$91*AF70","v":0},0,0]
[{"$f":"ROW()","v":90},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$91*AE71","v":0},{"$f":"AF$91*AF71","v":0},0,0]
[{"$f":"ROW()","v":91},null,"Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE60","v":0},{"$f":"AF60","v":0},0,0]

{"sheet":"ProposedApproach","index":8,"n_rows":2525,"n_cols":34,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]ProposedApproach"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<------ Asset_NoReclass     ","Principled Approach","     Proposed Approach ---->"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001},{"$f":"Inputs!AD28","v":1.0231322500000002},{"$f":"Inputs!AE28","v":1.0348982708750003},{"$f":"Inputs!AF28","v":1.0467996009900629},{"$f":"Inputs!AG28","v":1.0588377964014486},{"$f":"Inputs!AH28","v":1.0710144310600653}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351},{"$f":"Inputs!AD29","v":0.9773907527594794},{"$f":"Inputs!AE29","v":0.96627854944090874},{"$f":"Inputs!AF29","v":0.95529268357974173},{"$f":"Inputs!AG29","v":0.94443171881338772},{"$f":"Inputs!AH29","v":0.93369423510962701}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600926,4004.3455109399874,3915.3511210644747,{"$f":"X35+X42","v":3814.9193955462506},{"$f":"Y35+Y42","v":3726.3178197495772},3639.3035410845569,3555.3117582955533,3469.130585066755,3393.1300886081267,{"$f":"AD35+AD42","v":3331.4974747082379},3201.9609684557804,3122.9788521885093,3028.8961580281411,2944.803912466401]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,8.0489781544651784,5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033996,170.31956584709502,35.052405066841594,23.033993183032546,13.424318918481458,{"$f":"X36+X43","v":24.077489203321033},18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,{"$f":"AD36+AD43","v":49.556677381910973},35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,{"$f":"X37+X44","v":-0.83576675869445127},0,0,0,0,0,{"$f":"AD37+AD44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.7457826082594,-111.18578750949175,-111.47892913987897,{"$f":"X38+X45","v":-111.84329824130019},-105.35251744313516,-108.01496639211408,-108.75348055128791,-102.41955529887849,-92.575917504732715,{"$f":"AD38+AD45","v":-179.09318363436836},-114.04084487113697,-115.86237921913498,-116.13892172411958,-117.4363995435362]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600926,4004.3455109399874,3915.3511210644747,3814.9193955462506,3726.3178197495772,3639.3035410845569,3555.3117582955533,3469.130585066755,3393.1300886081267,3331.4974747082379,{"$f":"AD39+AD47","v":3201.9609684557804},3122.9788521885093,3028.8961580281411,2944.803912466401,2848.0853619704458]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":22.638368259464677},{"$f":"V133","v":22.241203904035473},21.844039548606268,21.446875193177064,21.04971083774786,20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042,{"$f":"AD133","v":19.063889060601838},18.60998694011132,18.156084819620801,17.702182699130283,17.248280578639761]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":22.638368259464677},{"$f":"U134","v":0},0,0,0,0,0,0,0,0,{"$f":"AD134","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD135","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,{"$f":"AD136","v":-0.45390212049051992},-0.45390212049051998,-0.45390212049052003,-0.45390212049052009,-0.45390212049052003]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":22.638368259464677},{"$f":"SUM(U35:U38)","v":22.241203904035473},{"$f":"SUM(V35:V38)","v":21.844039548606268},{"$f":"SUM(W35:W38)","v":21.446875193177064},{"$f":"SUM(X35:X38)","v":21.04971083774786},{"$f":"SUM(Y35:Y38)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,{"$f":"SUM(AD35:AD38)","v":18.60998694011132},18.156084819620801,17.702182699130283,17.248280578639761,16.794378458149239]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":2608.9030599474531},{"$f":"I47","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4057.823487100628,3982.1043070359519,3893.5070815158683,3793.4725203530734,3705.2681089118291,3618.6509946022384,3535.056376168664,3449.2723672952948,3373.6690351920956,{"$f":"AC47","v":3312.4335856476359},{"$f":"AD47","v":3183.350981515669},{"$f":"AE47","v":3104.8227673688884},{"$f":"AF47","v":3011.1939753290108},{"$f":"AG47","v":2927.5556318877611}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":8.0489781544651784},{"$f":"J78","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763035,35.052405066841594,23.033993183032546,13.424318918481458,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,{"$f":"AD78","v":49.556677381910973},35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445127,0,0,0,0,0,{"$f":"AD90","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-63.561380052269136},{"$f":"J102","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.34861825283019,-110.78862315406253,-111.08176478444976,-111.44613388587098,-104.95535308770594,-107.61780203668486,-108.3563161958587,-102.02239094344928,-92.178753149303503,{"$f":"AD102","v":-178.63928151387785},-113.58694275064644,-115.40847709864445,-115.68501960362906,-116.98249742304567]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":2608.9030599474531},{"$f":"SUM(I42:I46)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,{"$f":"SUM(P42:P46)","v":2700.9883757162679},{"$f":"SUM(Q42:Q46)","v":3412.6202897491366},3328.5112781998446,{"$f":"SUM(S42:S46)-S50","v":4020.6779416960308},4057.823487100628,3982.1043070359519,3893.5070815158683,3793.4725203530734,3705.2681089118291,{"$f":"SUM(Y42:Y46)-Y50","v":3618.6509946022384},3535.056376168664,3449.2723672952948,3373.6690351920956,3312.4335856476359,{"$f":"SUM(AD42:AD46)-AD50","v":3183.350981515669},{"$f":"SUM(AE42:AE46)","v":3104.8227673688884},3011.1939753290108,2927.5556318877611,2831.2909835122964]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD47-AD200-AD275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-36.872163476808403},null,null,null,null,null,{"$f":"Y126","v":0}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-38.999986836060216}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2126.0820833524672},2089.2792698186977,2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.9044214166192,2663.8804785884204,3216.083005243865,3208.5233071752132,3163.5438191738731,3107.0605838614856,3045.9397016267098,2986.9539446642216,2924.5416737578325,2862.0731021778879,2799.6531911552165,{"$f":"PrincipledApproach!AC56","v":2694.2906069767282},2632.8044908379202,2562.2236509693475,2491.6428111007749,2421.0619712322023,2350.4811313636296]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":356.16354211525584},333.96663070411341,316.93837564607497,297.74366922612791,278.00662100544275,258.59640980912332,292.52360018885878,481.01566632522321,459.95047170900591,592.72156097003528,563.98346103809024,688.79020399916783,687.14192418854213,657.88810374531204,625.06184091148111,589.32607802851351,554.66489410007193,518.11684136910253,483.24993238784208,445.94764857913685,{"$f":"PrincipledApproach!AC57","v":379.68199149927682},361.20689678841887,345.94512718687287,327.89458691873324,310.32389063529604,292.4531912792649]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":29.208194450085685},29.349148863012658,29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.572952927755605,30.717711494712912,30.155008724474445,31.279329100184768,31.342909171113376,29.752449679043949,32.555111466791381,36.319037950680936,38.776674199217986,44.433009261557203,{"$f":"PrincipledApproach!AC58","v":42.43423415668483},49.5430740980294,36.614431914823449,36.267516937359503,36.084547551237158,35.652638177229662]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":80.216594847946851},83.562963482127842,80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,67.059923134401629,62.697982438231698,59.892159148166201,61.304963715909906,55.970229208208409,65.022296180684009,108.41685667346283,104.19284295655135,103.63135639079246,102.25554885542719,104.99923291989448,103.81200718168286,104.73278949278631,102.3493204353893,{"$f":"PrincipledApproach!AC59","v":45.977041198471504},48.389235148668632,42.900452674353751,40.62129984608417,37.826581202514163,35.192584101342703]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},{"$f":"I108","v":0},{"$f":"J108","v":0},{"$f":"K108","v":0},{"$f":"L108","v":0},{"$f":"M108","v":0},{"$f":"N108","v":0},{"$f":"O108","v":0},{"$f":"P108","v":0},{"$f":"Q108","v":0},{"$f":"R108","v":0},{"$f":"S108","v":0},{"$f":"T108","v":0},{"$f":"U108","v":0},{"$f":"V108","v":0},{"$f":"W108","v":0},{"$f":"X108","v":0},{"$f":"Y108","v":3.4929161923090906},{"$f":"Z108","v":6.043089188240395},{"$f":"AA108","v":9.0640299107526641},{"$f":"PrincipledApproach!AC60","v":28.165035632971627},{"$f":"AC108","v":32.347715483686095},{"$f":"AD108","v":30.279041607378399},{"$f":"AE108","v":27.582770607448076},{"$f":"AF108","v":24.274621747268537},{"$f":"AG108","v":23.432163913206207}]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88315253375522729,2.4596007257844423,7.3928346204562203,{"$f":"PrincipledApproach!AC61","v":54.943681798073882},58.222431447414316,57.36683081985845,55.7277273716726,54.118981892302912,52.110103391268694]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5226781072368185,11.978784171147613,14.910213190909882,{"$f":"PrincipledApproach!AC62","v":102.87460747189471},104.83818906938613,78.015450319015315,90.363660440643685,90.875506356069124,93.772050317686137]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":3.5406544149940684},{"$f":"U111","v":5.1989125435904286},{"$f":"V111","v":6.1999475429596318},{"$f":"W111","v":5.9876466433815043},{"$f":"X111","v":5.8870151392101677},{"$f":"Y111","v":5.6881667284802999},{"$f":"Z111","v":5.4678830445989171},{"$f":"AA111","v":5.2475993607175342},{"$f":"PrincipledApproach!AC63","v":5.0273156768361513},{"$f":"AC111","v":4.8070319929547685},{"$f":"AD111","v":7.7627538158474039},{"$f":"AE111","v":11.044654116236416},{"$f":"AF111","v":11.692457587241092},{"$f":"AG111","v":18.156102497142875}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":17.232645181697418},{"$f":"I112","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,{"$f":"Y112","v":20.274520781156717},20.274520781156717,20.274520781156717,{"$f":"PrincipledApproach!AC64","v":20.274520781156717},{"$f":"AC112","v":20.274520781156717},{"$f":"AD112","v":20.274520781156717},{"$f":"AE112","v":20.274520781156717},{"$f":"AF112","v":20.274520781156717},{"$f":"AG112","v":20.274520781156717}]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I113","v":0},{"$f":"J113","v":0},{"$f":"K113","v":0},{"$f":"L113","v":0},{"$f":"M113","v":0},{"$f":"N113","v":0},{"$f":"O113","v":0},{"$f":"P113","v":0},{"$f":"Q113","v":0},{"$f":"R113","v":0},{"$f":"S113","v":0},{"$f":"T113","v":0},{"$f":"U113","v":0},{"$f":"V113","v":0},{"$f":"W113","v":0},{"$f":"X113","v":0},{"$f":"Y113","v":0},{"$f":"Z113","v":-4.8999385470139051E-16},{"$f":"AA113","v":-9.7998770940278101E-16},{"$f":"PrincipledApproach!AC65","v":-1.4699815641041715E-15},-1.959975418805562E-15,1.9687214270143598,3.4032192487783619,4.6608963437223032,6.0311460658330809]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":2608.9030599474531},{"$f":"SUM(J56:J65)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.988375716267,3412.6202897491357,3328.5112781998437,4020.6779416960294,4057.8234871006266,3982.1043070359506,3893.507081515867,3793.472520353072,3705.2681089118278,3618.650994602237,3535.0563761686622,3449.2723672952934,3373.6690351920947,{"$f":"SUM(AD56:AD65)","v":3312.4335856476355},3183.3509815156681,3104.822767368888,3011.1939753290112,2927.5556318877607]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD66-AD164-AD227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.2078668947161644},{"$f":"J229","v":4.6429644075447786E-2},9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263504,621.03179970422048,0,588.17872893805281,53.692685082073396,16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,{"$f":"I230","v":-3.1753727931607658},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389038,57.166591166546795,206.46519524176284,0.17707028267993824,159.58861671239279,0,132.96012804154932,35.614127807040667,9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,{"$f":"I231","v":0.90948664436992821},0.83248969675614171,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232472,0,0,0,0,9.3878885043999508E-2,5.7088458415070829,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,{"$f":"I232","v":8.1069974085398524},2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,4.8828499313290319,1.0551464664516688,2.8044110259624309,7.0883165171182378,0.67075011034032683,15.278939345815248,54.44565900770462,5.0545995824821501,9.1937440738909082,8.1389178090420931,12.45762924360853,2.3735580950852269,4.9869051679890708,1.7772332372116562,2.6764061411249993,4.3271414696249995,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9687214270143598,1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":8.0489781544651784},{"$f":"SUM(J68:J77)","v":5.0406118435918206},{"$f":"SUM(K68:K77)","v":1.8795542159800029},{"$f":"SUM(L68:L77)","v":1.1320969502062947},{"$f":"SUM(M68:M77)","v":4.814526421742789},{"$f":"SUM(N68:N77)","v":72.359768229766061},{"$f":"SUM(O68:O77)","v":516.15406237609022},{"$f":"SUM(P68:P77)","v":6.8182278975358335},{"$f":"SUM(Q68:Q77)","v":789.48982014416629},{"$f":"SUM(R68:R77)","v":1.5795628996387823},{"$f":"SUM(S68:S77)","v":742.92622513033996},{"$f":"SUM(T68:T77)","v":147.68119758763035},{"$f":"SUM(U68:U77)","v":35.052405066841594},{"$f":"SUM(V68:V77)","v":23.033993183032546},{"$f":"SUM(W68:W77)","v":13.424318918481458},{"$f":"SUM(X68:X77)","v":24.077489203321033},{"$f":"SUM(Y68:Y77)","v":18.338238778115453},{"$f":"SUM(Z68:Z77)","v":24.023183603110141},{"$f":"SUM(AA68:AA77)","v":22.572307322489259},{"$f":"SUM(AB68:AB77)","v":26.41905884025007},{"$f":"SUM(AC68:AC77)","v":30.943303604844182},49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,{"$f":"SUM(AH68:AH77)","v":20.717849047580859}]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},{"$f":"J166+J241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-5.3597588925261999,0,0,0,0,0,-8.9358030790936196E-2,0,-1.6012004707582159E-2,-1.9443182533816005E-2,-0.29749346067606275,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8387559616094575,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-9.6111702345292427E-2,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.0579640910636323,-0.42296687868703392,-0.82658354434617842,-0.51891615268327995,-0.53827329801838852,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,{"$f":"I173+I248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-2.9045933596697231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},{"$f":"SUM(K80:K89)","v":0},{"$f":"SUM(L80:L89)","v":0},{"$f":"SUM(M80:M89)","v":0},{"$f":"SUM(N80:N89)","v":-8.3604639545412152},{"$f":"SUM(O80:O89)","v":0},{"$f":"SUM(P80:P89)","v":-4.2045453370522311E-2},{"$f":"SUM(Q80:Q89)","v":-3.1770332021406875E-2},{"$f":"SUM(R80:R89)","v":-0.10144501274603727},{"$f":"SUM(S80:S89)","v":-1.3294585694912096E-2},{"$f":"SUM(T80:T89)","v":-5.1473221218545682},{"$f":"SUM(U80:U89)","v":-0.42296687868703392},{"$f":"SUM(V80:V89)","v":-0.84259554905376055},{"$f":"SUM(W80:W89)","v":-2.3771152968265534},{"$f":"SUM(X80:X89)","v":-0.83576675869445127},{"$f":"SUM(Y80:Y89)","v":0},{"$f":"SUM(Z80:Z89)","v":0},{"$f":"SUM(AA80:AA89)","v":0},{"$f":"SUM(AB80:AB89)","v":0},{"$f":"SUM(AC80:AC89)","v":0},0,0,0,0,{"$f":"SUM(AH80:AH89)","v":0}]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD90-AD176-AD251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-39.010680428485635},-39.021019859967453,-39.027752513025384,-39.031551652965213,-39.040159830803567,-39.056906374036181,-39.148558228099162,-39.265540189417202,-44.443819639814571,-50.023942828198734,-51.726207266752958,-61.252383150725052,-61.619027686198805,-61.685053150921348,-61.756309204407621,-61.765141182156221,-62.412270906388912,-62.468571579944673,-62.506713098637562,-62.531816228929458,-61.71675917368303,{"$f":"AD178+AD253","v":-70.58083986857261},-70.58083986857261,-70.58083986857261,-70.58083986857261,-70.580839868572596]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-19.021538617981687},-19.075399842445119,-19.319458515795041,-19.569127733359906,-19.671800692493321,-17.879641894285147,-17.973129105398428,-21.242264898897265,-26.817527451363397,-28.73809993194503,-28.757598400124493,-37.173049586875479,-38.704837440948893,-38.967526755048368,-39.049638423903318,-39.161361513300506,-39.09523949547571,-39.653145604446273,-40.201396388291158,-33.731330662898152,-20.920321222482926,{"$f":"AD179+AD254","v":-20.287488200807168},-20.455012154115874,-20.535161216981749,-20.633976714766565,-20.726085960057745]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.76853223144295235},-0.76853223144295235,-0.77021539470743461,-0.77189855797191675,-0.77358172123639901,-0.849396319847468,-0.88156554820627286,-0.91666013660168622,-0.92104707074530867,-0.92104707074530867,-0.92104707074530867,-0.96976289971591667,-0.9829547522891523,-0.99460644611818982,-1.0583510311503228,-1.1220956161824562,0.26592321139410247,-1.2096783115269329,-1.2672207304399268,-1.2854512458104113,-1.15836656248043,{"$f":"AD180+AD255","v":-14.681611208447535},-1.5440781949542171,-1.5839836355372261,-1.6306841105177221,-1.6706432684013963]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-4.760628774358862},-5.0446345225191633,-5.3271254237414301,-5.6480485528360411,-5.9128662397812448,-5.2265088552232299,-5.4170871626216037,-5.5681888626574114,-5.6437416173531325,-5.9040396052957895,-6.2135777876447396,-5.993134423862152,-8.8556464207065986,-8.9286470953036172,-8.9958091917240921,-9.1756718811228684,-3.5607838332968562,-4.0661228568856087,-4.1607022946086687,-4.2535091219298939,-1.9149475194278684,{"$f":"AD181+AD256","v":-8.2716283777201003},-3.9645050022209958,-3.9688487875693141,-3.5098127804686845,-3.1891951806952226]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.83515565491053267,-17.040719874449,-5.616436160016975,-5.6904345928480451,-5.5627035948792924,-6.0025156314676851]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.98000313553456719,-4.2760142696386607,-4.5040418457775129,-4.6950377389502904,-4.8940651550079695,-5.086410931939553]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4329161969027648,-43.385964154139174,-6.6940404884388309,-8.018097362533851,-8.4836887488809012,-9.1638362239131972]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.18615195268674303,-0.2127897066710242,-0.22165693326439265,-0.22186369310893214,-0.21959222345714002,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.11501556010357766,-0.17643030776350191,-0.24559691992655219,-0.26346492774517677,-0.39800712449811593]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0,{"$f":"AD186+AD261","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16,{"$f":"AD187+AD262","v":1.959975418805562E-15},-5.15587287859441E-2,-9.0476975724809491E-2,-0.12578370279014642,-0.16496323350016151]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-63.561380052269136},{"$f":"SUM(J92:J101)","v":-63.90958645637469},{"$f":"SUM(K92:K101)","v":-64.444551847269295},{"$f":"SUM(L92:L101)","v":-65.02062649713308},{"$f":"SUM(M92:M101)","v":-65.39840848431453},{"$f":"SUM(N92:N101)","v":-63.012453443392026},{"$f":"SUM(O92:O101)","v":-63.420340044325471},{"$f":"SUM(P92:P101)","v":-66.99265408757357},{"$f":"SUM(Q92:Q101)","v":-77.826135779276399},{"$f":"SUM(R92:R101)","v":-85.587129436184867},{"$f":"SUM(S92:S101)","v":-87.618430525267499},{"$f":"SUM(T92:T101)","v":-105.38833006117861},{"$f":"SUM(U92:U101)","v":-110.34861825283019},{"$f":"SUM(V92:V101)","v":-110.78862315406253},{"$f":"SUM(W92:W101)","v":-111.08176478444976},{"$f":"SUM(X92:X101)","v":-111.44613388587098},{"$f":"SUM(Y92:Y101)","v":-104.95535308770594},{"$f":"SUM(Z92:Z101)","v":-107.61780203668486},{"$f":"SUM(AA92:AA101)","v":-108.3563161958587},{"$f":"SUM(AB92:AB101)","v":-102.02239094344928},{"$f":"SUM(AC92:AC101)","v":-92.178753149303503},-178.63928151387785,-113.58694275064644,-115.40847709864445,-115.68501960362906,{"$f":"SUM(AH92:AH101)","v":-116.98249742304567}]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O102+Inputs!O133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P102+Inputs!P133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q102+Inputs!Q133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R102+Inputs!R133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S102+Inputs!S133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T102+Inputs!T133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U102+Inputs!U133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V102+Inputs!V133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W102+Inputs!W133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X102+Inputs!X133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y102-Y188-Y263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AD102-AD188-AD263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2126.0820833524672},{"$f":"I56+I68+I80+I92","v":2089.2792698186977},{"$f":"J56+J68+J80+J92","v":2050.3046796028057},2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.9044214166192,2663.8804785884204,{"$f":"S56+S68+S80+S92-S116","v":3216.083005243865},{"$f":"T56+T68+T80+T92","v":3208.5233071752132},{"$f":"U56+U68+U80+U92","v":3163.5438191738731},3107.0605838614856,3045.9397016267098,{"$f":"X56+X68+X80+X92","v":2986.9539446642216},{"$f":"MAX(Y56+Y68+Y80+Y92,0)","v":2924.5416737578325},2862.0731021778879,2799.6531911552165,2737.1302560700369,2632.8044908379202,{"$f":"MAX(AD56+AD68+AD80+AD92,0)","v":2562.2236509693475},{"$f":"AE56+AE68+AE80+AE92","v":2491.6428111007749},2421.0619712322023,2350.4811313636296,2279.900291495057]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":356.16354211525584},{"$f":"I57+I69+I81+I93","v":333.96663070411341},{"$f":"J57+J69+J81+J93","v":316.93837564607497},297.74366922612791,278.00662100544275,258.59640980912332,292.52360018885878,481.01566632522321,459.95047170900591,592.72156097003528,563.98346103809024,688.79020399916783,{"$f":"T57+T69+T81+T93","v":687.14192418854213},657.88810374531204,625.06184091148111,589.32607802851351,{"$f":"X57+X69+X81+X93","v":554.66489410007193},518.11684136910253,483.24993238784208,445.94764857913685,414.13008530411372,361.20689678841887,345.94512718687287,{"$f":"AE57+AE69+AE81+AE93","v":327.89458691873324},310.32389063529604,292.4531912792649,274.89887962859916]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":29.208194450085685},{"$f":"I58+I70+I82+I94","v":29.349148863012658},{"$f":"J58+J70+J82+J94","v":29.413106328325846},29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.572952927755605,30.717711494712912,{"$f":"T58+T70+T82+T94","v":30.155008724474445},31.279329100184768,31.342909171113376,29.752449679043949,{"$f":"X58+X70+X82+X94","v":32.555111466791381},36.319037950680936,38.776674199217986,44.433009261557203,48.550819801371865,49.5430740980294,36.614431914823449,{"$f":"AE58+AE70+AE82+AE94","v":36.267516937359503},36.084547551237158,35.652638177229662,35.359480225887928]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":80.216594847946851},{"$f":"I59+I71+I83+I95","v":83.562963482127842},{"$f":"J59+J71+J83+J95","v":80.632876677962258},76.428812983869975,72.127218372328869,67.499693760641122,67.059923134401629,62.697982438231698,59.892159148166201,61.304963715909906,55.970229208208409,65.022296180684009,{"$f":"T59+T71+T83+T95","v":108.41685667346283},104.19284295655135,103.63135639079246,102.25554885542719,{"$f":"X59+X71+X83+X95","v":104.99923291989448},103.81200718168286,104.73278949278631,102.3493204353893,100.77221745458441,48.389235148668632,42.900452674353751,{"$f":"AE59+AE71+AE83+AE95","v":40.62129984608417},37.826581202514163,35.192584101342703,33.600750883842601]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T60+T72+T84+T96","v":0},0,0,0,{"$f":"X60+X72+X84+X96","v":0},3.4929161923090906,{"$f":"Z60+Z72+Z84+Z96","v":6.043089188240395},9.0640299107526641,11.585215488627664,32.347715483686095,30.279041607378399,{"$f":"AE60+AE72+AE84+AE96","v":27.582770607448076},24.274621747268537,23.432163913206207,20.160932267970406]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T61+T73+T85+T97","v":0},0,0,0,{"$f":"X61+X73+X85+X97","v":0},0.88315253375522729,{"$f":"Z61+Z73+Z85+Z97","v":2.4596007257844423},7.3928346204562203,14.759471018831217,58.222431447414316,57.36683081985845,{"$f":"AE61+AE73+AE85+AE97","v":55.7277273716726},54.118981892302912,52.110103391268694,48.690907160419805]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T62+T74+T86+T98","v":0},0,0,0,{"$f":"X62+X74+X86+X98","v":0},5.5226781072368185,{"$f":"Z62+Z74+Z86+Z98","v":11.978784171147613},14.910213190909882,21.43913359653488,104.83818906938613,78.015450319015315,{"$f":"AE62+AE74+AE86+AE98","v":90.363660440643685},90.875506356069124,93.772050317686137,91.172363682152465]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,{"$f":"X63+X75+X87+X99","v":5.8870151392101677},5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,4.8070319929547685,7.7627538158474039,11.044654116236416,11.692457587241092,18.156102497142875,19.990128155236025]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":17.232645181697418},{"$f":"I64+I76+I88+I100","v":17.232645181697418},{"$f":"J64+J76+J88+J100","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,{"$f":"S64+S76+S88+S100-S124","v":20.064724777599583},{"$f":"T64+T76+T88+T100","v":20.045735923939706},20.001299516438934,20.210443638034658,20.211095519996068,{"$f":"X64+X76+X88+X100","v":20.207910621638135},{"$f":"MAX(Y64+Y76+Y88+Y100,0)","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,{"$f":"MAX(AD64+AD76+AD88+AD100,0)","v":20.274520781156717},{"$f":"AE64+AE76+AE88+AE100","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},{"$f":"J65+J77+J89+J101","v":0},0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},{"$f":"T65+T77+T89+T101","v":0},0,0,0,{"$f":"X65+X77+X89+X101","v":0},{"$f":"MAX(Y65+Y77+Y89+Y101,0)","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,{"$f":"MAX(AD65+AD77+AD89+AD101,0)","v":1.9687214270143598},{"$f":"AE65+AE77+AE89+AE101","v":3.4032192487783619},4.6608963437223032,6.0311460658330809,7.2427292319736578]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":2608.9030599474531},{"$f":"SUM(I104:I113)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.988375716267,3412.6202897491357,3328.5112781998437,4020.6779416960294,4057.8234871006266,3982.1043070359506,3893.507081515867,3793.472520353072,3705.2681089118278,3618.650994602237,3535.0563761686622,3449.2723672952934,3373.6690351920934,3312.4335856476355,{"$f":"SUM(AD104:AD113)","v":3183.3509815156681},3104.822767368888,3011.1939753290112,2927.5556318877607,2831.2909835122964]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD114-AD200-AD275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-15.75000498414512},null,null,null,null,null,{"$f":"Y202+Y277","v":0}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825,null,null,null,null,null,0]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531,null,null,null,null,null,0]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.16098537681492889},null,null,null,null,null,{"$f":"Y210+Y285","v":0}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0},null,null,null,null,null,{"$f":"Y211+Y286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-36.872163476808403},null,null,null,null,null,{"$f":"SUM(Y116:Y125)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},2063,2063]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$66","v":57},{"$f":"U132-1","v":56},55,54,53,52,51,50,{"$f":"PrincipledApproach!AC132","v":49},{"$f":"IF(AD$131=\"\",AC132-1,MIN(AC132-1,AD$131))","v":42},{"$f":"AD132-1","v":41},{"$f":"AE132-1","v":40},{"$f":"AF132-1","v":39},{"$f":"AG132-1","v":38}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":22.638368259464677},{"$f":"U137","v":22.241203904035473},{"$f":"V137","v":21.844039548606268},{"$f":"W137","v":21.446875193177064},{"$f":"X137","v":21.04971083774786},20.652546482318655,20.255382126889451,19.858217771460247,{"$f":"PrincipledApproach!AC133","v":19.461053416031042},{"$f":"AC137","v":19.063889060601838},{"$f":"AD137","v":18.60998694011132},{"$f":"AE137","v":18.156084819620801},{"$f":"AF137","v":17.702182699130283},{"$f":"AG137","v":17.248280578639761}]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":22.638368259464677}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"PrincipledApproach!AC135","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"Inputs!AH460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.39716435542920492},{"$f":"Inputs!V456","v":-0.39716435542920492},{"$f":"Inputs!W456","v":-0.39716435542920492},{"$f":"Inputs!X456","v":-0.39716435542920492},{"$f":"-Y133/Y132","v":-0.39716435542920492},-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,{"$f":"PrincipledApproach!AC136","v":-0.39716435542920492},{"$f":"-AD133/AD132","v":-0.45390212049051992},-0.45390212049051998,-0.45390212049052003,-0.45390212049052009,-0.45390212049052003]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":22.638368259464677},{"$f":"SUM(U133:U136)","v":22.241203904035473},{"$f":"SUM(V133:V136)","v":21.844039548606268},{"$f":"SUM(W133:W136)","v":21.446875193177064},{"$f":"SUM(X133:X136)","v":21.04971083774786},{"$f":"SUM(Y133:Y136)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,{"$f":"SUM(AD133:AD136)","v":18.60998694011132},18.156084819620801,17.702182699130283,17.248280578639761,16.794378458149239]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,{"$f":"PrincipledApproach!AC142","v":34.5},{"$f":"IF(AD$131=\"\",AC142-1,MIN(AC142-1,AD$131))","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},{"$f":"MAX(AE142-1,0)","v":31.5},{"$f":"MAX(AF142-1,0)","v":30.5},{"$f":"MAX(AG142-1,0)","v":29.5}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,{"$f":"PrincipledApproach!AC143","v":0},{"$f":"MAX(AC143-1,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,{"$f":"PrincipledApproach!AC144","v":18.502251946708448},{"$f":"MAX(0,1)","v":1},0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,{"$f":"PrincipledApproach!AC145","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},{"$f":"MAX(I146-1,0)","v":0},{"$f":"MAX(J146-1,0)","v":0},{"$f":"MAX(K146-1,0)","v":0},{"$f":"MAX(L146-1,0)","v":0},{"$f":"MAX(M146-1,0)","v":0},{"$f":"MAX(N146-1,0)","v":0},{"$f":"MAX(O146-1,0)","v":0},{"$f":"MAX(P146-1,0)","v":0},{"$f":"MAX(Q146-1,0)","v":0},{"$f":"MAX(R146-1,0)","v":0},{"$f":"MAX(S146-1,0)","v":0},{"$f":"MAX(T146-1,0)","v":0},{"$f":"MAX(U146-1,0)","v":0},{"$f":"MAX(V146-1,0)","v":0},{"$f":"MAX(W146-1,0)","v":0},{"$f":"MAX(X146-1,0)","v":0},{"$f":"MAX(Y146-1,0)","v":0},{"$f":"MAX(Z146-1,0)","v":0},{"$f":"MAX(AA146-1,0)","v":0},{"$f":"PrincipledApproach!AC146","v":0},{"$f":"MAX(AC146-1,0)","v":0},{"$f":"MAX(AD146-1,0)","v":0},{"$f":"MAX(AE146-1,0)","v":0},{"$f":"MAX(AF146-1,0)","v":0},{"$f":"MAX(AG146-1,0)","v":0}]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC147","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC148","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"PrincipledApproach!AC149","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0}]
[{"$f":"ROW()","v":150},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC150","v":0}]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC151","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2126.0820833524672},2087.0714029239816,2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,1696.9645986391261,1657.9539182106405,1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,1462.9005160682127,1423.8898356397272,1384.8791552112416,{"$f":"PrincipledApproach!AC154","v":1345.868474782756},1306.8577943542705,1267.8471139257847,1228.8364334972989,1189.8257530688131,1150.8150726403273]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":356.16354211525584},337.14200349727417,318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,{"$f":"PrincipledApproach!AC155","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":29.208194450085685},28.439662218642731,27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,{"$f":"PrincipledApproach!AC156","v":13.985694815797851},13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":80.216594847946851},75.455966073587987,70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,{"$f":"PrincipledApproach!AC157","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},{"$f":"I194","v":0},{"$f":"J194","v":0},{"$f":"K194","v":0},{"$f":"L194","v":0},{"$f":"M194","v":0},{"$f":"N194","v":0},{"$f":"O194","v":0},{"$f":"P194","v":0},{"$f":"Q194","v":0},{"$f":"R194","v":0},{"$f":"S194","v":0},{"$f":"T194","v":0},{"$f":"U194","v":0},{"$f":"V194","v":0},{"$f":"W194","v":0},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},{"$f":"PrincipledApproach!AC158","v":0},{"$f":"AC194","v":0},{"$f":"AD194","v":0},{"$f":"AE194","v":0},{"$f":"AF194","v":0},{"$f":"AG194","v":0}]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC159","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC160","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"PrincipledApproach!AC161","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0}]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":17.232645181697418},{"$f":"I198","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"W198","v":14.328051822027694},{"$f":"X198","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"PrincipledApproach!AC162","v":14.328051822027694},{"$f":"AC198","v":14.328051822027694},{"$f":"AD198","v":14.328051822027694},{"$f":"AE198","v":14.328051822027694},{"$f":"AF198","v":14.328051822027694},{"$f":"AG198","v":14.328051822027694}]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I199","v":0},{"$f":"J199","v":0},{"$f":"K199","v":0},{"$f":"L199","v":0},{"$f":"M199","v":0},{"$f":"N199","v":0},{"$f":"O199","v":0},{"$f":"P199","v":0},{"$f":"Q199","v":0},{"$f":"R199","v":0},{"$f":"S199","v":0},{"$f":"T199","v":0},{"$f":"U199","v":0},{"$f":"V199","v":0},0,{"$f":"X199","v":0},{"$f":"Y199","v":0},{"$f":"Z199","v":0},{"$f":"AA199","v":0},{"$f":"PrincipledApproach!AC163","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":2608.9030599474531},{"$f":"SUM(J154:J163)","v":2545.3416798951844},{"$f":"SUM(K154:K163)","v":2481.7802998429152},{"$f":"SUM(L154:L163)","v":2418.2189197906455},{"$f":"SUM(M154:M163)","v":2354.6575397383767},{"$f":"SUM(N154:N163)","v":2291.096159686108},{"$f":"SUM(O154:O163)","v":2220.3276154321006},{"$f":"SUM(P154:P163)","v":2157.9195351326357},{"$f":"SUM(Q154:Q163)","v":2095.4694093797993},{"$f":"SUM(R154:R163)","v":2033.0295587483124},{"$f":"SUM(S154:S163)","v":1970.5200334361007},{"$f":"SUM(T154:T163)","v":1908.0986585509402},{"$f":"SUM(U154:U163)","v":1844.341292201279},{"$f":"SUM(V154:V163)","v":1782.5764494994696},{"$f":"SUM(W154:W163)","v":1720.8015532593815},{"$f":"SUM(X154:X163)","v":1659.0374574925343},{"$f":"SUM(Y154:Y163)","v":1597.3012130119955},{"$f":"SUM(Z154:Z163)","v":1538.360558692809},{"$f":"SUM(AA154:AA163)","v":1481.3378328614313},{"$f":"SUM(AB154:AB163)","v":1424.3151070300539},{"$f":"SUM(AC154:AC163)","v":1374.1822214205815},1334.4156495008287,1282.1751657478123,1243.1644853193266,1204.1538048908408,{"$f":"SUM(AH154:AH163)","v":1165.143124462355}]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"PrincipledApproach!AC166","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-5.3597588925261999},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.1277638623007835E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"PrincipledApproach!AC167","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-2.7851286308532393E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"PrincipledApproach!AC168","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-9.6111702345292427E-2},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-4.2045453370522311E-2},{"$f":"-Inputs!Q275","v":-3.1770332021406875E-2},{"$f":"-Inputs!R275","v":-0.10144501274603727},{"$f":"-Inputs!S275","v":-1.3294585694912096E-2},{"$f":"-Inputs!T275","v":-2.0199941052602277},{"$f":"-Inputs!U275","v":-2.8598221270247817E-2},{"$f":"-Inputs!V275","v":-3.8651759549269513E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"PrincipledApproach!AC169","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"PrincipledApproach!AC170","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"PrincipledApproach!AC171","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"PrincipledApproach!AC172","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"PrincipledApproach!AC173","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-2.9045933596697231},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"PrincipledApproach!AC174","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"PrincipledApproach!AC175","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},{"$f":"SUM(J166:J175)","v":0},{"$f":"SUM(K166:K175)","v":0},{"$f":"SUM(L166:L175)","v":0},{"$f":"SUM(M166:M175)","v":0},{"$f":"SUM(N166:N175)","v":-8.3604639545412152},{"$f":"SUM(O166:O175)","v":0},{"$f":"SUM(P166:P175)","v":-4.2045453370522311E-2},{"$f":"SUM(Q166:Q175)","v":-3.1770332021406875E-2},{"$f":"SUM(R166:R175)","v":-0.10144501274603727},{"$f":"SUM(S166:S175)","v":-1.3294585694912096E-2},{"$f":"SUM(T166:T175)","v":-2.0211218691225286},{"$f":"SUM(U166:U175)","v":-2.8598221270247817E-2},{"$f":"SUM(V166:V175)","v":-3.8651759549269513E-2},{"$f":"SUM(W166:W175)","v":-2.7851286308532393E-2},{"$f":"SUM(X166:X175)","v":0},{"$f":"SUM(Y166:Y175)","v":0},{"$f":"SUM(Z166:Z175)","v":0},{"$f":"SUM(AA166:AA175)","v":0},{"$f":"SUM(AB166:AB175)","v":0},{"$f":"SUM(AC166:AC175)","v":0},0,0,0,0,{"$f":"SUM(AH166:AH175)","v":0}]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":0},null,null,null,null,{"$f":"AE157/($H181-(AE$8-1))","v":0}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-39.010680428485635},{"$f":"-Inputs!J210","v":-39.010680428485635},{"$f":"-Inputs!K210","v":-39.010680428485635},{"$f":"-Inputs!L210","v":-39.010680428485635},{"$f":"-Inputs!M210","v":-39.010680428485635},{"$f":"-Inputs!N210","v":-39.010680428485628},{"$f":"-Inputs!O210","v":-39.010680428485628},{"$f":"-Inputs!P210","v":-39.010680428485628},{"$f":"-Inputs!Q210","v":-39.010680428485628},{"$f":"-Inputs!R210","v":-39.010680428485628},{"$f":"-Inputs!S210","v":-39.010680428485628},{"$f":"-Inputs!T210","v":-39.010680428485621},{"$f":"-Inputs!U210","v":-39.010680428485621},{"$f":"-Inputs!V210","v":-39.010680428485621},{"$f":"-Inputs!W210","v":-39.010680428485607},{"$f":"-Inputs!X210","v":-39.010680428485607},{"$f":"-Inputs!Y210","v":-39.0106804284856},{"$f":"-Inputs!Z210","v":-39.010680428485614},{"$f":"-Inputs!AA210","v":-39.010680428485614},{"$f":"-Inputs!AB210","v":-39.010680428485614},{"$f":"PrincipledApproach!AC178","v":-39.0106804284856},{"$f":"IF(AD142<=0,0,-MIN(IF(AD154/AD142>AD154,AD154,AD154/AD142),AD154))","v":-39.010680428485685},-39.010680428485685,-39.010680428485678,-39.010680428485678,-39.010680428485671]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-19.021538617981687},{"$f":"-Inputs!J211","v":-19.021538617981687},{"$f":"-Inputs!K211","v":-19.021538617981687},{"$f":"-Inputs!L211","v":-19.021538617981687},{"$f":"-Inputs!M211","v":-19.021538617981687},{"$f":"-Inputs!N211","v":-17.879641894285147},{"$f":"-Inputs!O211","v":-17.879641894285147},{"$f":"-Inputs!P211","v":-17.879641894285147},{"$f":"-Inputs!Q211","v":-17.879641894285147},{"$f":"-Inputs!R211","v":-17.879641894285147},{"$f":"-Inputs!S211","v":-17.879641894285147},{"$f":"-Inputs!T211","v":-17.256467115730779},{"$f":"-Inputs!U211","v":-17.256467115730779},{"$f":"-Inputs!V211","v":-17.256467115730782},{"$f":"-Inputs!W211","v":-17.256467115730782},{"$f":"-Inputs!X211","v":-17.256467115730782},{"$f":"-Inputs!Y211","v":-17.256153911624853},{"$f":"-Inputs!Z211","v":-17.25615391162485},{"$f":"-Inputs!AA211","v":-17.256153911624853},{"$f":"-Inputs!AB211","v":-10.366313689719616},{"$f":"PrincipledApproach!AC179","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.76853223144295235},{"$f":"-Inputs!J212","v":-0.76853223144295235},{"$f":"-Inputs!K212","v":-0.76853223144295235},{"$f":"-Inputs!L212","v":-0.76853223144295235},{"$f":"-Inputs!M212","v":-0.76853223144295235},{"$f":"-Inputs!N212","v":-0.75712920233599545},{"$f":"-Inputs!O212","v":-0.75712920233599545},{"$f":"-Inputs!P212","v":-0.75712920233599545},{"$f":"-Inputs!Q212","v":-0.75712920233599545},{"$f":"-Inputs!R212","v":-0.75712920233599545},{"$f":"-Inputs!S212","v":-0.75712920233599545},{"$f":"-Inputs!T212","v":-0.7571292023359959},{"$f":"-Inputs!U212","v":-0.7571292023359959},{"$f":"-Inputs!V212","v":-0.75712920233599601},{"$f":"-Inputs!W212","v":-0.7571292023359959},{"$f":"-Inputs!X212","v":-0.7571292023359959},{"$f":"-Inputs!Y212","v":-0.75589149126714361},{"$f":"-Inputs!Z212","v":-0.75589149126714361},{"$f":"-Inputs!AA212","v":-0.75589149126714361},{"$f":"-Inputs!AB212","v":-0.75589149126714361},{"$f":"PrincipledApproach!AC180","v":-0.75589149126714361},-13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-4.760628774358862},{"$f":"-Inputs!J213","v":-4.760628774358862},{"$f":"-Inputs!K213","v":-4.760628774358862},{"$f":"-Inputs!L213","v":-4.760628774358862},{"$f":"-Inputs!M213","v":-4.760628774358862},{"$f":"-Inputs!N213","v":-4.760628774358862},{"$f":"-Inputs!O213","v":-4.760628774358862},{"$f":"-Inputs!P213","v":-4.760628774358862},{"$f":"-Inputs!Q213","v":-4.760628774358862},{"$f":"-Inputs!R213","v":-4.760628774358862},{"$f":"-Inputs!S213","v":-4.760628774358862},{"$f":"-Inputs!T213","v":-4.7119677339865209},{"$f":"-Inputs!U213","v":-4.7119677339865209},{"$f":"-Inputs!V213","v":-4.71196773398652},{"$f":"-Inputs!W213","v":-4.71196773398652},{"$f":"-Inputs!X213","v":-4.7119677339865209},{"$f":"-Inputs!Y213","v":-1.9179284878088236},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"PrincipledApproach!AC181","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"PrincipledApproach!AC182","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"PrincipledApproach!AC183","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"PrincipledApproach!AC184","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"PrincipledApproach!AC185","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"PrincipledApproach!AC186","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"PrincipledApproach!AC187","v":0},{"$f":"IF(AD151<=0,0,-MIN(IF(AD163/AD151>AD163,AD163,AD163/AD151),AD163))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-63.561380052269136},{"$f":"SUM(J178:J187)","v":-63.561380052269136},{"$f":"SUM(K178:K187)","v":-63.561380052269136},{"$f":"SUM(L178:L187)","v":-63.561380052269136},{"$f":"SUM(M178:M187)","v":-63.561380052269136},{"$f":"SUM(N178:N187)","v":-62.408080299465631},{"$f":"SUM(O178:O187)","v":-62.408080299465631},{"$f":"SUM(P178:P187)","v":-62.408080299465631},{"$f":"SUM(Q178:Q187)","v":-62.408080299465631},{"$f":"SUM(R178:R187)","v":-62.408080299465631},{"$f":"SUM(S178:S187)","v":-62.408080299465631},{"$f":"SUM(T178:T187)","v":-61.736244480538915},{"$f":"SUM(U178:U187)","v":-61.736244480538915},{"$f":"SUM(V178:V187)","v":-61.736244480538915},{"$f":"SUM(W178:W187)","v":-61.7362444805389},{"$f":"SUM(X178:X187)","v":-61.7362444805389},{"$f":"SUM(Y178:Y187)","v":-58.940654319186415},{"$f":"SUM(Z178:Z187)","v":-57.022725831377606},{"$f":"SUM(AA178:AA187)","v":-57.022725831377606},{"$f":"SUM(AB178:AB187)","v":-50.132885609472375},{"$f":"SUM(AC178:AC187)","v":-39.766571919752742},-52.240483753016392,-39.010680428485685,-39.010680428485678,-39.010680428485678,{"$f":"SUM(AH178:AH187)","v":-39.010680428485671}]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2126.0820833524672},{"$f":"I154+I166+I178","v":2087.0714029239816},{"$f":"J154+J166+J178","v":2048.0607224954961},2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":1696.9645986391261},{"$f":"T154+T166+T178","v":1657.9539182106405},1618.9432377821549,1579.9325573536694,1540.9218769251838,{"$f":"X154+X166+X178","v":1501.9111964966983},{"$f":"Y154+Y166+Y178","v":1462.9005160682127},1423.8898356397272,1384.8791552112416,1345.868474782756,{"$f":"PrincipledApproach!AC190","v":1306.8577943542705},{"$f":"AD154+AD166+AD178","v":1267.8471139257847},{"$f":"AE154+AE166+AE178","v":1228.8364334972989},1189.8257530688131,1150.8150726403273,1111.8043922118418]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":356.16354211525584},{"$f":"I155+I167+I179","v":337.14200349727417},{"$f":"J155+J167+J179","v":318.12046487929251},299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,{"$f":"T155+T167+T179","v":131.1606438875173},113.90417677178652,96.647709656055738,79.391242540324953,{"$f":"X155+X167+X179","v":62.134775424594167},44.878621512969318,27.622467601344468,10.366313689719615,0,{"$f":"PrincipledApproach!AC191","v":0},0,{"$f":"AE155+AE167+AE179","v":0},0,0,0]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":29.208194450085685},{"$f":"I156+I168+I180","v":28.439662218642731},{"$f":"J156+J168+J180","v":27.671129987199777},26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,{"$f":"T156+T168+T180","v":20.065628876518943},19.308499674182947,18.551370471846951,17.766389983202423,{"$f":"X156+X168+X180","v":17.009260780866427},16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,{"$f":"PrincipledApproach!AC192","v":13.229803324530707},0,{"$f":"AE156+AE168+AE180","v":0},0,0,0]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":80.216594847946851},{"$f":"I157+I169+I181","v":75.455966073587987},{"$f":"J157+J169+J181","v":70.695337299229124},65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,{"$f":"T157+T169+T181","v":20.833049404574425},16.092483449317655,11.341863955781864,6.6298962217953443,{"$f":"X157+X169+X181","v":1.9179284878088234},0,0,0,0,{"$f":"PrincipledApproach!AC193","v":0},0,{"$f":"AE157+AE169+AE181","v":0},0,0,0]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T158+T170+T182","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC194","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T159+T171+T183","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC195","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T160+T172+T184","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC196","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC197","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":17.232645181697418},{"$f":"I162+I174+I186","v":17.232645181697418},{"$f":"J162+J174+J186","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":14.328051822027694},{"$f":"T162+T174+T186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"X162+X174+X186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"PrincipledApproach!AC198","v":14.328051822027694},14.328051822027694,{"$f":"AE162+AE174+AE186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},{"$f":"J163+J175+J187","v":0},0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},{"$f":"T163+T175+T187","v":0},0,0,0,{"$f":"X163+X175+X187","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC199","v":0},0,{"$f":"AE163+AE175+AE187","v":0},0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":2608.9030599474531},2545.3416798951844,{"$f":"SUM(J190:J199)","v":2481.7802998429152},{"$f":"SUM(K190:K199)","v":2418.2189197906455},{"$f":"SUM(L190:L199)","v":2354.6575397383767},{"$f":"SUM(M190:M199)","v":2291.096159686108},{"$f":"SUM(N190:N199)","v":2220.3276154321006},{"$f":"SUM(O190:O199)","v":2157.9195351326357},{"$f":"SUM(P190:P199)","v":2095.4694093797993},{"$f":"SUM(Q190:Q199)","v":2033.0295587483124},{"$f":"SUM(R190:R199)","v":1970.5200334361007},{"$f":"SUM(S190:S199)","v":1908.0986585509402},{"$f":"SUM(T190:T199)","v":1844.341292201279},{"$f":"SUM(U190:U199)","v":1782.5764494994696},{"$f":"SUM(V190:V199)","v":1720.8015532593815},{"$f":"SUM(W190:W199)","v":1659.0374574925343},1597.3012130119955,{"$f":"SUM(Y190:Y199)","v":1538.360558692809},{"$f":"SUM(Z190:Z199)","v":1481.3378328614313},{"$f":"SUM(AA190:AA199)","v":1424.3151070300539},{"$f":"SUM(AB190:AB199)","v":1374.1822214205815},{"$f":"SUM(AC190:AC199)","v":1334.4156495008287},1282.1751657478123,1243.1644853193266,1204.1538048908408,1165.143124462355,{"$f":"SUM(AH190:AH199)","v":1126.1324440338694}]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":2608.9030599474531},{"$f":"I200-Inputs!I172","v":2545.3416798951844},{"$f":"J200-Inputs!J172","v":2481.7802998429152},{"$f":"K200-Inputs!K172","v":2418.2189197906455},{"$f":"L200-Inputs!L172","v":2354.6575397383767},{"$f":"M200-Inputs!M172","v":2291.096159686108},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.2078668947161644,2.243957107309793,2.322624641850787,2.3017843398856477,3.1580540457198567,13.422155232059534,322.07898347713655,323.31980142763132,938.91846192052276,927.90519952080967,{"$f":"S265","v":1519.1184066047401},1550.5693889645743,1544.60058139172,1527.1280265078183,1505.0178247015281,1485.0427481675254,1461.6411576896221,1438.183266538163,1414.7740359439774,{"$f":"PrincipledApproach!AC217","v":1348.4221321939735},1325.9466964836511,1294.3765370435642,1262.8063776034774,1231.2362181633905,1199.6660587233036]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.1753727931607658,-1.1820892332175408,-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,54.707151950322654,261.0788599809722,257.89330725904006,408.54403841435453,397.6855803766947,{"$f":"S266","v":540.37196523205739},555.98128030102464,543.9839269735254,528.41413125542522,509.93483548818836,492.53011867547764,473.23821985613313,455.62746478649751,435.58133488941712,{"$f":"PrincipledApproach!AC218","v":379.68199149927676},361.20689678841882,345.94512718687281,327.89458691873318,310.32389063529598,292.45319127926484]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},0.90948664436992821,1.7419763411260698,2.2762939492637466,2.2264601964569324,4.6032568959867328,4.5109897784752606,4.386553432604984,4.2270224983392932,4.0631046299299802,3.9930656465646663,{"$f":"S267","v":9.8949534158579713},10.089379847955501,11.970829426001819,12.791538699266422,11.986059695841524,15.545850685924954,20.065668661081652,23.279196400885848,29.691422954492204,{"$f":"PrincipledApproach!AC219","v":28.448539340886974},36.313270773498687,36.614431914823442,36.267516937359495,36.084547551237151,35.652638177229655]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},8.1069974085398524,9.9375393787331259,10.494104458999706,10.95313862181747,11.086242784488594,15.503212634953261,15.901900713142188,17.898751650806069,24.103955324930034,23.63129460433343,{"$f":"S268","v":37.457284936862798},87.583807268888393,88.100359507233676,92.289492435010587,95.62565263363183,103.08130443208563,103.81200718168283,104.73278949278628,102.34932043538927,{"$f":"PrincipledApproach!AC220","v":45.97704119847149},48.389235148668618,42.900452674353737,40.621299846084156,37.826581202514149,35.192584101342689]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S269","v":0},{"$f":"T269","v":0},{"$f":"U269","v":0},{"$f":"V269","v":0},{"$f":"W269","v":0},{"$f":"X269","v":0},{"$f":"Y269","v":3.4929161923090906},{"$f":"Z269","v":6.043089188240395},{"$f":"AA269","v":9.0640299107526641},{"$f":"PrincipledApproach!AC221","v":28.165035632971634},{"$f":"AC269","v":32.347715483686102},{"$f":"AD269","v":30.279041607378407},{"$f":"AE269","v":27.582770607448083},{"$f":"AF269","v":24.274621747268544},{"$f":"AG269","v":23.432163913206214}]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88315253375522729,2.4596007257844423,7.3928346204562203,{"$f":"PrincipledApproach!AC222","v":54.943681798073882},58.222431447414316,57.36683081985845,55.7277273716726,54.118981892302912,52.110103391268694]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5226781072368185,11.978784171147613,14.910213190909882,{"$f":"PrincipledApproach!AC223","v":102.87460747189471},104.83818906938613,78.015450319015315,90.363660440643685,90.875506356069124,93.772050317686137]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":3.5406544149940684},{"$f":"U272","v":5.1989125435904286},{"$f":"V272","v":6.1999475429596318},{"$f":"W272","v":5.9876466433815043},{"$f":"X272","v":5.8870151392101677},{"$f":"Y272","v":5.6881667284802999},{"$f":"Z272","v":5.4678830445989171},{"$f":"AA272","v":5.2475993607175342},{"$f":"PrincipledApproach!AC224","v":5.0273156768361513},{"$f":"AC272","v":4.8070319929547685},{"$f":"AD272","v":7.7627538158474039},{"$f":"AE272","v":11.044654116236416},{"$f":"AF272","v":11.692457587241092},{"$f":"AG272","v":18.156102497142875}]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S273","v":5.7366729555718914},{"$f":"T273","v":5.717684101912015},5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,5.9464689591290272,5.9464689591290272,5.9464689591290272,{"$f":"PrincipledApproach!AC225","v":5.9464689591290272},{"$f":"AC273","v":5.9464689591290272},{"$f":"AD273","v":5.9464689591290272},{"$f":"AE273","v":5.9464689591290272},{"$f":"AF273","v":5.9464689591290272},{"$f":"AG273","v":5.9464689591290272}]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S274","v":0},{"$f":"T274","v":0},{"$f":"U274","v":0},{"$f":"V274","v":0},{"$f":"W274","v":0},{"$f":"X274","v":0},{"$f":"Y274","v":0},{"$f":"Z274","v":-4.8999385470139051E-16},{"$f":"AA274","v":-9.7998770940278101E-16},{"$f":"PrincipledApproach!AC226","v":-1.4699815641041715E-15},-1.959975418805562E-15,1.9687214270143598,3.4032192487783619,4.6608963437223032,6.0311460658330809]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":8.0489781544651784},{"$f":"SUM(K217:K226)","v":12.741383593951447},{"$f":"SUM(L217:L226)","v":13.737766014931299},{"$f":"SUM(M217:M226)","v":13.410616520273653},{"$f":"SUM(N217:N226)","v":16.388114509971039},{"$f":"SUM(O217:O226)","v":88.143509595810713},{"$f":"SUM(P217:P226)","v":603.285312227041},{"$f":"SUM(Q217:Q226)","v":605.51896633646879},{"$f":"SUM(R217:R226)","v":1379.5907310008245},{"$f":"SUM(S217:S226)","v":1357.9912447637439},{"$f":"SUM(T217:T226)","v":2112.5792831450904},{"$f":"SUM(U217:U226)","v":2213.482194899349},{"$f":"SUM(V217:V226)","v":2199.5278575364823},{"$f":"SUM(W217:W226)","v":2172.705528256487},{"$f":"SUM(X217:X226)","v":2134.4350628605398},{"$f":"SUM(Y217:Y226)","v":2107.9668958998341},{"$f":"SUM(Z217:Z226)","v":2080.29043590943},{"$f":"SUM(AA217:AA226)","v":2053.7185433072332},{"$f":"SUM(AB217:AB226)","v":2024.9572602652413},{"$f":"SUM(AC217:AC226)","v":1999.4868137715143},1978.0179361468074,1901.1758157678571,1861.6582820495628,1807.0401704381707,{"$f":"SUM(AH217:AH226)","v":1762.4125074254071}]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AH227-(AH314+AH400+AH486+AH572+AH658+AH744+AH830+AH916+AH1002+AH1088+AH1174+AH1260+AH1346+AH1432+AH1518+AH1604+AH1690+AH1776+AH1862+AH1948+AH2034+AH2120+AH2206+AH2292+AH2378+AH2464),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.2078668947161644},{"$f":"Inputs!J683","v":4.6429644075447786E-2},{"$f":"Inputs!K683","v":9.5739619080742119E-2},{"$f":"Inputs!L683","v":3.0922514440645993E-5},{"$f":"Inputs!M683","v":0.88574910815214025},{"$f":"Inputs!N683","v":10.310327131890235},{"$f":"Inputs!O683","v":308.79470604469054},{"$f":"Inputs!P683","v":1.4956777114263504},{"$f":"Inputs!Q683","v":621.03179970422048},{"$f":"Inputs!R683","v":0},{"$f":"Inputs!S683","v":588.17872893805281},{"$f":"Inputs!T683","v":53.692685082073396},{"$f":"Inputs!U683","v":16.639539684858828},{"$f":"Inputs!V683","v":5.2018178385339553},{"$f":"Inputs!W683","v":0.63542696963181911},{"$f":"Inputs!X683","v":2.7793842196678966},{"$f":"Inputs!Y683","v":0},{"$f":"Inputs!Z683","v":0},{"$f":"Inputs!AA683","v":8.680207596625765E-2},{"$f":"Inputs!AB683","v":8.8811437499999955E-3},{"$f":"PrincipledApproach!AC229","v":0.23064303487499996},{"$f":"Inputs!AD683","v":0},{"$f":"Inputs!AE683","v":0},{"$f":"Inputs!AF683","v":0},{"$f":"Inputs!AG683","v":0},{"$f":"Inputs!AH683","v":0}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.1753727931607658},{"$f":"Inputs!J684","v":2.0471447844066564},{"$f":"Inputs!K684","v":0.12475209584795395},{"$f":"Inputs!L684","v":-0.16792048732523865},{"$f":"Inputs!M684","v":0.26158949617389038},{"$f":"Inputs!N684","v":57.166591166546795},{"$f":"Inputs!O684","v":206.46519524176284},{"$f":"Inputs!P684","v":0.17707028267993824},{"$f":"Inputs!Q684","v":159.58861671239279},{"$f":"Inputs!R684","v":0},{"$f":"Inputs!S684","v":132.96012804154932},{"$f":"Inputs!T684","v":35.614127807040667},{"$f":"Inputs!U684","v":9.4510169977188045},{"$f":"Inputs!V684","v":6.1572759259249343},{"$f":"Inputs!W684","v":3.3333187234695147},{"$f":"Inputs!X684","v":4.7976710455350542},{"$f":"Inputs!Y684","v":2.5471867645063639},{"$f":"Inputs!Z684","v":4.786236623185772},{"$f":"Inputs!AA684","v":2.8991125795858892},{"$f":"Inputs!AB684","v":1.9137673878749997},{"$f":"PrincipledApproach!AC230","v":2.4452265116249996},{"$f":"Inputs!AD684","v":5.0257185992611566},{"$f":"Inputs!AE684","v":2.4044718859762253},{"$f":"Inputs!AF684","v":2.9644649335445274},{"$f":"Inputs!AG684","v":2.7632773587354302},{"$f":"Inputs!AH684","v":3.1717743093919966}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":0.90948664436992821},{"$f":"Inputs!J685","v":0.83248969675614171},{"$f":"Inputs!K685","v":0.53600077140215929},{"$f":"Inputs!L685","v":-4.6467426277849805E-2},{"$f":"Inputs!M685","v":2.3818461893232472},{"$f":"Inputs!N685","v":0},{"$f":"Inputs!O685","v":0},{"$f":"Inputs!P685","v":0},{"$f":"Inputs!Q685","v":0},{"$f":"Inputs!R685","v":9.3878885043999508E-2},{"$f":"Inputs!S685","v":5.7088458415070829},{"$f":"Inputs!T685","v":0.40706012947745063},{"$f":"Inputs!U685","v":2.107275127999475},{"$f":"Inputs!V685","v":1.0581865170467977},{"$f":"Inputs!W685","v":1.3066475006903555},{"$f":"Inputs!X685","v":3.9247574039298896},{"$f":"Inputs!Y685","v":3.4980032724954535},{"$f":"Inputs!Z685","v":3.6673145600639856},{"$f":"Inputs!AA685","v":6.9235557927791396},{"$f":"Inputs!AB685","v":5.4032617856250775},{"$f":"PrincipledApproach!AC231","v":8.2672065038249976},{"$f":"Inputs!AD685","v":1.7529690252415859},{"$f":"Inputs!AE685","v":1.1971632174902724},{"$f":"Inputs!AF685","v":1.4010142494148796},{"$f":"Inputs!AG685","v":1.1987747365102233},{"$f":"Inputs!AH685","v":1.377485317059665}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":8.1069974085398524},{"$f":"Inputs!J686","v":2.1145477183535752},{"$f":"Inputs!K686","v":1.1230617296491476},{"$f":"Inputs!L686","v":1.3464539412949426},{"$f":"Inputs!M686","v":1.2853416280935113},{"$f":"Inputs!N686","v":4.8828499313290319},{"$f":"Inputs!O686","v":1.0551464664516688},{"$f":"Inputs!P686","v":2.8044110259624309},{"$f":"Inputs!Q686","v":7.0883165171182378},{"$f":"Inputs!R686","v":0.67075011034032683},{"$f":"Inputs!S686","v":15.278939345815248},{"$f":"Inputs!T686","v":54.44565900770462},{"$f":"Inputs!U686","v":5.0545995824821501},{"$f":"Inputs!V686","v":9.1937440738909082},{"$f":"Inputs!W686","v":8.1389178090420931},{"$f":"Inputs!X686","v":12.45762924360853},{"$f":"Inputs!Y686","v":2.3735580950852269},{"$f":"Inputs!Z686","v":4.9869051679890708},{"$f":"Inputs!AA686","v":1.7772332372116562},{"$f":"Inputs!AB686","v":2.6764061411249993},{"$f":"PrincipledApproach!AC232","v":4.3271414696249995},{"$f":"Inputs!AD686","v":2.7828459034052142},{"$f":"Inputs!AE686","v":1.6853521739514117},{"$f":"Inputs!AF686","v":1.1741301439993093},{"$f":"Inputs!AG686","v":0.87581567929722626},{"$f":"Inputs!AH686","v":1.5973619631951208}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},{"$f":"Inputs!N687","v":0},{"$f":"Inputs!O687","v":0},{"$f":"Inputs!P687","v":0},{"$f":"Inputs!Q687","v":0},{"$f":"Inputs!R687","v":0},{"$f":"Inputs!S687","v":0},{"$f":"Inputs!T687","v":0},{"$f":"Inputs!U687","v":0},{"$f":"Inputs!V687","v":0},{"$f":"Inputs!W687","v":0},{"$f":"Inputs!X687","v":0},{"$f":"Inputs!Y687","v":3.4929161923090906},{"$f":"Inputs!Z687","v":2.5501729959313044},{"$f":"Inputs!AA687","v":3.0209407225122691},{"$f":"Inputs!AB687","v":2.5211855778749994},{"$f":"PrincipledApproach!AC233","v":5.0178355056249986},{"$f":"Inputs!AD687","v":14.972045998141304},{"$f":"Inputs!AE687","v":2.9201651600866532},{"$f":"Inputs!AF687","v":2.3822857326685067},{"$f":"Inputs!AG687","v":4.7202457608169617},{"$f":"Inputs!AH687","v":2.7312839862318841}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},{"$f":"Inputs!N688","v":0},{"$f":"Inputs!O688","v":0},{"$f":"Inputs!P688","v":0},{"$f":"Inputs!Q688","v":0},{"$f":"Inputs!R688","v":0},{"$f":"Inputs!S688","v":0},{"$f":"Inputs!T688","v":0},{"$f":"Inputs!U688","v":0},{"$f":"Inputs!V688","v":0},{"$f":"Inputs!W688","v":0},{"$f":"Inputs!X688","v":0},{"$f":"Inputs!Y688","v":0.88315253375522729},{"$f":"Inputs!Z688","v":1.5764481920292148},{"$f":"Inputs!AA688","v":4.933233894671778},{"$f":"Inputs!AB688","v":7.3666363983749976},{"$f":"PrincipledApproach!AC234","v":4.2587527848749991},{"$f":"Inputs!AD688","v":3.4204136420827926},{"$f":"Inputs!AE688","v":2.864938397591668},{"$f":"Inputs!AF688","v":3.0862922595806035},{"$f":"Inputs!AG688","v":2.885186653973757},{"$f":"Inputs!AH688","v":1.6672147010906646}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},{"$f":"Inputs!N689","v":0},{"$f":"Inputs!O689","v":0},{"$f":"Inputs!P689","v":0},{"$f":"Inputs!Q689","v":0},{"$f":"Inputs!R689","v":0},{"$f":"Inputs!S689","v":0},{"$f":"Inputs!T689","v":0},{"$f":"Inputs!U689","v":0},{"$f":"Inputs!V689","v":0},{"$f":"Inputs!W689","v":0},{"$f":"Inputs!X689","v":0},{"$f":"Inputs!Y689","v":5.5226781072368185},{"$f":"Inputs!Z689","v":6.4561060639107932},{"$f":"Inputs!AA689","v":2.9314290197622701},{"$f":"Inputs!AB689","v":6.528920405624997},{"$f":"PrincipledApproach!AC235","v":6.396497794394187},{"$f":"Inputs!AD689","v":16.56322540376835},{"$f":"Inputs!AE689","v":19.042250610067196},{"$f":"Inputs!AF689","v":8.5299432779592887},{"$f":"Inputs!AG689","v":11.3802327104979},{"$f":"Inputs!AH689","v":6.564149588379526}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},{"$f":"Inputs!N690","v":0},{"$f":"Inputs!O690","v":0},{"$f":"Inputs!P690","v":0},{"$f":"Inputs!Q690","v":0},{"$f":"Inputs!R690","v":0},{"$f":"Inputs!S690","v":0},{"$f":"Inputs!T690","v":3.5406544149940684},{"$f":"Inputs!U690","v":1.8444100812831041},{"$f":"Inputs!V690","v":1.2138247060402272},{"$f":"Inputs!W690","v":9.3560336862650671E-3},{"$f":"Inputs!X690","v":0.12123218893759563},{"$f":"Inputs!Y690","v":2.0743812727272732E-2},{"$f":"Inputs!Z690","v":0},{"$f":"Inputs!AA690","v":0},{"$f":"Inputs!AB690","v":0},{"$f":"PrincipledApproach!AC236","v":0},{"$f":"Inputs!AD690","v":3.0707373829962128},{"$f":"Inputs!AE690","v":3.4583306081525134},{"$f":"Inputs!AF690","v":0.89340039093122769},{"$f":"Inputs!AG690","v":6.7271098376469594},{"$f":"Inputs!AH690","v":2.2320327825912636}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"Inputs!N691","v":0},{"$f":"Inputs!O691","v":-0.16098537681492889},{"$f":"Inputs!P691","v":2.341068877467114},{"$f":"Inputs!Q691","v":1.7810872104348701},{"$f":"Inputs!R691","v":0.81493390425445578},{"$f":"Inputs!S691","v":0.79958296341545154},{"$f":"Inputs!T691","v":-1.8988853659876667E-2},{"$f":"Inputs!U691","v":-4.4436407500771428E-2},{"$f":"Inputs!V691","v":0.20914412159572479},{"$f":"Inputs!W691","v":6.5188196141019645E-4},{"$f":"Inputs!X691","v":-3.1848983579329236E-3},{"$f":"Inputs!Y691","v":0},{"$f":"Inputs!Z691","v":0},{"$f":"Inputs!AA691","v":0},{"$f":"Inputs!AB691","v":0},{"$f":"PrincipledApproach!AC237","v":0},{"$f":"Inputs!AD691","v":0},{"$f":"Inputs!AE691","v":0},{"$f":"Inputs!AF691","v":0},{"$f":"Inputs!AG691","v":0},{"$f":"Inputs!AH691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},{"$f":"Inputs!N692","v":0},{"$f":"Inputs!O692","v":0},{"$f":"Inputs!P692","v":0},{"$f":"Inputs!Q692","v":0},{"$f":"Inputs!R692","v":0},{"$f":"Inputs!S692","v":0},{"$f":"Inputs!T692","v":0},{"$f":"Inputs!U692","v":0},{"$f":"Inputs!V692","v":0},{"$f":"Inputs!W692","v":0},{"$f":"Inputs!X692","v":0},{"$f":"Inputs!Y692","v":0},{"$f":"Inputs!Z692","v":0},{"$f":"Inputs!AA692","v":0},{"$f":"Inputs!AB692","v":0},{"$f":"PrincipledApproach!AC238","v":0},{"$f":"Inputs!AD692","v":1.9687214270143598},{"$f":"Inputs!AE692","v":1.4860565505499463},{"$f":"Inputs!AF692","v":1.3481540706687507},{"$f":"Inputs!AG692","v":1.4960334249009239},{"$f":"Inputs!AH692","v":1.3765463996407385}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":8.0489781544651784},{"$f":"SUM(J229:J238)","v":5.0406118435918206},{"$f":"SUM(K229:K238)","v":1.8795542159800029},{"$f":"SUM(L229:L238)","v":1.1320969502062947},{"$f":"SUM(M229:M238)","v":4.814526421742789},{"$f":"SUM(N229:N238)","v":72.359768229766061},{"$f":"SUM(O229:O238)","v":516.15406237609022},{"$f":"SUM(P229:P238)","v":6.8182278975358335},{"$f":"SUM(Q229:Q238)","v":789.48982014416629},{"$f":"SUM(R229:R238)","v":1.5795628996387823},{"$f":"SUM(S229:S238)","v":742.92622513033996},{"$f":"SUM(T229:T238)","v":147.68119758763035},{"$f":"SUM(U229:U238)","v":35.052405066841594},{"$f":"SUM(V229:V238)","v":23.033993183032546},{"$f":"SUM(W229:W238)","v":13.424318918481458},{"$f":"SUM(X229:X238)","v":24.077489203321033},{"$f":"SUM(Y229:Y238)","v":18.338238778115453},{"$f":"SUM(Z229:Z238)","v":24.023183603110141},{"$f":"SUM(AA229:AA238)","v":22.572307322489259},{"$f":"SUM(AB229:AB238)","v":26.41905884025007},30.943303604844182,{"$f":"SUM(AD229:AD238)","v":49.556677381910973},35.058728603865887,21.779685058767097,32.046676162379384,{"$f":"SUM(AH229:AH238)","v":20.717849047580859}]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD239-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE239-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF239-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG239-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH239-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1749","v":0},{"$f":"-Inputs!J1749","v":0},{"$f":"-Inputs!K1749","v":0},{"$f":"-Inputs!L1749","v":0},{"$f":"-Inputs!M1749","v":0},{"$f":"-Inputs!N1749","v":0},{"$f":"-Inputs!O1749","v":0},{"$f":"-Inputs!P1749","v":0},{"$f":"-Inputs!Q1749","v":0},{"$f":"-Inputs!R1749","v":0},{"$f":"-Inputs!S1749","v":0},{"$f":"-Inputs!T1749","v":0},{"$f":"-Inputs!U1749","v":0},{"$f":"-Inputs!V1749","v":0},{"$f":"-Inputs!W1749","v":0},{"$f":"-Inputs!X1749","v":0},{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"PrincipledApproach!AC241","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1750","v":0},{"$f":"-Inputs!J1750","v":0},{"$f":"-Inputs!K1750","v":0},{"$f":"-Inputs!L1750","v":0},{"$f":"-Inputs!M1750","v":0},{"$f":"-Inputs!N1750","v":0},{"$f":"-Inputs!O1750","v":0},{"$f":"-Inputs!P1750","v":0},{"$f":"-Inputs!Q1750","v":0},{"$f":"-Inputs!R1750","v":0},{"$f":"-Inputs!S1750","v":0},{"$f":"-Inputs!T1750","v":-8.8230266928635406E-2},{"$f":"-Inputs!U1750","v":0},{"$f":"-Inputs!V1750","v":-1.6012004707582159E-2},{"$f":"-Inputs!W1750","v":-1.9443182533816005E-2},{"$f":"-Inputs!X1750","v":-0.29749346067606275},{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"PrincipledApproach!AC242","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1751","v":0},{"$f":"-Inputs!J1751","v":0},{"$f":"-Inputs!K1751","v":0},{"$f":"-Inputs!L1751","v":0},{"$f":"-Inputs!M1751","v":0},{"$f":"-Inputs!N1751","v":0},{"$f":"-Inputs!O1751","v":0},{"$f":"-Inputs!P1751","v":0},{"$f":"-Inputs!Q1751","v":0},{"$f":"-Inputs!R1751","v":0},{"$f":"-Inputs!S1751","v":0},{"$f":"-Inputs!T1751","v":0},{"$f":"-Inputs!U1751","v":0},{"$f":"-Inputs!V1751","v":0},{"$f":"-Inputs!W1751","v":-1.8109046753009252},{"$f":"-Inputs!X1751","v":0},{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"PrincipledApproach!AC243","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1752","v":0},{"$f":"-Inputs!J1752","v":0},{"$f":"-Inputs!K1752","v":0},{"$f":"-Inputs!L1752","v":0},{"$f":"-Inputs!M1752","v":0},{"$f":"-Inputs!N1752","v":0},{"$f":"-Inputs!O1752","v":0},{"$f":"-Inputs!P1752","v":0},{"$f":"-Inputs!Q1752","v":0},{"$f":"-Inputs!R1752","v":0},{"$f":"-Inputs!S1752","v":0},{"$f":"-Inputs!T1752","v":-3.0379699858034046},{"$f":"-Inputs!U1752","v":-0.39436865741678612},{"$f":"-Inputs!V1752","v":-0.78793178479690895},{"$f":"-Inputs!W1752","v":-0.51891615268327995},{"$f":"-Inputs!X1752","v":-0.53827329801838852},{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"PrincipledApproach!AC244","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1753","v":0},{"$f":"-Inputs!J1753","v":0},{"$f":"-Inputs!K1753","v":0},{"$f":"-Inputs!L1753","v":0},{"$f":"-Inputs!M1753","v":0},{"$f":"-Inputs!N1753","v":0},{"$f":"-Inputs!O1753","v":0},{"$f":"-Inputs!P1753","v":0},{"$f":"-Inputs!Q1753","v":0},{"$f":"-Inputs!R1753","v":0},{"$f":"-Inputs!S1753","v":0},{"$f":"-Inputs!T1753","v":0},{"$f":"-Inputs!U1753","v":0},{"$f":"-Inputs!V1753","v":0},{"$f":"-Inputs!W1753","v":0},{"$f":"-Inputs!X1753","v":0},{"$f":"-Inputs!Y1753","v":0},{"$f":"-Inputs!Z1753","v":0},{"$f":"-Inputs!AA1753","v":0},{"$f":"-Inputs!AB1753","v":0},{"$f":"PrincipledApproach!AC245","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1754","v":0},{"$f":"-Inputs!J1754","v":0},{"$f":"-Inputs!K1754","v":0},{"$f":"-Inputs!L1754","v":0},{"$f":"-Inputs!M1754","v":0},{"$f":"-Inputs!N1754","v":0},{"$f":"-Inputs!O1754","v":0},{"$f":"-Inputs!P1754","v":0},{"$f":"-Inputs!Q1754","v":0},{"$f":"-Inputs!R1754","v":0},{"$f":"-Inputs!S1754","v":0},{"$f":"-Inputs!T1754","v":0},{"$f":"-Inputs!U1754","v":0},{"$f":"-Inputs!V1754","v":0},{"$f":"-Inputs!W1754","v":0},{"$f":"-Inputs!X1754","v":0},{"$f":"-Inputs!Y1754","v":0},{"$f":"-Inputs!Z1754","v":0},{"$f":"-Inputs!AA1754","v":0},{"$f":"-Inputs!AB1754","v":0},{"$f":"PrincipledApproach!AC246","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1755","v":0},{"$f":"-Inputs!J1755","v":0},{"$f":"-Inputs!K1755","v":0},{"$f":"-Inputs!L1755","v":0},{"$f":"-Inputs!M1755","v":0},{"$f":"-Inputs!N1755","v":0},{"$f":"-Inputs!O1755","v":0},{"$f":"-Inputs!P1755","v":0},{"$f":"-Inputs!Q1755","v":0},{"$f":"-Inputs!R1755","v":0},{"$f":"-Inputs!S1755","v":0},{"$f":"-Inputs!T1755","v":0},{"$f":"-Inputs!U1755","v":0},{"$f":"-Inputs!V1755","v":0},{"$f":"-Inputs!W1755","v":0},{"$f":"-Inputs!X1755","v":0},{"$f":"-Inputs!Y1755","v":0},{"$f":"-Inputs!Z1755","v":0},{"$f":"-Inputs!AA1755","v":0},{"$f":"-Inputs!AB1755","v":0},{"$f":"PrincipledApproach!AC247","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1756","v":0},{"$f":"-Inputs!J1756","v":0},{"$f":"-Inputs!K1756","v":0},{"$f":"-Inputs!L1756","v":0},{"$f":"-Inputs!M1756","v":0},{"$f":"-Inputs!N1756","v":0},{"$f":"-Inputs!O1756","v":0},{"$f":"-Inputs!P1756","v":0},{"$f":"-Inputs!Q1756","v":0},{"$f":"-Inputs!R1756","v":0},{"$f":"-Inputs!S1756","v":0},{"$f":"-Inputs!T1756","v":0},{"$f":"-Inputs!U1756","v":0},{"$f":"-Inputs!V1756","v":0},{"$f":"-Inputs!W1756","v":0},{"$f":"-Inputs!X1756","v":0},{"$f":"-Inputs!Y1756","v":0},{"$f":"-Inputs!Z1756","v":0},{"$f":"-Inputs!AA1756","v":0},{"$f":"-Inputs!AB1756","v":0},{"$f":"PrincipledApproach!AC248","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1757","v":0},{"$f":"-Inputs!J1757","v":0},{"$f":"-Inputs!K1757","v":0},{"$f":"-Inputs!L1757","v":0},{"$f":"-Inputs!M1757","v":0},{"$f":"-Inputs!N1757","v":0},{"$f":"-Inputs!O1757","v":0},{"$f":"-Inputs!P1757","v":0},{"$f":"-Inputs!Q1757","v":0},{"$f":"-Inputs!R1757","v":0},{"$f":"-Inputs!S1757","v":0},{"$f":"-Inputs!T1757","v":0},{"$f":"-Inputs!U1757","v":0},{"$f":"-Inputs!V1757","v":0},{"$f":"-Inputs!W1757","v":0},{"$f":"-Inputs!X1757","v":0},{"$f":"-Inputs!Y1757","v":0},{"$f":"-Inputs!Z1757","v":0},{"$f":"-Inputs!AA1757","v":0},{"$f":"-Inputs!AB1757","v":0},{"$f":"PrincipledApproach!AC249","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1758","v":0},{"$f":"-Inputs!J1758","v":0},{"$f":"-Inputs!K1758","v":0},{"$f":"-Inputs!L1758","v":0},{"$f":"-Inputs!M1758","v":0},{"$f":"-Inputs!N1758","v":0},{"$f":"-Inputs!O1758","v":0},{"$f":"-Inputs!P1758","v":0},{"$f":"-Inputs!Q1758","v":0},{"$f":"-Inputs!R1758","v":0},{"$f":"-Inputs!S1758","v":0},{"$f":"-Inputs!T1758","v":0},{"$f":"-Inputs!U1758","v":0},{"$f":"-Inputs!V1758","v":0},{"$f":"-Inputs!W1758","v":0},{"$f":"-Inputs!X1758","v":0},{"$f":"-Inputs!Y1758","v":0},{"$f":"-Inputs!Z1758","v":0},{"$f":"-Inputs!AA1758","v":0},{"$f":"-Inputs!AB1758","v":0},{"$f":"PrincipledApproach!AC250","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},{"$f":"SUM(K241:K250)","v":0},{"$f":"SUM(L241:L250)","v":0},{"$f":"SUM(M241:M250)","v":0},{"$f":"SUM(N241:N250)","v":0},{"$f":"SUM(O241:O250)","v":0},{"$f":"SUM(P241:P250)","v":0},{"$f":"SUM(Q241:Q250)","v":0},{"$f":"SUM(R241:R250)","v":0},{"$f":"SUM(S241:S250)","v":0},{"$f":"SUM(T241:T250)","v":-3.1262002527320401},{"$f":"SUM(U241:U250)","v":-0.39436865741678612},{"$f":"SUM(V241:V250)","v":-0.80394378950449108},{"$f":"SUM(W241:W250)","v":-2.3492640105180209},{"$f":"SUM(X241:X250)","v":-0.83576675869445127},{"$f":"SUM(Y241:Y250)","v":0},{"$f":"SUM(Z241:Z250)","v":0},{"$f":"SUM(AA241:AA250)","v":0},{"$f":"SUM(AB241:AB250)","v":0},{"$f":"SUM(AC241:AC250)","v":0},{"$f":"SUM(AD241:AD250)","v":0},0,0,0,{"$f":"SUM(AH241:AH250)","v":0}]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J251-(J338+J424+J510+J596+J682+J768+J854+J940+J1026+J1112+J1198+J1284+J1370+J1456+J1542+J1628+J1714+J1800+J1886+J1972+J2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD251-(AD338+AD424+AD510+AD596+AD682+AD768+AD854+AD940+AD1026+AD1112+AD1198+AD1284+AD1370+AD1456+AD1542+AD1628+AD1714+AD1800+AD1886+AD1972+AD2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630","v":0},-1.0339431481819398E-2,-1.707208453974831E-2,-2.0871224479579627E-2,-2.9479402317931589E-2,-4.6225945550556216E-2,-0.13787779961353147,-0.25485976093157581,-5.4331392113289416,-11.013262399713108,-12.715526838267332,-22.241702722239431,-22.608347257713181,-22.674372722435731,-22.745628775922015,{"$f":"X340+X426+X512+X598+X684+X770+X856+X942+X1028+X1114+X1200+X1286+X1372+X1458+X1544+X1630+X1716+X1802+X1888+X1974+X2060","v":-22.754460753670614},{"$f":"Y340+Y426+Y512+Y598+Y684+Y770+Y856+Y942+Y1028+Y1114+Y1200+Y1286+Y1372+Y1458+Y1544+Y1630+Y1716+Y1802+Y1888+Y1974+Y2060","v":-23.401590477903309},-23.457891151459059,-23.496032670151948,-23.52113580044384,{"$f":"PrincipledApproach!AC253","v":-22.706078745197434},{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":-31.570159440086922},-31.570159440086922,-31.570159440086925,-31.570159440086925,{"$f":"AH340+AH426+AH512+AH598+AH684+AH770+AH856+AH942+AH1028+AH1114+AH1200+AH1286+AH1372+AH1458+AH1544+AH1630+AH1716+AH1802+AH1888+AH1974+AH2060+AH2146+AH2232+AH2318+AH2404+AH2490","v":-31.570159440086922}]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631","v":0},-5.3861224463431279E-2,-0.29791989781335432,-0.54758911537821797,-0.65026207451163387,0,-9.3487211113281524E-2,-3.3626230046121193,-8.9378855570782481,-10.858458037659885,-10.877956505839347,-19.9165824711447,-21.448370325218118,-21.711059639317583,-21.793171308172536,{"$f":"X341+X427+X513+X599+X685+X771+X857+X943+X1029+X1115+X1201+X1287+X1373+X1459+X1545+X1631+X1717+X1803+X1889+X1975+X2061","v":-21.90489439756972},-21.839085583850856,-22.396991692821423,-22.945242476666305,-23.365016973178534,{"$f":"PrincipledApproach!AC254","v":-20.920321222482926},{"$f":"AD341+AD427+AD513+AD599+AD685+AD771+AD857+AD943+AD1029+AD1115+AD1201+AD1287+AD1373+AD1459+AD1545+AD1631+AD1717+AD1803+AD1889+AD1975+AD2061+AD2147+AD2233+AD2319+AD2405+AD2491","v":-20.287488200807168},-20.455012154115874,-20.535161216981749,-20.633976714766565,{"$f":"AH341+AH427+AH513+AH599+AH685+AH771+AH857+AH943+AH1029+AH1115+AH1201+AH1287+AH1373+AH1459+AH1545+AH1631+AH1717+AH1803+AH1889+AH1975+AH2061+AH2147+AH2233+AH2319+AH2405+AH2491","v":-20.726085960057745}]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632","v":0},0,-1.6831632644822275E-3,-3.3663265289644549E-3,-5.0494897934466824E-3,-9.2267117511472513E-2,-0.12443634587027738,-0.1595309342656907,-0.16391786840931327,-0.16391786840931327,-0.16391786840931327,-0.21263369737992074,-0.2258255499531564,-0.23747724378219376,-0.30122182881432702,{"$f":"X342+X428+X514+X600+X686+X772+X858+X944+X1030+X1116+X1202+X1288+X1374+X1460+X1546+X1632+X1718+X1804+X1890+X1976+X2062","v":-0.36496641384646028},1.0218147026612461,-0.45378682025978939,-0.51132923917278306,-0.52955975454326754,{"$f":"PrincipledApproach!AC255","v":-0.40247507121328635},{"$f":"AD342+AD428+AD514+AD600+AD686+AD772+AD858+AD944+AD1030+AD1116+AD1202+AD1288+AD1374+AD1460+AD1546+AD1632+AD1718+AD1804+AD1890+AD1976+AD2062+AD2148+AD2234+AD2320+AD2406+AD2492","v":-1.4518078839168291},-1.5440781949542171,-1.5839836355372261,-1.6306841105177221,{"$f":"AH342+AH428+AH514+AH600+AH686+AH772+AH858+AH944+AH1030+AH1116+AH1202+AH1288+AH1374+AH1460+AH1546+AH1632+AH1718+AH1804+AH1890+AH1976+AH2062+AH2148+AH2234+AH2320+AH2406+AH2492","v":-1.6706432684013963}]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633","v":0},-0.28400574816030111,-0.56649664938256827,-0.88741977847717957,-1.1522374654223833,-0.4658800808643675,-0.65645838826274172,-0.80756008829854908,-0.88311284299427084,-1.143410830936928,-1.452949013285878,-1.2811666898756315,-4.1436786867200777,-4.2166793613170972,-4.283841457737573,{"$f":"X343+X429+X515+X601+X687+X773+X859+X945+X1031+X1117+X1203+X1289+X1375+X1461+X1547+X1633+X1719+X1805+X1891+X1977+X2063","v":-4.4637041471363474},-1.6428553454880328,-4.0661228568856087,-4.1607022946086687,-4.2535091219298939,{"$f":"PrincipledApproach!AC256","v":-1.9149475194278684},{"$f":"AD343+AD429+AD515+AD601+AD687+AD773+AD859+AD945+AD1031+AD1117+AD1203+AD1289+AD1375+AD1461+AD1547+AD1633+AD1719+AD1805+AD1891+AD1977+AD2063+AD2149+AD2235+AD2321+AD2407+AD2493","v":-8.2716283777201003},-3.9645050022209958,-3.9688487875693141,-3.5098127804686845,{"$f":"AH343+AH429+AH515+AH601+AH687+AH773+AH859+AH945+AH1031+AH1117+AH1203+AH1289+AH1375+AH1461+AH1547+AH1633+AH1719+AH1805+AH1891+AH1977+AH2063+AH2149+AH2235+AH2321+AH2407+AH2493","v":-3.1891951806952226}]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X344+X430+X516+X602+X688+X774+X860+X946+X1032+X1118+X1204+X1290+X1376+X1462+X1548+X1634+X1720+X1806+X1892+X1978+X2064","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC257","v":-0.83515565491053267},{"$f":"AD344+AD430+AD516+AD602+AD688+AD774+AD860+AD946+AD1032+AD1118+AD1204+AD1290+AD1376+AD1462+AD1548+AD1634+AD1720+AD1806+AD1892+AD1978+AD2064+AD2150+AD2236+AD2322+AD2408+AD2494","v":-17.040719874449},-5.616436160016975,-5.6904345928480451,-5.5627035948792924,{"$f":"AH344+AH430+AH516+AH602+AH688+AH774+AH860+AH946+AH1032+AH1118+AH1204+AH1290+AH1376+AH1462+AH1548+AH1634+AH1720+AH1806+AH1892+AH1978+AH2064+AH2150+AH2236+AH2322+AH2408+AH2494","v":-6.0025156314676851}]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X345+X431+X517+X603+X689+X775+X861+X947+X1033+X1119+X1205+X1291+X1377+X1463+X1549+X1635+X1721+X1807+X1893+X1979+X2065","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC258","v":-0.98000313553456719},{"$f":"AD345+AD431+AD517+AD603+AD689+AD775+AD861+AD947+AD1033+AD1119+AD1205+AD1291+AD1377+AD1463+AD1549+AD1635+AD1721+AD1807+AD1893+AD1979+AD2065+AD2151+AD2237+AD2323+AD2409+AD2495","v":-4.2760142696386607},-4.5040418457775129,-4.6950377389502904,-4.8940651550079695,{"$f":"AH345+AH431+AH517+AH603+AH689+AH775+AH861+AH947+AH1033+AH1119+AH1205+AH1291+AH1377+AH1463+AH1549+AH1635+AH1721+AH1807+AH1893+AH1979+AH2065+AH2151+AH2237+AH2323+AH2409+AH2495","v":-5.086410931939553}]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X346+X432+X518+X604+X690+X776+X862+X948+X1034+X1120+X1206+X1292+X1378+X1464+X1550+X1636+X1722+X1808+X1894+X1980+X2066","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC259","v":-4.4329161969027648},{"$f":"AD346+AD432+AD518+AD604+AD690+AD776+AD862+AD948+AD1034+AD1120+AD1206+AD1292+AD1378+AD1464+AD1550+AD1636+AD1722+AD1808+AD1894+AD1980+AD2066+AD2152+AD2238+AD2324+AD2410+AD2496","v":-43.385964154139174},-6.6940404884388309,-8.018097362533851,-8.4836887488809012,{"$f":"AH346+AH432+AH518+AH604+AH690+AH776+AH862+AH948+AH1034+AH1120+AH1206+AH1292+AH1378+AH1464+AH1550+AH1636+AH1722+AH1808+AH1894+AH1980+AH2066+AH2152+AH2238+AH2324+AH2410+AH2496","v":-9.1638362239131972}]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.18615195268674303,-0.2127897066710242,-0.22165693326439265,{"$f":"X347+X433+X519+X605+X691+X777+X863+X949+X1035+X1121+X1207+X1293+X1379+X1465+X1551+X1637+X1723+X1809+X1895+X1981+X2067","v":-0.22186369310893214},-0.21959222345714002,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,{"$f":"PrincipledApproach!AC260","v":-0.22028368388138245},{"$f":"AD347+AD433+AD519+AD605+AD691+AD777+AD863+AD949+AD1035+AD1121+AD1207+AD1293+AD1379+AD1465+AD1551+AD1637+AD1723+AD1809+AD1895+AD1981+AD2067+AD2153+AD2239+AD2325+AD2411+AD2497","v":-0.11501556010357766},-0.17643030776350191,-0.24559691992655219,-0.26346492774517677,-0.39800712449811593]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X348+X434+X520+X606+X692+X778+X864+X950+X1036+X1122+X1208+X1294+X1380+X1466+X1552+X1638+X1724+X1810+X1896+X1982+X2068","v":0},{"$f":"Y348+Y434+Y520+Y606+Y692+Y778+Y864+Y950+Y1036+Y1122+Y1208+Y1294+Y1380+Y1466+Y1552+Y1638+Y1724+Y1810+Y1896+Y1982+Y2068","v":6.6610159518581014E-2},0,0,0,{"$f":"PrincipledApproach!AC261","v":0},{"$f":"AD348+AD434+AD520+AD606+AD692+AD778+AD864+AD950+AD1036+AD1122+AD1208+AD1294+AD1380+AD1466+AD1552+AD1638+AD1724+AD1810+AD1896+AD1982+AD2068+AD2154+AD2240+AD2326+AD2412+AD2498","v":0},0,0,0,{"$f":"AH348+AH434+AH520+AH606+AH692+AH778+AH864+AH950+AH1036+AH1122+AH1208+AH1294+AH1380+AH1466+AH1552+AH1638+AH1724+AH1810+AH1896+AH1982+AH2068+AH2154+AH2240+AH2326+AH2412+AH2498","v":0}]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X349+X435+X521+X607+X693+X779+X865+X951+X1037+X1123+X1209+X1295+X1381+X1467+X1553+X1639+X1725+X1811+X1897+X1983+X2069","v":0},0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,{"$f":"PrincipledApproach!AC262","v":-4.899938547013906E-16},{"$f":"AD349+AD435+AD521+AD607+AD693+AD779+AD865+AD951+AD1037+AD1123+AD1209+AD1295+AD1381+AD1467+AD1553+AD1639+AD1725+AD1811+AD1897+AD1983+AD2069+AD2155+AD2241+AD2327+AD2413+AD2499","v":1.959975418805562E-15},-5.15587287859441E-2,-9.0476975724809491E-2,-0.12578370279014642,{"$f":"AH349+AH435+AH521+AH607+AH693+AH779+AH865+AH951+AH1037+AH1123+AH1209+AH1295+AH1381+AH1467+AH1553+AH1639+AH1725+AH1811+AH1897+AH1983+AH2069+AH2155+AH2241+AH2327+AH2413+AH2499","v":-0.16496323350016151}]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.34820640410555181},{"$f":"SUM(K253:K262)","v":-0.88317179500015308},{"$f":"SUM(L253:L262)","v":-1.4592464448639415},{"$f":"SUM(M253:M262)","v":-1.8370284320453953},{"$f":"SUM(N253:N262)","v":-0.60437314392639618},{"$f":"SUM(O253:O262)","v":-1.0122597448598321},{"$f":"SUM(P253:P262)","v":-4.5845737881079351},{"$f":"SUM(Q253:Q262)","v":-15.418055479810773},{"$f":"SUM(R253:R262)","v":-23.179049136719236},{"$f":"SUM(S253:S262)","v":-25.210350225801871},{"$f":"SUM(T253:T262)","v":-43.652085580639685},{"$f":"SUM(U253:U262)","v":-48.612373772291278},{"$f":"SUM(V253:V262)","v":-49.052378673523634},{"$f":"SUM(W253:W262)","v":-49.345520303910838},{"$f":"SUM(X253:X262)","v":-49.709889405332071},{"$f":"SUM(Y253:Y262)","v":-46.014698768519509},-50.595076205307258,{"$f":"SUM(AA253:AA262)","v":-51.33359036448109},{"$f":"SUM(AB253:AB262)","v":-51.889505333976913},-52.412181229550761,{"$f":"SUM(AD253:AD262)","v":-126.39879776086143},-74.576262322160773,-76.397796670158769,-76.674339175143388,{"$f":"SUM(AH253:AH262)","v":-77.971816994560001}]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O263+Inputs!O$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P263+Inputs!P$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q263+Inputs!Q$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R263+Inputs!R$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S263+Inputs!S$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T263+Inputs!T$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U263+Inputs!U$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V263+Inputs!V$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W263+Inputs!W$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X263+Inputs!X$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y263+Inputs!Y$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z263+Inputs!Z$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA263+Inputs!AA$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB263+Inputs!AB$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC263+Inputs!AC$1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD263-(AD350+AD436+AD522+AD608+AD694+AD780+AD866+AD952+AD1038+AD1124+AD1210+AD1296+AD1382+AD1468+AD1554+AD1640+AD1726+AD1812+AD1898+AD1984+AD2070+AD2156+AD2242+AD2328+AD2414+AD2500),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE263-(AE350+AE436+AE522+AE608+AE694+AE780+AE866+AE952+AE1038+AE1124+AE1210+AE1296+AE1382+AE1468+AE1554+AE1640+AE1726+AE1812+AE1898+AE1984+AE2070+AE2156+AE2242+AE2328+AE2414+AE2500),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.2078668947161644},{"$f":"J217+J229+J241+J253","v":2.243957107309793},2.322624641850787,2.3017843398856481,3.1580540457198563,13.422155232059534,322.07898347713655,323.31980142763132,938.91846192052287,927.90519952080967,{"$f":"S217+S229+S241+S253-S277","v":1519.1184066047401},{"$f":"T217+T229+T241+T253","v":1550.5693889645743},1544.60058139172,1527.1280265078183,1505.0178247015281,{"$f":"X217+X229+X241+X253","v":1485.0427481675254},{"$f":"MAX(Y217+Y229+Y241+Y253,0)","v":1461.6411576896221},{"$f":"Z217+Z229+Z241+Z253","v":1438.183266538163},1414.7740359439774,1391.2617812872836,{"$f":"PrincipledApproach!AC265","v":1325.9466964836511},{"$f":"MAX(AD217+AD229+AD241+AD253,0)","v":1294.3765370435642},{"$f":"AE217+AE229+AE241+AE253","v":1262.8063776034774},1231.2362181633905,1199.6660587233036,1168.0958992832168]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.1753727931607658},{"$f":"J218+J230+J242+J254","v":-1.1820892332175408},-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,54.707151950322654,261.07885998097225,257.89330725904,408.54403841435459,397.68558037669465,540.37196523205739,{"$f":"T218+T230+T242+T254","v":555.98128030102464},543.9839269735254,528.41413125542522,509.93483548818836,{"$f":"X218+X230+X242+X254","v":492.53011867547764},473.23821985613313,{"$f":"Z218+Z230+Z242+Z254","v":455.62746478649751},435.58133488941712,414.13008530411361,{"$f":"PrincipledApproach!AC266","v":361.20689678841882},345.94512718687281,{"$f":"AE218+AE230+AE242+AE254","v":327.89458691873318},310.32389063529598,292.45319127926484,274.8988796285991]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":0.90948664436992821},{"$f":"J219+J231+J243+J255","v":1.7419763411260698},2.2762939492637471,2.2264601964569324,4.6032568959867337,4.5109897784752606,4.3865534326049831,4.2270224983392932,4.0631046299299802,3.9930656465646659,9.8949534158579713,{"$f":"T219+T231+T243+T255","v":10.089379847955501},11.970829426001819,12.791538699266422,11.986059695841524,{"$f":"X219+X231+X243+X255","v":15.545850685924954},20.065668661081652,{"$f":"Z219+Z231+Z243+Z255","v":23.279196400885848},29.691422954492204,34.565124985574016,{"$f":"PrincipledApproach!AC267","v":36.313270773498687},36.614431914823442,{"$f":"AE219+AE231+AE243+AE255","v":36.267516937359495},36.084547551237151,35.652638177229655,35.359480225887921]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":8.1069974085398524},{"$f":"J220+J232+J244+J256","v":9.9375393787331276},10.494104458999706,10.95313862181747,11.086242784488599,15.503212634953258,15.901900713142187,17.898751650806073,24.103955324930034,23.63129460433343,37.457284936862798,{"$f":"T220+T232+T244+T256","v":87.583807268888393},88.100359507233676,92.289492435010587,95.62565263363183,{"$f":"X220+X232+X244+X256","v":103.08130443208563},103.81200718168283,{"$f":"Z220+Z232+Z244+Z256","v":104.73278949278628},102.34932043538927,100.77221745458438,{"$f":"PrincipledApproach!AC268","v":48.389235148668618},42.900452674353737,{"$f":"AE220+AE232+AE244+AE256","v":40.621299846084156},37.826581202514149,35.192584101342689,33.600750883842586]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T221+T233+T245+T257","v":0},0,0,0,{"$f":"X221+X233+X245+X257","v":0},3.4929161923090906,{"$f":"Z221+Z233+Z245+Z257","v":6.043089188240395},9.0640299107526641,11.585215488627664,{"$f":"PrincipledApproach!AC269","v":32.347715483686102},30.279041607378407,{"$f":"AE221+AE233+AE245+AE257","v":27.582770607448083},24.274621747268544,23.432163913206214,20.160932267970413]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T222+T234+T246+T258","v":0},0,0,0,{"$f":"X222+X234+X246+X258","v":0},0.88315253375522729,{"$f":"Z222+Z234+Z246+Z258","v":2.4596007257844423},7.3928346204562203,14.759471018831217,{"$f":"PrincipledApproach!AC270","v":58.222431447414316},57.36683081985845,{"$f":"AE222+AE234+AE246+AE258","v":55.7277273716726},54.118981892302912,52.110103391268694,48.690907160419805]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T223+T235+T247+T259","v":0},0,0,0,{"$f":"X223+X235+X247+X259","v":0},5.5226781072368185,{"$f":"Z223+Z235+Z247+Z259","v":11.978784171147613},14.910213190909882,21.43913359653488,{"$f":"PrincipledApproach!AC271","v":104.83818906938613},78.015450319015315,{"$f":"AE223+AE235+AE247+AE259","v":90.363660440643685},90.875506356069124,93.772050317686137,91.172363682152465]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,{"$f":"X224+X236+X248+X260","v":5.8870151392101677},5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,{"$f":"PrincipledApproach!AC272","v":4.8070319929547685},7.7627538158474039,11.044654116236416,11.692457587241092,18.156102497142875,19.990128155236025]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},{"$f":"J225+J237+J249+J261","v":0},0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S225+S237+S249+S261-S285","v":5.7366729555718914},{"$f":"T225+T237+T249+T261","v":5.717684101912015},5.673247694411244,5.8823918160069688,5.8830436979683789,{"$f":"X225+X237+X249+X261","v":5.8798587996104459},{"$f":"MAX(Y225+Y237+Y249+Y261,0)","v":5.9464689591290272},{"$f":"Z225+Z237+Z249+Z261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,{"$f":"PrincipledApproach!AC273","v":5.9464689591290272},{"$f":"MAX(AD225+AD237+AD249+AD261,0)","v":5.9464689591290272},{"$f":"AE225+AE237+AE249+AE261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},{"$f":"J226+J238+J250+J262","v":0},0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},{"$f":"T226+T238+T250+T262","v":0},0,0,0,{"$f":"X226+X238+X250+X262","v":0},{"$f":"MAX(Y226+Y238+Y250+Y262,0)","v":0},{"$f":"Z226+Z238+Z250+Z262","v":-4.8999385470139051E-16},-9.7998770940278101E-16,-1.4699815641041715E-15,{"$f":"PrincipledApproach!AC274","v":-1.959975418805562E-15},{"$f":"MAX(AD226+AD238+AD250+AD262,0)","v":1.9687214270143598},{"$f":"AE226+AE238+AE250+AE262","v":3.4032192487783619},4.6608963437223032,6.0311460658330809,7.2427292319736578]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":8.0489781544651784},{"$f":"SUM(J265:J274)","v":12.741383593951451},{"$f":"SUM(K265:K274)","v":13.737766014931299},{"$f":"SUM(L265:L274)","v":13.410616520273653},{"$f":"SUM(M265:M274)","v":16.388114509971047},{"$f":"SUM(N265:N274)","v":88.143509595810713},{"$f":"SUM(O265:O274)","v":603.285312227041},{"$f":"SUM(P265:P274)","v":605.51896633646879},{"$f":"SUM(Q265:Q274)","v":1379.5907310008245},{"$f":"SUM(R265:R274)","v":1357.9912447637437},{"$f":"SUM(S265:S274)","v":2112.5792831450904},{"$f":"SUM(T265:T274)","v":2213.482194899349},{"$f":"SUM(U265:U274)","v":2199.5278575364823},{"$f":"SUM(V265:V274)","v":2172.705528256487},{"$f":"SUM(W265:W274)","v":2134.4350628605398},{"$f":"SUM(X265:X274)","v":2107.9668958998341},{"$f":"SUM(Y265:Y274)","v":2080.29043590943},{"$f":"SUM(Z265:Z274)","v":2053.7185433072332},{"$f":"SUM(AA265:AA274)","v":2024.9572602652413},{"$f":"SUM(AB265:AB274)","v":1999.4868137715146},{"$f":"SUM(AC265:AC274)","v":1978.0179361468074},1901.1758157678571,{"$f":"SUM(AE265:AE274)","v":1861.6582820495628},1807.0401704381707,1762.4125074254071,{"$f":"SUM(AH265:AH274)","v":1705.1585394784281}]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J275-(J362+J448+J534+J620+J706+J792+J878+J964+J1050+J1136+J1222+J1308+J1394+J1480+J1566+J1652+J1738+J1824+J1910+J1996+J2082+J2168+J2254+J2340+J2426+J2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K275-(K362+K448+K534+K620+K706+K792+K878+K964+K1050+K1136+K1222+K1308+K1394+K1480+K1566+K1652+K1738+K1824+K1910+K1996+K2082+K2168+K2254+K2340+K2426+K2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L275-(L362+L448+L534+L620+L706+L792+L878+L964+L1050+L1136+L1222+L1308+L1394+L1480+L1566+L1652+L1738+L1824+L1910+L1996+L2082+L2168+L2254+L2340+L2426+L2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M275-(M362+M448+M534+M620+M706+M792+M878+M964+M1050+M1136+M1222+M1308+M1394+M1480+M1566+M1652+M1738+M1824+M1910+M1996+M2082+M2168+M2254+M2340+M2426+M2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N275-(N362+N448+N534+N620+N706+N792+N878+N964+N1050+N1136+N1222+N1308+N1394+N1480+N1566+N1652+N1738+N1824+N1910+N1996+N2082+N2168+N2254+N2340+N2426+N2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O275-(O362+O448+O534+O620+O706+O792+O878+O964+O1050+O1136+O1222+O1308+O1394+O1480+O1566+O1652+O1738+O1824+O1910+O1996+O2082+O2168+O2254+O2340+O2426+O2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P275-(P362+P448+P534+P620+P706+P792+P878+P964+P1050+P1136+P1222+P1308+P1394+P1480+P1566+P1652+P1738+P1824+P1910+P1996+P2082+P2168+P2254+P2340+P2426+P2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q275-(Q362+Q448+Q534+Q620+Q706+Q792+Q878+Q964+Q1050+Q1136+Q1222+Q1308+Q1394+Q1480+Q1566+Q1652+Q1738+Q1824+Q1910+Q1996+Q2082+Q2168+Q2254+Q2340+Q2426+Q2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R275-(R362+R448+R534+R620+R706+R792+R878+R964+R1050+R1136+R1222+R1308+R1394+R1480+R1566+R1652+R1738+R1824+R1910+R1996+R2082+R2168+R2254+R2340+R2426+R2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S275-(S362+S448+S534+S620+S706+S792+S878+S964+S1050+S1136+S1222+S1308+S1394+S1480+S1566+S1652+S1738+S1824+S1910+S1996+S2082+S2168+S2254+S2340+S2426+S2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T275-(T362+T448+T534+T620+T706+T792+T878+T964+T1050+T1136+T1222+T1308+T1394+T1480+T1566+T1652+T1738+T1824+T1910+T1996+T2082+T2168+T2254+T2340+T2426+T2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U275-(U362+U448+U534+U620+U706+U792+U878+U964+U1050+U1136+U1222+U1308+U1394+U1480+U1566+U1652+U1738+U1824+U1910+U1996+U2082+U2168+U2254+U2340+U2426+U2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V275-(V362+V448+V534+V620+V706+V792+V878+V964+V1050+V1136+V1222+V1308+V1394+V1480+V1566+V1652+V1738+V1824+V1910+V1996+V2082+V2168+V2254+V2340+V2426+V2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W275-(W362+W448+W534+W620+W706+W792+W878+W964+W1050+W1136+W1222+W1308+W1394+W1480+W1566+W1652+W1738+W1824+W1910+W1996+W2082+W2168+W2254+W2340+W2426+W2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X275-(X362+X448+X534+X620+X706+X792+X878+X964+X1050+X1136+X1222+X1308+X1394+X1480+X1566+X1652+X1738+X1824+X1910+X1996+X2082+X2168+X2254+X2340+X2426+X2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y275-(Y362+Y448+Y534+Y620+Y706+Y792+Y878+Y964+Y1050+Y1136+Y1222+Y1308+Y1394+Y1480+Y1566+Y1652+Y1738+Y1824+Y1910+Y1996+Y2082+Y2168+Y2254+Y2340+Y2426+Y2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z275-(Z362+Z448+Z534+Z620+Z706+Z792+Z878+Z964+Z1050+Z1136+Z1222+Z1308+Z1394+Z1480+Z1566+Z1652+Z1738+Z1824+Z1910+Z1996+Z2082+Z2168+Z2254+Z2340+Z2426+Z2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA275-(AA362+AA448+AA534+AA620+AA706+AA792+AA878+AA964+AA1050+AA1136+AA1222+AA1308+AA1394+AA1480+AA1566+AA1652+AA1738+AA1824+AA1910+AA1996+AA2082+AA2168+AA2254+AA2340+AA2426+AA2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB275-(AB362+AB448+AB534+AB620+AB706+AB792+AB878+AB964+AB1050+AB1136+AB1222+AB1308+AB1394+AB1480+AB1566+AB1652+AB1738+AB1824+AB1910+AB1996+AB2082+AB2168+AB2254+AB2340+AB2426+AB2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC275-(AC362+AC448+AC534+AC620+AC706+AC792+AC878+AC964+AC1050+AC1136+AC1222+AC1308+AC1394+AC1480+AC1566+AC1652+AC1738+AC1824+AC1910+AC1996+AC2082+AC2168+AC2254+AC2340+AC2426+AC2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD275-(AD362+AD448+AD534+AD620+AD706+AD792+AD878+AD964+AD1050+AD1136+AD1222+AD1308+AD1394+AD1480+AD1566+AD1652+AD1738+AD1824+AD1910+AD1996+AD2082+AD2168+AD2254+AD2340+AD2426+AD2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK",{"$f":"IF(ROUND(AF275-(AF362+AF448+AF534+AF620+AF706+AF792+AF878+AF964+AF1050+AF1136+AF1222+AF1308+AF1394+AF1480+AF1566+AF1652+AF1738+AF1824+AF1910+AF1996+AF2082+AF2168+AF2254+AF2340+AF2426+AF2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG275-(AG362+AG448+AG534+AG620+AG706+AG792+AG878+AG964+AG1050+AG1136+AG1222+AG1308+AG1394+AG1480+AG1566+AG1652+AG1738+AG1824+AG1910+AG1996+AG2082+AG2168+AG2254+AG2340+AG2426+AG2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH275-(AH362+AH448+AH534+AH620+AH706+AH792+AH878+AH964+AH1050+AH1136+AH1222+AH1308+AH1394+AH1480+AH1566+AH1652+AH1738+AH1824+AH1910+AH1996+AH2082+AH2168+AH2254+AH2340+AH2426+AH2512),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-15.75000498414512}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.16098537681492889}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-36.872163476808403}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,J292-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,{"$f":"PrincipledApproach!AC292","v":51},{"$f":"IF(AC292>0,IF(AD$131=\"\",AC292-1,MIN(AC292-1,AD$131)),0)","v":42},41,40,39,38]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},{"$f":"MAX(0,J293-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"PrincipledApproach!AC293","v":11},{"$f":"IF(AC293>0,IF(AD$131=\"\",AC293-1,MIN(AC293-1,AD$131)),0)","v":10},9,8,7,6]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},{"$f":"MAX(0,J294-1)","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,{"$f":"PrincipledApproach!AC294","v":11},{"$f":"IF(AD291=\"\",MAX(0,AC294-1),Inputs!$D$71-(AC$6-LEFT($A290,4)))","v":10},9,8,7,6]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},{"$f":"MAX(0,J295-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"PrincipledApproach!AC295","v":11},{"$f":"IF(AC295>0,IF(AD$131=\"\",AC295-1,MIN(AC295-1,AD$131)),0)","v":10},9,8,7,6]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,J296-1)","v":0},{"$f":"MAX(0,K296-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC296","v":0},{"$f":"MAX(0,AC296-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,J297-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC297","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},{"$f":"MAX(0,J298-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC298","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,J299-1)","v":29},{"$f":"MAX(0,K299-1)","v":28},{"$f":"MAX(0,L299-1)","v":27},{"$f":"MAX(0,M299-1)","v":26},{"$f":"MAX(0,N299-1)","v":25},{"$f":"MAX(0,O299-1)","v":24},{"$f":"MAX(0,P299-1)","v":23},{"$f":"MAX(0,Q299-1)","v":22},{"$f":"MAX(0,R299-1)","v":21},{"$f":"MAX(0,S299-1)","v":20},{"$f":"MAX(0,T299-1)","v":19},{"$f":"MAX(0,U299-1)","v":18},{"$f":"MAX(0,V299-1)","v":17},{"$f":"MAX(0,W299-1)","v":16},{"$f":"MAX(0,X299-1)","v":15},{"$f":"MAX(0,Y299-1)","v":14},{"$f":"MAX(0,Z299-1)","v":13},{"$f":"MAX(0,AA299-1)","v":12},{"$f":"PrincipledApproach!AC299","v":11},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC299+1)","v":30},{"$f":"MAX(0,AD299-1)","v":29},{"$f":"MAX(0,AE299-1)","v":28},{"$f":"MAX(0,AF299-1)","v":27},{"$f":"MAX(0,AG299-1)","v":26}]
[{"$f":"ROW()","v":300},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC300","v":0}]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,J301-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"PrincipledApproach!AC301","v":43.598995281445561},{"$f":"IF(AC301>0,IF(AD$131=\"\",AC301-1,MIN(AC301-1,AD$131)),0)","v":42},41,40,39,38]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.2078668947161644,2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,1.9772634349560727,1.9443090443734714,1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,1.7795370914604649,1.7465827008778636,1.7136283102952623,{"$f":"PrincipledApproach!AC304","v":1.680673919712661},{"$f":"AC352","v":1.6477195291300597},1.6084881117698202,1.5692566944095807,1.5300252770493412,1.4907938596891017]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.1753727931607658,-3.2292340176241972,-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC305","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,{"$f":"PrincipledApproach!AC306","v":0.62026989146029055},0.60026118528415207,0.54023506675573685,0.48020894822732163,0.42018282969890641,0.36015671117049119]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},8.1069974085398524,7.8229916603795511,7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,4.4401267753594764,4.1726480286499426,3.9051692819404087,3.6376905352308748,3.370211788521341,3.1455310026199181,2.9208502167184953,2.6961694308170725,{"$f":"PrincipledApproach!AC307","v":2.4714886449156497},2.2468078590142269,2.022127073112804,1.7974462872113814,1.5727655013099588,1.3480847154085362]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":0},{"$f":"K356","v":0},{"$f":"L356","v":0},{"$f":"M356","v":0},{"$f":"N356","v":0},{"$f":"O356","v":0},{"$f":"P356","v":0},{"$f":"Q356","v":0},{"$f":"R356","v":0},{"$f":"S356","v":0},{"$f":"T356","v":0},{"$f":"U356","v":0},{"$f":"V356","v":0},{"$f":"W356","v":0},{"$f":"X356","v":0},{"$f":"Y356","v":0},{"$f":"Z356","v":0},{"$f":"AA356","v":0},{"$f":"PrincipledApproach!AC308","v":0},0,{"$f":"AD356","v":0},{"$f":"AE356","v":0},{"$f":"AF356","v":0},{"$f":"AG356","v":0}]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC309","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC310","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"PrincipledApproach!AC311","v":0},0,{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0}]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S360","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC312","v":0},0,{"$f":"AD360","v":0},{"$f":"AE360","v":0},{"$f":"AF360","v":0},{"$f":"AG360","v":0}]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H361","v":0},{"$f":"I361","v":0},{"$f":"J361","v":0},{"$f":"K361","v":0},{"$f":"L361","v":0},{"$f":"M361","v":0},{"$f":"N361","v":0},{"$f":"O361","v":0},{"$f":"P361","v":0},{"$f":"Q361","v":0},{"$f":"R361","v":0},{"$f":"S361","v":0},{"$f":"T361","v":0},{"$f":"U361","v":0},{"$f":"V361","v":0},{"$f":"W361","v":0},{"$f":"X361","v":0},{"$f":"Y361","v":0},{"$f":"Z361","v":0},{"$f":"AA361","v":0},{"$f":"PrincipledApproach!AC313","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":8.0489781544651784},{"$f":"SUM(K304:K313)","v":7.7007717503596274},{"$f":"SUM(L304:L313)","v":7.3525653462540754},{"$f":"SUM(M304:M313)","v":7.0043589421485235},{"$f":"SUM(N304:N313)","v":6.6561525380429716},{"$f":"SUM(O304:O313)","v":6.3361886025654428},{"$f":"SUM(P304:P313)","v":6.0162246670879131},{"$f":"SUM(Q304:Q313)","v":5.6962607316103844},{"$f":"SUM(R304:R313)","v":5.3762967961328556},{"$f":"SUM(S304:S313)","v":5.0563328606553268},{"$f":"SUM(T304:T313)","v":8.1271866161922883},{"$f":"SUM(U304:U313)","v":7.1647753606023468},{"$f":"SUM(V304:V313)","v":6.8443335171340731},{"$f":"SUM(W304:W313)","v":6.5238916736657995},{"$f":"SUM(X304:X313)","v":6.2034498301975258},{"$f":"SUM(Y304:Y313)","v":5.8830079867292522},{"$f":"SUM(Z304:Z313)","v":5.6053641040690891},{"$f":"SUM(AA304:AA313)","v":5.3277202214089261},{"$f":"SUM(AB304:AB313)","v":5.0500763387487639},{"$f":"SUM(AC304:AC313)","v":4.7724324560886018},4.4947885734284387,{"$f":"SUM(AE304:AE313)","v":4.1708502516383614},3.8469119298482841,3.5229736080582064,{"$f":"SUM(AH304:AH313)","v":3.1990352862681295}]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.2078668947161644}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.1753727931607658}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":0.90948664436992821}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":8.1069974085398524}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":8.0489781544651784}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1497","v":0},{"$f":"-Inputs!U1497","v":0},{"$f":"-Inputs!V1497","v":0},{"$f":"-Inputs!W1497","v":0},{"$f":"-Inputs!X1497","v":0},{"$f":"-Inputs!Y1497","v":0},{"$f":"-Inputs!Z1497","v":0},{"$f":"-Inputs!AA1497","v":0},{"$f":"-Inputs!AB1497","v":0},{"$f":"PrincipledApproach!AC328","v":0},{"$f":"-Inputs!AD1497","v":0},{"$f":"-Inputs!AE1497","v":0},{"$f":"-Inputs!AF1497","v":0},{"$f":"-Inputs!AG1497","v":0},{"$f":"-Inputs!AH1497","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1498","v":0},{"$f":"-Inputs!U1498","v":0},{"$f":"-Inputs!V1498","v":0},{"$f":"-Inputs!W1498","v":0},{"$f":"-Inputs!X1498","v":0},{"$f":"-Inputs!Y1498","v":0},{"$f":"-Inputs!Z1498","v":0},{"$f":"-Inputs!AA1498","v":0},{"$f":"-Inputs!AB1498","v":0},{"$f":"PrincipledApproach!AC329","v":0},{"$f":"-Inputs!AD1498","v":0},{"$f":"-Inputs!AE1498","v":0},{"$f":"-Inputs!AF1498","v":0},{"$f":"-Inputs!AG1498","v":0},{"$f":"-Inputs!AH1498","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1499","v":0},{"$f":"-Inputs!U1499","v":0},{"$f":"-Inputs!V1499","v":0},{"$f":"-Inputs!W1499","v":0},{"$f":"-Inputs!X1499","v":0},{"$f":"-Inputs!Y1499","v":0},{"$f":"-Inputs!Z1499","v":0},{"$f":"-Inputs!AA1499","v":0},{"$f":"-Inputs!AB1499","v":0},{"$f":"PrincipledApproach!AC330","v":0},{"$f":"-Inputs!AD1499","v":0},{"$f":"-Inputs!AE1499","v":0},{"$f":"-Inputs!AF1499","v":0},{"$f":"-Inputs!AG1499","v":0},{"$f":"-Inputs!AH1499","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1500","v":-0.6419694121216688},{"$f":"-Inputs!U1500","v":0},{"$f":"-Inputs!V1500","v":0},{"$f":"-Inputs!W1500","v":0},{"$f":"-Inputs!X1500","v":0},{"$f":"-Inputs!Y1500","v":0},{"$f":"-Inputs!Z1500","v":0},{"$f":"-Inputs!AA1500","v":0},{"$f":"-Inputs!AB1500","v":0},{"$f":"PrincipledApproach!AC331","v":0},{"$f":"-Inputs!AD1500","v":0},{"$f":"-Inputs!AE1500","v":0},{"$f":"-Inputs!AF1500","v":0},{"$f":"-Inputs!AG1500","v":0},{"$f":"-Inputs!AH1500","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1501","v":0},{"$f":"-Inputs!U1501","v":0},{"$f":"-Inputs!V1501","v":0},{"$f":"-Inputs!W1501","v":0},{"$f":"-Inputs!X1501","v":0},{"$f":"-Inputs!Y1501","v":0},{"$f":"-Inputs!Z1501","v":0},{"$f":"-Inputs!AA1501","v":0},{"$f":"-Inputs!AB1501","v":0},{"$f":"PrincipledApproach!AC332","v":0},{"$f":"-Inputs!AD1501","v":0},{"$f":"-Inputs!AE1501","v":0},{"$f":"-Inputs!AF1501","v":0},{"$f":"-Inputs!AG1501","v":0},{"$f":"-Inputs!AH1501","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1502","v":0},{"$f":"-Inputs!U1502","v":0},{"$f":"-Inputs!V1502","v":0},{"$f":"-Inputs!W1502","v":0},{"$f":"-Inputs!X1502","v":0},{"$f":"-Inputs!Y1502","v":0},{"$f":"-Inputs!Z1502","v":0},{"$f":"-Inputs!AA1502","v":0},{"$f":"-Inputs!AB1502","v":0},{"$f":"PrincipledApproach!AC333","v":0},{"$f":"-Inputs!AD1502","v":0},{"$f":"-Inputs!AE1502","v":0},{"$f":"-Inputs!AF1502","v":0},{"$f":"-Inputs!AG1502","v":0},{"$f":"-Inputs!AH1502","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1503","v":0},{"$f":"-Inputs!U1503","v":0},{"$f":"-Inputs!V1503","v":0},{"$f":"-Inputs!W1503","v":0},{"$f":"-Inputs!X1503","v":0},{"$f":"-Inputs!Y1503","v":0},{"$f":"-Inputs!Z1503","v":0},{"$f":"-Inputs!AA1503","v":0},{"$f":"-Inputs!AB1503","v":0},{"$f":"PrincipledApproach!AC334","v":0},{"$f":"-Inputs!AD1503","v":0},{"$f":"-Inputs!AE1503","v":0},{"$f":"-Inputs!AF1503","v":0},{"$f":"-Inputs!AG1503","v":0},{"$f":"-Inputs!AH1503","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1504","v":0},{"$f":"-Inputs!U1504","v":0},{"$f":"-Inputs!V1504","v":0},{"$f":"-Inputs!W1504","v":0},{"$f":"-Inputs!X1504","v":0},{"$f":"-Inputs!Y1504","v":0},{"$f":"-Inputs!Z1504","v":0},{"$f":"-Inputs!AA1504","v":0},{"$f":"-Inputs!AB1504","v":0},{"$f":"PrincipledApproach!AC335","v":0},{"$f":"-Inputs!AD1504","v":0},{"$f":"-Inputs!AE1504","v":0},{"$f":"-Inputs!AF1504","v":0},{"$f":"-Inputs!AG1504","v":0},{"$f":"-Inputs!AH1504","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1505","v":0},{"$f":"-Inputs!U1505","v":0},{"$f":"-Inputs!V1505","v":0},{"$f":"-Inputs!W1505","v":0},{"$f":"-Inputs!X1505","v":0},{"$f":"-Inputs!Y1505","v":0},{"$f":"-Inputs!Z1505","v":0},{"$f":"-Inputs!AA1505","v":0},{"$f":"-Inputs!AB1505","v":0},{"$f":"PrincipledApproach!AC336","v":0},{"$f":"-Inputs!AD1505","v":0},{"$f":"-Inputs!AE1505","v":0},{"$f":"-Inputs!AF1505","v":0},{"$f":"-Inputs!AG1505","v":0},{"$f":"-Inputs!AH1505","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1506","v":0},{"$f":"-Inputs!U1506","v":0},{"$f":"-Inputs!V1506","v":0},{"$f":"-Inputs!W1506","v":0},{"$f":"-Inputs!X1506","v":0},{"$f":"-Inputs!Y1506","v":0},{"$f":"-Inputs!Z1506","v":0},{"$f":"-Inputs!AA1506","v":0},{"$f":"-Inputs!AB1506","v":0},{"$f":"PrincipledApproach!AC337","v":0},{"$f":"-Inputs!AD1506","v":0},{"$f":"-Inputs!AE1506","v":0},{"$f":"-Inputs!AF1506","v":0},{"$f":"-Inputs!AG1506","v":0},{"$f":"-Inputs!AH1506","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},{"$f":"SUM(J328:J337)","v":0},{"$f":"SUM(K328:K337)","v":0},{"$f":"SUM(L328:L337)","v":0},{"$f":"SUM(M328:M337)","v":0},{"$f":"SUM(N328:N337)","v":0},{"$f":"SUM(O328:O337)","v":0},{"$f":"SUM(P328:P337)","v":0},{"$f":"SUM(Q328:Q337)","v":0},{"$f":"SUM(R328:R337)","v":0},{"$f":"SUM(S328:S337)","v":0},{"$f":"SUM(T328:T337)","v":-0.6419694121216688},{"$f":"SUM(U328:U337)","v":0},{"$f":"SUM(V328:V337)","v":0},{"$f":"SUM(W328:W337)","v":0},{"$f":"SUM(X328:X337)","v":0},{"$f":"SUM(Y328:Y337)","v":0},{"$f":"SUM(Z328:Z337)","v":0},{"$f":"SUM(AA328:AA337)","v":0},{"$f":"SUM(AB328:AB337)","v":0},{"$f":"SUM(AC328:AC337)","v":0},0,{"$f":"SUM(AE328:AE337)","v":0},0,0,{"$f":"SUM(AH328:AH337)","v":0}]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I964","v":0},{"$f":"-Inputs!J964","v":-1.0339431481819398E-2},{"$f":"-Inputs!K964","v":-1.0339431481819398E-2},{"$f":"-Inputs!L964","v":-1.0339431481819398E-2},{"$f":"-Inputs!M964","v":-1.0339431481819398E-2},{"$f":"-Inputs!N964","v":-3.1540955638802347E-2},{"$f":"-Inputs!O964","v":-3.1540955638802347E-2},{"$f":"-Inputs!P964","v":-3.1540955638802347E-2},{"$f":"-Inputs!Q964","v":-3.1540955638802347E-2},{"$f":"-Inputs!R964","v":-3.1540955638802347E-2},{"$f":"-Inputs!S964","v":-3.1540955638802347E-2},{"$f":"-Inputs!T964","v":-3.2954390582601224E-2},{"$f":"-Inputs!U964","v":-3.2954390582601224E-2},{"$f":"-Inputs!V964","v":-3.2954390582601224E-2},{"$f":"-Inputs!W964","v":-3.2954390582601231E-2},{"$f":"-Inputs!X964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Y964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Z964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AA964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AB964","v":-3.2954390582601238E-2},{"$f":"PrincipledApproach!AC340","v":-3.2954390582601238E-2},{"$f":"-IF(AD304<0,AD304,IF(AD292=0,0,MIN((AD304/AD292)*(AD304>0),AD304)))","v":-3.9231417360239516E-2},{"$f":"-IF(AE304<0,AE304,IF(AE292=0,0,MIN((AE304/AE292)*(AE304>0),AE304)))","v":-3.9231417360239516E-2},-3.9231417360239516E-2,-3.9231417360239516E-2,-3.9231417360239516E-2]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I965","v":0},{"$f":"-Inputs!J965","v":-5.3861224463431279E-2},{"$f":"-Inputs!K965","v":-5.3861224463431279E-2},{"$f":"-Inputs!L965","v":-5.3861224463431279E-2},{"$f":"-Inputs!M965","v":-5.3861224463431279E-2},{"$f":"-Inputs!N965","v":0},{"$f":"-Inputs!O965","v":0},{"$f":"-Inputs!P965","v":0},{"$f":"-Inputs!Q965","v":0},{"$f":"-Inputs!R965","v":0},{"$f":"-Inputs!S965","v":0},{"$f":"-Inputs!T965","v":0},{"$f":"-Inputs!U965","v":0},{"$f":"-Inputs!V965","v":0},{"$f":"-Inputs!W965","v":0},{"$f":"-Inputs!X965","v":0},{"$f":"-Inputs!Y965","v":0},{"$f":"-Inputs!Z965","v":0},{"$f":"-Inputs!AA965","v":0},{"$f":"-Inputs!AB965","v":0},{"$f":"PrincipledApproach!AC341","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I966","v":0},{"$f":"-Inputs!J966","v":0},{"$f":"-Inputs!K966","v":0},{"$f":"-Inputs!L966","v":0},{"$f":"-Inputs!M966","v":0},{"$f":"-Inputs!N966","v":-1.8189732887398561E-2},{"$f":"-Inputs!O966","v":-1.8189732887398561E-2},{"$f":"-Inputs!P966","v":-1.8189732887398561E-2},{"$f":"-Inputs!Q966","v":-1.8189732887398561E-2},{"$f":"-Inputs!R966","v":-1.8189732887398561E-2},{"$f":"-Inputs!S966","v":-1.8189732887398561E-2},{"$f":"-Inputs!T966","v":-2.0008706176138428E-2},{"$f":"-Inputs!U966","v":-2.0008706176138431E-2},{"$f":"-Inputs!V966","v":-2.0008706176138428E-2},{"$f":"-Inputs!W966","v":-2.0008706176138431E-2},{"$f":"-Inputs!X966","v":-2.0008706176138431E-2},{"$f":"-Inputs!Y966","v":-2.0008706176138428E-2},{"$f":"-Inputs!Z966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AA966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AB966","v":-2.0008706176138431E-2},{"$f":"PrincipledApproach!AC342","v":-2.0008706176138431E-2},-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415197E-2]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I967","v":0},{"$f":"-Inputs!J967","v":-0.28400574816030111},{"$f":"-Inputs!K967","v":-0.28400574816030111},{"$f":"-Inputs!L967","v":-0.28400574816030111},{"$f":"-Inputs!M967","v":-0.28400574816030111},{"$f":"-Inputs!N967","v":-0.27023324695132833},{"$f":"-Inputs!O967","v":-0.27023324695132833},{"$f":"-Inputs!P967","v":-0.27023324695132833},{"$f":"-Inputs!Q967","v":-0.27023324695132833},{"$f":"-Inputs!R967","v":-0.27023324695132833},{"$f":"-Inputs!S967","v":-0.27023324695132833},{"$f":"-Inputs!T967","v":-0.2674787467095337},{"$f":"-Inputs!U967","v":-0.2674787467095337},{"$f":"-Inputs!V967","v":-0.2674787467095337},{"$f":"-Inputs!W967","v":-0.2674787467095337},{"$f":"-Inputs!X967","v":-0.2674787467095337},{"$f":"-Inputs!Y967","v":-0.22468078590142265},{"$f":"-Inputs!Z967","v":-0.22468078590142265},{"$f":"-Inputs!AA967","v":-0.22468078590142265},{"$f":"-Inputs!AB967","v":-0.22468078590142268},{"$f":"PrincipledApproach!AC343","v":-0.22468078590142268},-0.22468078590142268,-0.22468078590142268,-0.22468078590142268,-0.22468078590142268,-0.22468078590142271]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I968","v":0},{"$f":"-Inputs!J968","v":0},{"$f":"-Inputs!K968","v":0},{"$f":"-Inputs!L968","v":0},{"$f":"-Inputs!M968","v":0},{"$f":"-Inputs!N968","v":0},{"$f":"-Inputs!O968","v":0},{"$f":"-Inputs!P968","v":0},{"$f":"-Inputs!Q968","v":0},{"$f":"-Inputs!R968","v":0},{"$f":"-Inputs!S968","v":0},{"$f":"-Inputs!T968","v":0},{"$f":"-Inputs!U968","v":0},{"$f":"-Inputs!V968","v":0},{"$f":"-Inputs!W968","v":0},{"$f":"-Inputs!X968","v":0},{"$f":"-Inputs!Y968","v":0},{"$f":"-Inputs!Z968","v":0},{"$f":"-Inputs!AA968","v":0},{"$f":"-Inputs!AB968","v":0},{"$f":"PrincipledApproach!AC344","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I969","v":0},{"$f":"-Inputs!J969","v":0},{"$f":"-Inputs!K969","v":0},{"$f":"-Inputs!L969","v":0},{"$f":"-Inputs!M969","v":0},{"$f":"-Inputs!N969","v":0},{"$f":"-Inputs!O969","v":0},{"$f":"-Inputs!P969","v":0},{"$f":"-Inputs!Q969","v":0},{"$f":"-Inputs!R969","v":0},{"$f":"-Inputs!S969","v":0},{"$f":"-Inputs!T969","v":0},{"$f":"-Inputs!U969","v":0},{"$f":"-Inputs!V969","v":0},{"$f":"-Inputs!W969","v":0},{"$f":"-Inputs!X969","v":0},{"$f":"-Inputs!Y969","v":0},{"$f":"-Inputs!Z969","v":0},{"$f":"-Inputs!AA969","v":0},{"$f":"-Inputs!AB969","v":0},{"$f":"PrincipledApproach!AC345","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I970","v":0},{"$f":"-Inputs!J970","v":0},{"$f":"-Inputs!K970","v":0},{"$f":"-Inputs!L970","v":0},{"$f":"-Inputs!M970","v":0},{"$f":"-Inputs!N970","v":0},{"$f":"-Inputs!O970","v":0},{"$f":"-Inputs!P970","v":0},{"$f":"-Inputs!Q970","v":0},{"$f":"-Inputs!R970","v":0},{"$f":"-Inputs!S970","v":0},{"$f":"-Inputs!T970","v":0},{"$f":"-Inputs!U970","v":0},{"$f":"-Inputs!V970","v":0},{"$f":"-Inputs!W970","v":0},{"$f":"-Inputs!X970","v":0},{"$f":"-Inputs!Y970","v":0},{"$f":"-Inputs!Z970","v":0},{"$f":"-Inputs!AA970","v":0},{"$f":"-Inputs!AB970","v":0},{"$f":"PrincipledApproach!AC346","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I971","v":0},{"$f":"-Inputs!J971","v":0},{"$f":"-Inputs!K971","v":0},{"$f":"-Inputs!L971","v":0},{"$f":"-Inputs!M971","v":0},{"$f":"-Inputs!N971","v":0},{"$f":"-Inputs!O971","v":0},{"$f":"-Inputs!P971","v":0},{"$f":"-Inputs!Q971","v":0},{"$f":"-Inputs!R971","v":0},{"$f":"-Inputs!S971","v":0},{"$f":"-Inputs!T971","v":0},{"$f":"-Inputs!U971","v":0},{"$f":"-Inputs!V971","v":0},{"$f":"-Inputs!W971","v":0},{"$f":"-Inputs!X971","v":0},{"$f":"-Inputs!Y971","v":0},{"$f":"-Inputs!Z971","v":0},{"$f":"-Inputs!AA971","v":0},{"$f":"-Inputs!AB971","v":0},{"$f":"PrincipledApproach!AC347","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I972","v":0},{"$f":"-Inputs!J972","v":0},{"$f":"-Inputs!K972","v":0},{"$f":"-Inputs!L972","v":0},{"$f":"-Inputs!M972","v":0},{"$f":"-Inputs!N972","v":0},{"$f":"-Inputs!O972","v":0},{"$f":"-Inputs!P972","v":0},{"$f":"-Inputs!Q972","v":0},{"$f":"-Inputs!R972","v":0},{"$f":"-Inputs!S972","v":0},{"$f":"-Inputs!T972","v":0},{"$f":"-Inputs!U972","v":0},{"$f":"-Inputs!V972","v":0},{"$f":"-Inputs!W972","v":0},{"$f":"-Inputs!X972","v":0},{"$f":"-Inputs!Y972","v":0},{"$f":"-Inputs!Z972","v":0},{"$f":"-Inputs!AA972","v":0},{"$f":"-Inputs!AB972","v":0},{"$f":"PrincipledApproach!AC348","v":0},0,{"$f":"-IF(AE312<0,AE312,IF(AE300=0,0,MIN((AE312/AE300)*(AE312>0),AE312)))","v":0},0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I973","v":0},{"$f":"-Inputs!J973","v":0},{"$f":"-Inputs!K973","v":0},{"$f":"-Inputs!L973","v":0},{"$f":"-Inputs!M973","v":0},{"$f":"-Inputs!N973","v":0},{"$f":"-Inputs!O973","v":0},{"$f":"-Inputs!P973","v":0},{"$f":"-Inputs!Q973","v":0},{"$f":"-Inputs!R973","v":0},{"$f":"-Inputs!S973","v":0},{"$f":"-Inputs!T973","v":0},{"$f":"-Inputs!U973","v":0},{"$f":"-Inputs!V973","v":0},{"$f":"-Inputs!W973","v":0},{"$f":"-Inputs!X973","v":0},{"$f":"-Inputs!Y973","v":0},{"$f":"-Inputs!Z973","v":0},{"$f":"-Inputs!AA973","v":0},{"$f":"-Inputs!AB973","v":0},{"$f":"PrincipledApproach!AC349","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},{"$f":"SUM(J340:J349)","v":-0.34820640410555181},{"$f":"SUM(K340:K349)","v":-0.34820640410555181},{"$f":"SUM(L340:L349)","v":-0.34820640410555181},{"$f":"SUM(M340:M349)","v":-0.34820640410555181},{"$f":"SUM(N340:N349)","v":-0.31996393547752922},{"$f":"SUM(O340:O349)","v":-0.31996393547752922},{"$f":"SUM(P340:P349)","v":-0.31996393547752922},{"$f":"SUM(Q340:Q349)","v":-0.31996393547752922},{"$f":"SUM(R340:R349)","v":-0.31996393547752922},{"$f":"SUM(S340:S349)","v":-0.31996393547752922},{"$f":"SUM(T340:T349)","v":-0.32044184346827337},{"$f":"SUM(U340:U349)","v":-0.32044184346827337},{"$f":"SUM(V340:V349)","v":-0.32044184346827337},{"$f":"SUM(W340:W349)","v":-0.32044184346827337},{"$f":"SUM(X340:X349)","v":-0.32044184346827337},{"$f":"SUM(Y340:Y349)","v":-0.27764388266016232},{"$f":"SUM(Z340:Z349)","v":-0.27764388266016232},{"$f":"SUM(AA340:AA349)","v":-0.27764388266016232},{"$f":"SUM(AB340:AB349)","v":-0.27764388266016238},{"$f":"SUM(AC340:AC349)","v":-0.27764388266016238},-0.32393832179007742,{"$f":"SUM(AE340:AE349)","v":-0.32393832179007742},-0.32393832179007742,-0.32393832179007742,{"$f":"SUM(AH340:AH349)","v":-0.32393832179007742}]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.2078668947161644},{"$f":"J304+J316+J328+J340","v":2.1975274632343451},2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":1.9772634349560727},{"$f":"T304+T316+T328+T340","v":1.9443090443734714},1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,{"$f":"MAX(Y304+Y316+Y328+Y340,0)","v":1.7795370914604649},1.7465827008778636,1.7136283102952623,1.680673919712661,{"$f":"PrincipledApproach!AC352","v":1.6477195291300597},{"$f":"MAX(AD304+AD316+AD328+AD340,0)","v":1.6084881117698202},{"$f":"AE304+AE316+AE328+AE340","v":1.5692566944095807},1.5300252770493412,1.4907938596891017,1.4515624423288622]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.1753727931607658},{"$f":"J305+J317+J329+J341","v":-3.2292340176241972},-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,{"$f":"T305+T317+T329+T341","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC353","v":0},0,{"$f":"AE305+AE317+AE329+AE341","v":0},0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":0.90948664436992821},{"$f":"J306+J318+J330+J342","v":0.90948664436992821},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,{"$f":"T306+T318+T330+T342","v":0.78033954086939838},0.7603308346932599,0.74032212851712142,0.72031342234098295,{"$f":"X306+X318+X330+X342","v":0.70030471616484447},0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055,{"$f":"PrincipledApproach!AC354","v":0.60026118528415207},0.54023506675573685,{"$f":"AE306+AE318+AE330+AE342","v":0.48020894822732163},0.42018282969890641,0.36015671117049119,0.30013059264207598]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":8.1069974085398524},{"$f":"J307+J319+J331+J343","v":7.8229916603795511},7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,{"$f":"T307+T319+T331+T343","v":4.4401267753594764},4.1726480286499426,3.9051692819404087,3.6376905352308748,{"$f":"X307+X319+X331+X343","v":3.370211788521341},3.1455310026199181,2.9208502167184953,2.6961694308170725,2.4714886449156497,{"$f":"PrincipledApproach!AC355","v":2.2468078590142269},2.022127073112804,{"$f":"AE307+AE319+AE331+AE343","v":1.7974462872113814},1.5727655013099588,1.3480847154085362,1.1234039295071137]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T308+T320+T332+T344","v":0},0,0,0,0,0,{"$f":"Z308+Z320+Z332+Z344","v":0},0,0,{"$f":"PrincipledApproach!AC356","v":0},0,{"$f":"AE308+AE320+AE332+AE344","v":0},0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T309+T321+T333+T345","v":0},0,0,0,0,0,{"$f":"Z309+Z321+Z333+Z345","v":0},0,0,{"$f":"PrincipledApproach!AC357","v":0},0,{"$f":"AE309+AE321+AE333+AE345","v":0},0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T310+T322+T334+T346","v":0},0,0,0,0,0,{"$f":"Z310+Z322+Z334+Z346","v":0},0,0,{"$f":"PrincipledApproach!AC358","v":0},0,{"$f":"AE310+AE322+AE334+AE346","v":0},0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC359","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},{"$f":"J312+J324+J336+J348","v":0},0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"MAX(Y312+Y324+Y336+Y348,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC360","v":0},{"$f":"MAX(AD312+AD324+AD336+AD348,0)","v":0},{"$f":"AE312+AE324+AE336+AE348","v":0},0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},{"$f":"J313+J325+J337+J349","v":0},0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},{"$f":"T313+T325+T337+T349","v":0},0,0,0,0,{"$f":"MAX(Y313+Y325+Y337+Y349,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC361","v":0},{"$f":"MAX(AD313+AD325+AD337+AD349,0)","v":0},{"$f":"AE313+AE325+AE337+AE349","v":0},0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":8.0489781544651784},{"$f":"SUM(J352:J361)","v":7.7007717503596274},{"$f":"SUM(K352:K361)","v":7.3525653462540754},{"$f":"SUM(L352:L361)","v":7.0043589421485235},{"$f":"SUM(M352:M361)","v":6.6561525380429716},{"$f":"SUM(N352:N361)","v":6.3361886025654428},{"$f":"SUM(O352:O361)","v":6.0162246670879131},{"$f":"SUM(P352:P361)","v":5.6962607316103844},{"$f":"SUM(Q352:Q361)","v":5.3762967961328556},{"$f":"SUM(R352:R361)","v":5.0563328606553268},{"$f":"SUM(S352:S361)","v":8.1271866161922883},{"$f":"SUM(T352:T361)","v":7.1647753606023468},{"$f":"SUM(U352:U361)","v":6.8443335171340731},{"$f":"SUM(V352:V361)","v":6.5238916736657995},{"$f":"SUM(W352:W361)","v":6.2034498301975258},{"$f":"SUM(X352:X361)","v":5.8830079867292522},5.6053641040690891,{"$f":"SUM(Z352:Z361)","v":5.3277202214089261},{"$f":"SUM(AA352:AA361)","v":5.0500763387487639},{"$f":"SUM(AB352:AB361)","v":4.7724324560886018},{"$f":"SUM(AC352:AC361)","v":4.4947885734284387},4.1708502516383614,{"$f":"SUM(AE352:AE361)","v":3.8469119298482841},3.5229736080582064,3.1990352862681295,{"$f":"SUM(AH352:AH361)","v":2.8750969644780517}]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.3908176910144912]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0}]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0}]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-3.3908176910144912}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,K378-1)","v":69},{"$f":"MAX(0,L378-1)","v":68},{"$f":"MAX(0,M378-1)","v":67},{"$f":"MAX(0,N378-1)","v":66},{"$f":"MAX(0,O378-1)","v":65},{"$f":"MAX(0,P378-1)","v":64},{"$f":"MAX(0,Q378-1)","v":63},{"$f":"MAX(0,R378-1)","v":62},{"$f":"MAX(0,S378-1)","v":61},{"$f":"MAX(0,T378-1)","v":60},{"$f":"MAX(0,U378-1)","v":59},{"$f":"MAX(0,V378-1)","v":58},{"$f":"MAX(0,W378-1)","v":57},{"$f":"MAX(0,X378-1)","v":56},{"$f":"MAX(0,Y378-1)","v":55},{"$f":"MAX(0,Z378-1)","v":54},{"$f":"MAX(0,AA378-1)","v":53},{"$f":"PrincipledApproach!AC378","v":52},{"$f":"IF(AC378>0,IF(AD$131=\"\",AC378-1,MIN(AC378-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD378-1)","v":41},{"$f":"MAX(0,AE378-1)","v":40},{"$f":"MAX(0,AF378-1)","v":39},{"$f":"MAX(0,AG378-1)","v":38}]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"PrincipledApproach!AC379","v":12},{"$f":"IF(AC379>0,IF(AD$131=\"\",AC379-1,MIN(AC379-1,AD$131)),0)","v":11},10,9,8,7]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,{"$f":"PrincipledApproach!AC380","v":12},{"$f":"IF(AD377=\"\",MAX(0,AC380-1),Inputs!$D$71-(AC$6-LEFT($A376,4)))","v":11},10,9,8,7]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"PrincipledApproach!AC381","v":12},{"$f":"IF(AC381>0,IF(AD$131=\"\",AC381-1,MIN(AC381-1,AD$131)),0)","v":11},10,9,8,7]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,K382-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC382","v":0},{"$f":"MAX(0,AC382-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,K383-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC383","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC384","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,K385-1)","v":29},{"$f":"MAX(0,L385-1)","v":28},{"$f":"MAX(0,M385-1)","v":27},{"$f":"MAX(0,N385-1)","v":26},{"$f":"MAX(0,O385-1)","v":25},{"$f":"MAX(0,P385-1)","v":24},{"$f":"MAX(0,Q385-1)","v":23},{"$f":"MAX(0,R385-1)","v":22},{"$f":"MAX(0,S385-1)","v":21},{"$f":"MAX(0,T385-1)","v":20},{"$f":"MAX(0,U385-1)","v":19},{"$f":"MAX(0,V385-1)","v":18},{"$f":"MAX(0,W385-1)","v":17},{"$f":"MAX(0,X385-1)","v":16},{"$f":"MAX(0,Y385-1)","v":15},{"$f":"MAX(0,Z385-1)","v":14},{"$f":"MAX(0,AA385-1)","v":13},{"$f":"PrincipledApproach!AC385","v":12},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC385+1)","v":31},{"$f":"MAX(0,AD385-1)","v":30},{"$f":"MAX(0,AE385-1)","v":29},{"$f":"MAX(0,AF385-1)","v":28},{"$f":"MAX(0,AG385-1)","v":27}]
[{"$f":"ROW()","v":386},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC386","v":0}]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,K387-1)","v":61.598995281445561},{"$f":"MAX(0,L387-1)","v":60.598995281445561},{"$f":"MAX(0,M387-1)","v":59.598995281445561},{"$f":"MAX(0,N387-1)","v":58.598995281445561},{"$f":"MAX(0,O387-1)","v":57.598995281445561},{"$f":"MAX(0,P387-1)","v":56.598995281445561},{"$f":"MAX(0,Q387-1)","v":55.598995281445561},{"$f":"MAX(0,R387-1)","v":54.598995281445561},{"$f":"MAX(0,S387-1)","v":53.598995281445561},{"$f":"MAX(0,T387-1)","v":52.598995281445561},{"$f":"MAX(0,U387-1)","v":51.598995281445561},{"$f":"MAX(0,V387-1)","v":50.598995281445561},{"$f":"MAX(0,W387-1)","v":49.598995281445561},{"$f":"MAX(0,X387-1)","v":48.598995281445561},{"$f":"MAX(0,Y387-1)","v":47.598995281445561},{"$f":"MAX(0,Z387-1)","v":46.598995281445561},{"$f":"MAX(0,AA387-1)","v":45.598995281445561},{"$f":"PrincipledApproach!AC387","v":44.598995281445561},{"$f":"IF(AC387>0,IF(AD$131=\"\",AC387-1,MIN(AC387-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD387-1)","v":41},{"$f":"MAX(0,AE387-1)","v":40},{"$f":"MAX(0,AF387-1)","v":39},{"$f":"MAX(0,AG387-1)","v":38}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},{"$f":"J438","v":4.6429644075447786E-2},{"$f":"K438","v":3.9696991017518876E-2},3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,2.2252001123765526E-2,2.1887214220097238E-2,2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,2.0063279701755796E-2,1.9698492798087507E-2,1.9333705894419219E-2,{"$f":"PrincipledApproach!AC390","v":1.896891899075093E-2},{"$f":"AC438","v":1.8604132087082642E-2},1.8161176561199723E-2,1.7718221035316804E-2,1.7275265509433885E-2,1.6832309983550967E-2]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,0,2.0471447844066564,{"$f":"K439","v":1.8030861110567333},1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,{"$f":"PrincipledApproach!AC391","v":0.75141072248965024},0.68879316228217946,0.62617560207470857,0.56355804186723768,0.50094048165976679,0.43832292145229595]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,0,0.83248969675614171,{"$f":"K440","v":0.83080653349165945},0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,0.70979653009947152,0.6920516168469848,0.67430670359449807,0.65656179034201134,0.63881687708952462,0.62107196383703789,0.60332705058455116,0.58558213733206443,{"$f":"PrincipledApproach!AC392","v":0.56783722407957771},0.55009231082709098,0.50008391893371906,0.45007552704034715,0.40006713514697523,0.35005874325360331]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,0,2.1145477183535752,{"$f":"K441","v":1.8320568171313081},1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,{"$f":"PrincipledApproach!AC393","v":0.47985500729980779},0.43986709002482383,0.39987917274983986,0.3598912554748559,0.31990333819987193,0.27991542092488797]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,{"$f":"K442","v":0},{"$f":"L442","v":0},{"$f":"M442","v":0},{"$f":"N442","v":0},{"$f":"O442","v":0},{"$f":"P442","v":0},{"$f":"Q442","v":0},{"$f":"R442","v":0},{"$f":"S442","v":0},{"$f":"T442","v":0},{"$f":"U442","v":0},{"$f":"V442","v":0},{"$f":"W442","v":0},{"$f":"X442","v":0},{"$f":"Y442","v":0},{"$f":"Z442","v":0},{"$f":"AA442","v":0},{"$f":"PrincipledApproach!AC394","v":0},0,{"$f":"AD442","v":0},{"$f":"AE442","v":0},{"$f":"AF442","v":0},{"$f":"AG442","v":0}]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC395","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC396","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,0,0,{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"PrincipledApproach!AC397","v":0},0,{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0}]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,0,0,{"$f":"K446","v":0},0,0,0,0,0,0,0,{"$f":"S446","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC398","v":0},0,{"$f":"AD446","v":0},{"$f":"AE446","v":0},{"$f":"AF446","v":0},{"$f":"AG446","v":0}]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,{"$f":"K447","v":0},{"$f":"L447","v":0},{"$f":"M447","v":0},{"$f":"N447","v":0},{"$f":"O447","v":0},{"$f":"P447","v":0},{"$f":"Q447","v":0},{"$f":"R447","v":0},{"$f":"S447","v":0},{"$f":"T447","v":0},{"$f":"U447","v":0},{"$f":"V447","v":0},{"$f":"W447","v":0},{"$f":"X447","v":0},{"$f":"Y447","v":0},{"$f":"Z447","v":0},{"$f":"AA447","v":0},{"$f":"PrincipledApproach!AC399","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":5.0406118435918206},{"$f":"SUM(L390:L399)","v":4.5056464526972198},{"$f":"SUM(M390:M399)","v":3.9706810618026185},{"$f":"SUM(N390:N399)","v":3.4357156709080172},{"$f":"SUM(O390:O399)","v":3.3479176723981259},{"$f":"SUM(P390:P399)","v":3.2601196738882345},{"$f":"SUM(Q390:Q399)","v":3.1723216753783436},{"$f":"SUM(R390:R399)","v":3.0845236768684527},{"$f":"SUM(S390:S399)","v":2.996725678358561},{"$f":"SUM(T390:T399)","v":2.9089276798486696},{"$f":"SUM(U390:U399)","v":2.7846350479194069},{"$f":"SUM(V390:V399)","v":2.6637094317931114},{"$f":"SUM(W390:W399)","v":2.5427838156668163},{"$f":"SUM(X390:X399)","v":2.4218581995405213},{"$f":"SUM(Y390:Y399)","v":2.3009325834142258},{"$f":"SUM(Z390:Z399)","v":2.1802174057756156},{"$f":"SUM(AA390:AA399)","v":2.0595022281370063},{"$f":"SUM(AB390:AB399)","v":1.9387870504983964},1.8180718728597867,1.6973566952211769,{"$f":"SUM(AE390:AE399)","v":1.5442998703194672},1.3912430454177576,1.2381862205160479,{"$f":"SUM(AH390:AH399)","v":1.0851293956143382}]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":4.6429644075447786E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.0471447844066564}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":0.83248969675614171}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.1145477183535752}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":5.0406118435918206}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1509","v":0},{"$f":"-Inputs!U1509","v":0},{"$f":"-Inputs!V1509","v":0},{"$f":"-Inputs!W1509","v":0},{"$f":"-Inputs!X1509","v":0},{"$f":"-Inputs!Y1509","v":0},{"$f":"-Inputs!Z1509","v":0},{"$f":"-Inputs!AA1509","v":0},{"$f":"-Inputs!AB1509","v":0},{"$f":"PrincipledApproach!AC414","v":0},{"$f":"-Inputs!AD1509","v":0},{"$f":"-Inputs!AE1509","v":0},{"$f":"-Inputs!AF1509","v":0},{"$f":"-Inputs!AG1509","v":0},{"$f":"-Inputs!AH1509","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1510","v":0},{"$f":"-Inputs!U1510","v":0},{"$f":"-Inputs!V1510","v":0},{"$f":"-Inputs!W1510","v":0},{"$f":"-Inputs!X1510","v":0},{"$f":"-Inputs!Y1510","v":0},{"$f":"-Inputs!Z1510","v":0},{"$f":"-Inputs!AA1510","v":0},{"$f":"-Inputs!AB1510","v":0},{"$f":"PrincipledApproach!AC415","v":0},{"$f":"-Inputs!AD1510","v":0},{"$f":"-Inputs!AE1510","v":0},{"$f":"-Inputs!AF1510","v":0},{"$f":"-Inputs!AG1510","v":0},{"$f":"-Inputs!AH1510","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1511","v":0},{"$f":"-Inputs!U1511","v":0},{"$f":"-Inputs!V1511","v":0},{"$f":"-Inputs!W1511","v":0},{"$f":"-Inputs!X1511","v":0},{"$f":"-Inputs!Y1511","v":0},{"$f":"-Inputs!Z1511","v":0},{"$f":"-Inputs!AA1511","v":0},{"$f":"-Inputs!AB1511","v":0},{"$f":"PrincipledApproach!AC416","v":0},{"$f":"-Inputs!AD1511","v":0},{"$f":"-Inputs!AE1511","v":0},{"$f":"-Inputs!AF1511","v":0},{"$f":"-Inputs!AG1511","v":0},{"$f":"-Inputs!AH1511","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1512","v":-3.3670158029678256E-3},{"$f":"-Inputs!U1512","v":0},{"$f":"-Inputs!V1512","v":0},{"$f":"-Inputs!W1512","v":0},{"$f":"-Inputs!X1512","v":0},{"$f":"-Inputs!Y1512","v":0},{"$f":"-Inputs!Z1512","v":0},{"$f":"-Inputs!AA1512","v":0},{"$f":"-Inputs!AB1512","v":0},{"$f":"PrincipledApproach!AC417","v":0},{"$f":"-Inputs!AD1512","v":0},{"$f":"-Inputs!AE1512","v":0},{"$f":"-Inputs!AF1512","v":0},{"$f":"-Inputs!AG1512","v":0},{"$f":"-Inputs!AH1512","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1513","v":0},{"$f":"-Inputs!U1513","v":0},{"$f":"-Inputs!V1513","v":0},{"$f":"-Inputs!W1513","v":0},{"$f":"-Inputs!X1513","v":0},{"$f":"-Inputs!Y1513","v":0},{"$f":"-Inputs!Z1513","v":0},{"$f":"-Inputs!AA1513","v":0},{"$f":"-Inputs!AB1513","v":0},{"$f":"PrincipledApproach!AC418","v":0},{"$f":"-Inputs!AD1513","v":0},{"$f":"-Inputs!AE1513","v":0},{"$f":"-Inputs!AF1513","v":0},{"$f":"-Inputs!AG1513","v":0},{"$f":"-Inputs!AH1513","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1514","v":0},{"$f":"-Inputs!U1514","v":0},{"$f":"-Inputs!V1514","v":0},{"$f":"-Inputs!W1514","v":0},{"$f":"-Inputs!X1514","v":0},{"$f":"-Inputs!Y1514","v":0},{"$f":"-Inputs!Z1514","v":0},{"$f":"-Inputs!AA1514","v":0},{"$f":"-Inputs!AB1514","v":0},{"$f":"PrincipledApproach!AC419","v":0},{"$f":"-Inputs!AD1514","v":0},{"$f":"-Inputs!AE1514","v":0},{"$f":"-Inputs!AF1514","v":0},{"$f":"-Inputs!AG1514","v":0},{"$f":"-Inputs!AH1514","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1515","v":0},{"$f":"-Inputs!U1515","v":0},{"$f":"-Inputs!V1515","v":0},{"$f":"-Inputs!W1515","v":0},{"$f":"-Inputs!X1515","v":0},{"$f":"-Inputs!Y1515","v":0},{"$f":"-Inputs!Z1515","v":0},{"$f":"-Inputs!AA1515","v":0},{"$f":"-Inputs!AB1515","v":0},{"$f":"PrincipledApproach!AC420","v":0},{"$f":"-Inputs!AD1515","v":0},{"$f":"-Inputs!AE1515","v":0},{"$f":"-Inputs!AF1515","v":0},{"$f":"-Inputs!AG1515","v":0},{"$f":"-Inputs!AH1515","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1516","v":0},{"$f":"-Inputs!U1516","v":0},{"$f":"-Inputs!V1516","v":0},{"$f":"-Inputs!W1516","v":0},{"$f":"-Inputs!X1516","v":0},{"$f":"-Inputs!Y1516","v":0},{"$f":"-Inputs!Z1516","v":0},{"$f":"-Inputs!AA1516","v":0},{"$f":"-Inputs!AB1516","v":0},{"$f":"PrincipledApproach!AC421","v":0},{"$f":"-Inputs!AD1516","v":0},{"$f":"-Inputs!AE1516","v":0},{"$f":"-Inputs!AF1516","v":0},{"$f":"-Inputs!AG1516","v":0},{"$f":"-Inputs!AH1516","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1517","v":0},{"$f":"-Inputs!U1517","v":0},{"$f":"-Inputs!V1517","v":0},{"$f":"-Inputs!W1517","v":0},{"$f":"-Inputs!X1517","v":0},{"$f":"-Inputs!Y1517","v":0},{"$f":"-Inputs!Z1517","v":0},{"$f":"-Inputs!AA1517","v":0},{"$f":"-Inputs!AB1517","v":0},{"$f":"PrincipledApproach!AC422","v":0},{"$f":"-Inputs!AD1517","v":0},{"$f":"-Inputs!AE1517","v":0},{"$f":"-Inputs!AF1517","v":0},{"$f":"-Inputs!AG1517","v":0},{"$f":"-Inputs!AH1517","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1518","v":0},{"$f":"-Inputs!U1518","v":0},{"$f":"-Inputs!V1518","v":0},{"$f":"-Inputs!W1518","v":0},{"$f":"-Inputs!X1518","v":0},{"$f":"-Inputs!Y1518","v":0},{"$f":"-Inputs!Z1518","v":0},{"$f":"-Inputs!AA1518","v":0},{"$f":"-Inputs!AB1518","v":0},{"$f":"PrincipledApproach!AC423","v":0},{"$f":"-Inputs!AD1518","v":0},{"$f":"-Inputs!AE1518","v":0},{"$f":"-Inputs!AF1518","v":0},{"$f":"-Inputs!AG1518","v":0},{"$f":"-Inputs!AH1518","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-3.3670158029678256E-3},{"$f":"SUM(U414:U423)","v":0},{"$f":"SUM(V414:V423)","v":0},{"$f":"SUM(W414:W423)","v":0},{"$f":"SUM(X414:X423)","v":0},{"$f":"SUM(Y414:Y423)","v":0},{"$f":"SUM(Z414:Z423)","v":0},{"$f":"SUM(AA414:AA423)","v":0},{"$f":"SUM(AB414:AB423)","v":0},0,0,{"$f":"SUM(AE414:AE423)","v":0},0,0,{"$f":"SUM(AH414:AH423)","v":0}]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K976","v":-6.7326530579289098E-3},{"$f":"-Inputs!L976","v":-6.7326530579289098E-3},{"$f":"-Inputs!M976","v":-6.7326530579289098E-3},{"$f":"-Inputs!N976","v":-6.6328062964925399E-4},{"$f":"-Inputs!O976","v":-6.6328062964925399E-4},{"$f":"-Inputs!P976","v":-6.6328062964925399E-4},{"$f":"-Inputs!Q976","v":-6.6328062964925399E-4},{"$f":"-Inputs!R976","v":-6.6328062964925399E-4},{"$f":"-Inputs!S976","v":-6.6328062964925399E-4},{"$f":"-Inputs!T976","v":-3.6478690366828725E-4},{"$f":"-Inputs!U976","v":-3.6478690366828725E-4},{"$f":"-Inputs!V976","v":-3.647869036682872E-4},{"$f":"-Inputs!W976","v":-3.647869036682872E-4},{"$f":"-Inputs!X976","v":-3.6478690366828715E-4},{"$f":"-Inputs!Y976","v":-3.6478690366828742E-4},{"$f":"-Inputs!Z976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AA976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AB976","v":-3.6478690366828742E-4},{"$f":"PrincipledApproach!AC426","v":-3.6478690366828742E-4},{"$f":"-IF(AD390<0,AD390,IF(AD378=0,0,MIN((AD390/AD378)*(AD390>0),AD390)))","v":-4.4295552588292003E-4},{"$f":"-IF(AE390<0,AE390,IF(AE378=0,0,MIN((AE390/AE378)*(AE390>0),AE390)))","v":-4.4295552588292009E-4},-4.4295552588292009E-4,-4.4295552588292014E-4,-4.4295552588292019E-4]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K977","v":-0.24405867334992304},{"$f":"-Inputs!L977","v":-0.24405867334992304},{"$f":"-Inputs!M977","v":-0.24405867334992304},{"$f":"-Inputs!N977","v":0},{"$f":"-Inputs!O977","v":0},{"$f":"-Inputs!P977","v":0},{"$f":"-Inputs!Q977","v":0},{"$f":"-Inputs!R977","v":0},{"$f":"-Inputs!S977","v":0},{"$f":"-Inputs!T977","v":-6.2617560207470807E-2},{"$f":"-Inputs!U977","v":-6.2617560207470807E-2},{"$f":"-Inputs!V977","v":-6.2617560207470807E-2},{"$f":"-Inputs!W977","v":-6.2617560207470807E-2},{"$f":"-Inputs!X977","v":-6.2617560207470793E-2},{"$f":"-Inputs!Y977","v":-6.2617560207470821E-2},{"$f":"-Inputs!Z977","v":-6.2617560207470821E-2},{"$f":"-Inputs!AA977","v":-6.2617560207470807E-2},{"$f":"-Inputs!AB977","v":-6.2617560207470807E-2},{"$f":"PrincipledApproach!AC427","v":-6.2617560207470807E-2},-6.2617560207470863E-2,{"$f":"-IF(AE391<0,AE391,IF(AE379=0,0,MIN((AE391/AE379)*(AE391>0),AE391)))","v":-6.2617560207470863E-2},-6.2617560207470849E-2,-6.2617560207470849E-2,-6.2617560207470849E-2]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K978","v":-1.6831632644822275E-3},{"$f":"-Inputs!L978","v":-1.6831632644822275E-3},{"$f":"-Inputs!M978","v":-1.6831632644822275E-3},{"$f":"-Inputs!N978","v":-1.6649793935122833E-2},{"$f":"-Inputs!O978","v":-1.6649793935122833E-2},{"$f":"-Inputs!P978","v":-1.6649793935122833E-2},{"$f":"-Inputs!Q978","v":-1.6649793935122833E-2},{"$f":"-Inputs!R978","v":-1.6649793935122833E-2},{"$f":"-Inputs!S978","v":-1.6649793935122833E-2},{"$f":"-Inputs!T978","v":-1.7744913252486769E-2},{"$f":"-Inputs!U978","v":-1.7744913252486765E-2},{"$f":"-Inputs!V978","v":-1.7744913252486765E-2},{"$f":"-Inputs!W978","v":-1.7744913252486765E-2},{"$f":"-Inputs!X978","v":-1.7744913252486765E-2},{"$f":"-Inputs!Y978","v":-1.7744913252486783E-2},{"$f":"-Inputs!Z978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AA978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AB978","v":-1.7744913252486783E-2},{"$f":"PrincipledApproach!AC428","v":-1.7744913252486783E-2},-5.000839189337191E-2,{"$f":"-IF(AE392<0,AE392,IF(AE380=0,0,MIN((AE392/AE380)*(AE392>0),AE392)))","v":-5.0008391893371903E-2},-5.0008391893371903E-2,-5.0008391893371903E-2,-5.0008391893371903E-2]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K979","v":-0.28249090122226711},{"$f":"-Inputs!L979","v":-0.28249090122226711},{"$f":"-Inputs!M979","v":-0.28249090122226711},{"$f":"-Inputs!N979","v":-7.0484923945119168E-2},{"$f":"-Inputs!O979","v":-7.0484923945119168E-2},{"$f":"-Inputs!P979","v":-7.0484923945119168E-2},{"$f":"-Inputs!Q979","v":-7.0484923945119168E-2},{"$f":"-Inputs!R979","v":-7.0484923945119168E-2},{"$f":"-Inputs!S979","v":-7.0484923945119168E-2},{"$f":"-Inputs!T979","v":-4.0198355762669467E-2},{"$f":"-Inputs!U979","v":-4.0198355762669467E-2},{"$f":"-Inputs!V979","v":-4.019835576266946E-2},{"$f":"-Inputs!W979","v":-4.019835576266946E-2},{"$f":"-Inputs!X979","v":-4.0198355762669453E-2},{"$f":"-Inputs!Y979","v":-3.9987917274983964E-2},{"$f":"-Inputs!Z979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AA979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AB979","v":-3.9987917274983957E-2},{"$f":"PrincipledApproach!AC429","v":-3.9987917274983957E-2},-3.9987917274983985E-2,{"$f":"-IF(AE393<0,AE393,IF(AE381=0,0,MIN((AE393/AE381)*(AE393>0),AE393)))","v":-3.9987917274983985E-2},-3.9987917274983992E-2,-3.9987917274983992E-2,-3.9987917274983999E-2]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K980","v":0},{"$f":"-Inputs!L980","v":0},{"$f":"-Inputs!M980","v":0},{"$f":"-Inputs!N980","v":0},{"$f":"-Inputs!O980","v":0},{"$f":"-Inputs!P980","v":0},{"$f":"-Inputs!Q980","v":0},{"$f":"-Inputs!R980","v":0},{"$f":"-Inputs!S980","v":0},{"$f":"-Inputs!T980","v":0},{"$f":"-Inputs!U980","v":0},{"$f":"-Inputs!V980","v":0},{"$f":"-Inputs!W980","v":0},{"$f":"-Inputs!X980","v":0},{"$f":"-Inputs!Y980","v":0},{"$f":"-Inputs!Z980","v":0},{"$f":"-Inputs!AA980","v":0},{"$f":"-Inputs!AB980","v":0},{"$f":"PrincipledApproach!AC430","v":0},{"$f":"-IF(AD394<0,AD394,IF(AD382=0,0,MIN((AD394/AD382)*(AD394>0),AD394)))","v":0},{"$f":"-IF(AE394<0,AE394,IF(AE382=0,0,MIN((AE394/AE382)*(AE394>0),AE394)))","v":0},0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K981","v":0},{"$f":"-Inputs!L981","v":0},{"$f":"-Inputs!M981","v":0},{"$f":"-Inputs!N981","v":0},{"$f":"-Inputs!O981","v":0},{"$f":"-Inputs!P981","v":0},{"$f":"-Inputs!Q981","v":0},{"$f":"-Inputs!R981","v":0},{"$f":"-Inputs!S981","v":0},{"$f":"-Inputs!T981","v":0},{"$f":"-Inputs!U981","v":0},{"$f":"-Inputs!V981","v":0},{"$f":"-Inputs!W981","v":0},{"$f":"-Inputs!X981","v":0},{"$f":"-Inputs!Y981","v":0},{"$f":"-Inputs!Z981","v":0},{"$f":"-Inputs!AA981","v":0},{"$f":"-Inputs!AB981","v":0},{"$f":"PrincipledApproach!AC431","v":0},{"$f":"-IF(AD395<0,AD395,IF(AD383=0,0,MIN((AD395/AD383)*(AD395>0),AD395)))","v":0},{"$f":"-IF(AE395<0,AE395,IF(AE383=0,0,MIN((AE395/AE383)*(AE395>0),AE395)))","v":0},0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K982","v":0},{"$f":"-Inputs!L982","v":0},{"$f":"-Inputs!M982","v":0},{"$f":"-Inputs!N982","v":0},{"$f":"-Inputs!O982","v":0},{"$f":"-Inputs!P982","v":0},{"$f":"-Inputs!Q982","v":0},{"$f":"-Inputs!R982","v":0},{"$f":"-Inputs!S982","v":0},{"$f":"-Inputs!T982","v":0},{"$f":"-Inputs!U982","v":0},{"$f":"-Inputs!V982","v":0},{"$f":"-Inputs!W982","v":0},{"$f":"-Inputs!X982","v":0},{"$f":"-Inputs!Y982","v":0},{"$f":"-Inputs!Z982","v":0},{"$f":"-Inputs!AA982","v":0},{"$f":"-Inputs!AB982","v":0},{"$f":"PrincipledApproach!AC432","v":0},0,{"$f":"-IF(AE396<0,AE396,IF(AE384=0,0,MIN((AE396/AE384)*(AE396>0),AE396)))","v":0},0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K983","v":0},{"$f":"-Inputs!L983","v":0},{"$f":"-Inputs!M983","v":0},{"$f":"-Inputs!N983","v":0},{"$f":"-Inputs!O983","v":0},{"$f":"-Inputs!P983","v":0},{"$f":"-Inputs!Q983","v":0},{"$f":"-Inputs!R983","v":0},{"$f":"-Inputs!S983","v":0},{"$f":"-Inputs!T983","v":0},{"$f":"-Inputs!U983","v":0},{"$f":"-Inputs!V983","v":0},{"$f":"-Inputs!W983","v":0},{"$f":"-Inputs!X983","v":0},{"$f":"-Inputs!Y983","v":0},{"$f":"-Inputs!Z983","v":0},{"$f":"-Inputs!AA983","v":0},{"$f":"-Inputs!AB983","v":0},{"$f":"PrincipledApproach!AC433","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K984","v":0},{"$f":"-Inputs!L984","v":0},{"$f":"-Inputs!M984","v":0},{"$f":"-Inputs!N984","v":0},{"$f":"-Inputs!O984","v":0},{"$f":"-Inputs!P984","v":0},{"$f":"-Inputs!Q984","v":0},{"$f":"-Inputs!R984","v":0},{"$f":"-Inputs!S984","v":0},{"$f":"-Inputs!T984","v":0},{"$f":"-Inputs!U984","v":0},{"$f":"-Inputs!V984","v":0},{"$f":"-Inputs!W984","v":0},{"$f":"-Inputs!X984","v":0},{"$f":"-Inputs!Y984","v":0},{"$f":"-Inputs!Z984","v":0},{"$f":"-Inputs!AA984","v":0},{"$f":"-Inputs!AB984","v":0},{"$f":"PrincipledApproach!AC434","v":0},0,{"$f":"-IF(AE398<0,AE398,IF(AE386=0,0,MIN((AE398/AE386)*(AE398>0),AE398)))","v":0},0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K985","v":0},{"$f":"-Inputs!L985","v":0},{"$f":"-Inputs!M985","v":0},{"$f":"-Inputs!N985","v":0},{"$f":"-Inputs!O985","v":0},{"$f":"-Inputs!P985","v":0},{"$f":"-Inputs!Q985","v":0},{"$f":"-Inputs!R985","v":0},{"$f":"-Inputs!S985","v":0},{"$f":"-Inputs!T985","v":0},{"$f":"-Inputs!U985","v":0},{"$f":"-Inputs!V985","v":0},{"$f":"-Inputs!W985","v":0},{"$f":"-Inputs!X985","v":0},{"$f":"-Inputs!Y985","v":0},{"$f":"-Inputs!Z985","v":0},{"$f":"-Inputs!AA985","v":0},{"$f":"-Inputs!AB985","v":0},{"$f":"PrincipledApproach!AC435","v":0},0,{"$f":"-IF(AE399<0,AE399,IF(AE387=0,0,MIN((AE399/AE387)*(AE399>0),AE399)))","v":0},0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.53496539089460127},{"$f":"SUM(L426:L435)","v":-0.53496539089460127},{"$f":"SUM(M426:M435)","v":-0.53496539089460127},{"$f":"SUM(N426:N435)","v":-8.7797998509891256E-2},{"$f":"SUM(O426:O435)","v":-8.7797998509891256E-2},{"$f":"SUM(P426:P435)","v":-8.7797998509891256E-2},{"$f":"SUM(Q426:Q435)","v":-8.7797998509891256E-2},{"$f":"SUM(R426:R435)","v":-8.7797998509891256E-2},{"$f":"SUM(S426:S435)","v":-8.7797998509891256E-2},{"$f":"SUM(T426:T435)","v":-0.12092561612629532},{"$f":"SUM(U426:U435)","v":-0.12092561612629532},{"$f":"SUM(V426:V435)","v":-0.12092561612629532},{"$f":"SUM(W426:W435)","v":-0.12092561612629532},{"$f":"SUM(X426:X435)","v":-0.12092561612629529},{"$f":"SUM(Y426:Y435)","v":-0.12071517763860985},{"$f":"SUM(Z426:Z435)","v":-0.12071517763860985},{"$f":"SUM(AA426:AA435)","v":-0.12071517763860984},{"$f":"SUM(AB426:AB435)","v":-0.12071517763860984},{"$f":"SUM(AC426:AC435)","v":-0.12071517763860984},-0.15305682490170969,{"$f":"SUM(AE426:AE435)","v":-0.15305682490170966},-0.15305682490170966,-0.15305682490170966,{"$f":"SUM(AH426:AH435)","v":-0.15305682490170966}]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":4.6429644075447786E-2},3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.2252001123765526E-2},{"$f":"T390+T402+T414+T426","v":2.1887214220097238E-2},2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,{"$f":"MAX(Y390+Y402+Y414+Y426,0)","v":2.0063279701755796E-2},1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2,{"$f":"PrincipledApproach!AC438","v":1.8604132087082642E-2},{"$f":"MAX(AD390+AD402+AD414+AD426,0)","v":1.8161176561199723E-2},{"$f":"AE390+AE402+AE414+AE426","v":1.7718221035316804E-2},1.7275265509433885E-2,1.6832309983550967E-2,1.6389354457668048E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.0471447844066564},1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,{"$f":"T391+T403+T415+T427","v":1.2523512041494165},1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024,{"$f":"PrincipledApproach!AC439","v":0.68879316228217946},0.62617560207470857,{"$f":"AE391+AE403+AE415+AE427","v":0.56355804186723768},0.50094048165976679,0.43832292145229595,0.37570536124482512]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":0.83248969675614171},0.83080653349165945,0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,{"$f":"T392+T404+T416+T428","v":0.70979653009947152},0.6920516168469848,0.67430670359449807,0.65656179034201134,{"$f":"X392+X404+X416+X428","v":0.63881687708952462},0.62107196383703789,0.60332705058455116,0.58558213733206443,0.56783722407957771,{"$f":"PrincipledApproach!AC440","v":0.55009231082709098},0.50008391893371906,{"$f":"AE392+AE404+AE416+AE428","v":0.45007552704034715},0.40006713514697523,0.35005874325360331,0.30005035136023139]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.1145477183535752},1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,{"$f":"T393+T405+T417+T429","v":0.80060009945042165},0.76040174368775215,0.72020338792508265,0.68000503216241315,{"$f":"X393+X405+X417+X429","v":0.63980667639974365},0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779,{"$f":"PrincipledApproach!AC441","v":0.43986709002482383},0.39987917274983986,{"$f":"AE393+AE405+AE417+AE429","v":0.3598912554748559},0.31990333819987193,0.27991542092488797,0.23992750364990398]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T394+T406+T418+T430","v":0},0,0,0,0,0,{"$f":"Z394+Z406+Z418+Z430","v":0},0,0,{"$f":"PrincipledApproach!AC442","v":0},0,{"$f":"AE394+AE406+AE418+AE430","v":0},0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T395+T407+T419+T431","v":0},0,0,0,0,0,{"$f":"Z395+Z407+Z419+Z431","v":0},0,0,{"$f":"PrincipledApproach!AC443","v":0},0,{"$f":"AE395+AE407+AE419+AE431","v":0},0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T396+T408+T420+T432","v":0},0,0,0,0,0,{"$f":"Z396+Z408+Z420+Z432","v":0},0,0,{"$f":"PrincipledApproach!AC444","v":0},0,{"$f":"AE396+AE408+AE420+AE432","v":0},0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"MAX(Y398+Y410+Y422+Y434,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC446","v":0},{"$f":"MAX(AD398+AD410+AD422+AD434,0)","v":0},{"$f":"AE398+AE410+AE422+AE434","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},{"$f":"T399+T411+T423+T435","v":0},0,0,0,0,{"$f":"MAX(Y399+Y411+Y423+Y435,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC447","v":0},{"$f":"MAX(AD399+AD411+AD423+AD435,0)","v":0},{"$f":"AE399+AE411+AE423+AE435","v":0},0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":5.0406118435918206},{"$f":"SUM(K438:K447)","v":4.5056464526972198},{"$f":"SUM(L438:L447)","v":3.9706810618026185},{"$f":"SUM(M438:M447)","v":3.4357156709080172},{"$f":"SUM(N438:N447)","v":3.3479176723981259},{"$f":"SUM(O438:O447)","v":3.2601196738882345},{"$f":"SUM(P438:P447)","v":3.1723216753783436},{"$f":"SUM(Q438:Q447)","v":3.0845236768684527},{"$f":"SUM(R438:R447)","v":2.996725678358561},2.9089276798486696,{"$f":"SUM(T438:T447)","v":2.7846350479194069},{"$f":"SUM(U438:U447)","v":2.6637094317931114},{"$f":"SUM(V438:V447)","v":2.5427838156668163},{"$f":"SUM(W438:W447)","v":2.4218581995405213},2.3009325834142258,2.1802174057756156,{"$f":"SUM(Z438:Z447)","v":2.0595022281370063},{"$f":"SUM(AA438:AA447)","v":1.9387870504983964},{"$f":"SUM(AB438:AB447)","v":1.8180718728597867},{"$f":"SUM(AC438:AC447)","v":1.6973566952211769},1.5442998703194672,{"$f":"SUM(AE438:AE447)","v":1.3912430454177576},1.2381862205160479,1.0851293956143382,{"$f":"SUM(AH438:AH447)","v":0.9320725707126285}]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,L464-1)","v":69},{"$f":"MAX(0,M464-1)","v":68},{"$f":"MAX(0,N464-1)","v":67},{"$f":"MAX(0,O464-1)","v":66},{"$f":"MAX(0,P464-1)","v":65},{"$f":"MAX(0,Q464-1)","v":64},{"$f":"MAX(0,R464-1)","v":63},{"$f":"MAX(0,S464-1)","v":62},{"$f":"MAX(0,T464-1)","v":61},{"$f":"MAX(0,U464-1)","v":60},{"$f":"MAX(0,V464-1)","v":59},{"$f":"MAX(0,W464-1)","v":58},{"$f":"MAX(0,X464-1)","v":57},{"$f":"MAX(0,Y464-1)","v":56},{"$f":"MAX(0,Z464-1)","v":55},{"$f":"MAX(0,AA464-1)","v":54},{"$f":"PrincipledApproach!AC464","v":53},{"$f":"IF(AC464>0,IF(AD$131=\"\",AC464-1,MIN(AC464-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD464-1)","v":41},{"$f":"MAX(0,AE464-1)","v":40},{"$f":"MAX(0,AF464-1)","v":39},{"$f":"MAX(0,AG464-1)","v":38}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"PrincipledApproach!AC465","v":13},{"$f":"IF(AC465>0,IF(AD$131=\"\",AC465-1,MIN(AC465-1,AD$131)),0)","v":12},11,10,9,8]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,{"$f":"PrincipledApproach!AC466","v":13},{"$f":"IF(AD463=\"\",MAX(0,AC466-1),Inputs!$D$71-(AC$6-LEFT($A462,4)))","v":12},11,10,9,8]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"PrincipledApproach!AC467","v":13},{"$f":"IF(AC467>0,IF(AD$131=\"\",AC467-1,MIN(AC467-1,AD$131)),0)","v":12},11,10,9,8]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,L468-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC468","v":0},{"$f":"MAX(0,AC468-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,L469-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC469","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC470","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,L471-1)","v":29},{"$f":"MAX(0,M471-1)","v":28},{"$f":"MAX(0,N471-1)","v":27},{"$f":"MAX(0,O471-1)","v":26},{"$f":"MAX(0,P471-1)","v":25},{"$f":"MAX(0,Q471-1)","v":24},{"$f":"MAX(0,R471-1)","v":23},{"$f":"MAX(0,S471-1)","v":22},{"$f":"MAX(0,T471-1)","v":21},{"$f":"MAX(0,U471-1)","v":20},{"$f":"MAX(0,V471-1)","v":19},{"$f":"MAX(0,W471-1)","v":18},{"$f":"MAX(0,X471-1)","v":17},{"$f":"MAX(0,Y471-1)","v":16},{"$f":"MAX(0,Z471-1)","v":15},{"$f":"MAX(0,AA471-1)","v":14},{"$f":"PrincipledApproach!AC471","v":13},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC471+1)","v":32},{"$f":"MAX(0,AD471-1)","v":31},{"$f":"MAX(0,AE471-1)","v":30},{"$f":"MAX(0,AF471-1)","v":29},{"$f":"MAX(0,AG471-1)","v":28}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC472","v":0}]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,L473-1)","v":61.598995281445561},{"$f":"MAX(0,M473-1)","v":60.598995281445561},{"$f":"MAX(0,N473-1)","v":59.598995281445561},{"$f":"MAX(0,O473-1)","v":58.598995281445561},{"$f":"MAX(0,P473-1)","v":57.598995281445561},{"$f":"MAX(0,Q473-1)","v":56.598995281445561},{"$f":"MAX(0,R473-1)","v":55.598995281445561},{"$f":"MAX(0,S473-1)","v":54.598995281445561},{"$f":"MAX(0,T473-1)","v":53.598995281445561},{"$f":"MAX(0,U473-1)","v":52.598995281445561},{"$f":"MAX(0,V473-1)","v":51.598995281445561},{"$f":"MAX(0,W473-1)","v":50.598995281445561},{"$f":"MAX(0,X473-1)","v":49.598995281445561},{"$f":"MAX(0,Y473-1)","v":48.598995281445561},{"$f":"MAX(0,Z473-1)","v":47.598995281445561},{"$f":"MAX(0,AA473-1)","v":46.598995281445561},{"$f":"PrincipledApproach!AC473","v":45.598995281445561},{"$f":"IF(AC473>0,IF(AD$131=\"\",AC473-1,MIN(AC473-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD473-1)","v":41},{"$f":"MAX(0,AE473-1)","v":40},{"$f":"MAX(0,AF473-1)","v":39},{"$f":"MAX(0,AG473-1)","v":38}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},{"$f":"K524","v":9.5739619080742119E-2},{"$f":"L524","v":9.1940479140910802E-2},8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,7.9935086137015846E-2,7.8645810554160756E-2,7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,7.2199432639885305E-2,7.0910157057030215E-2,6.9620881474175125E-2,{"$f":"PrincipledApproach!AC476","v":6.8331605891320035E-2},{"$f":"AC524","v":6.7042330308464945E-2},6.5446084348739594E-2,6.3849838389014243E-2,6.2253592429288886E-2,6.0657346469563528E-2]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,0,0.12475209584795395,{"$f":"L525","v":-0.1249171217169097},-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC477","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,0,0.53600077140215929,{"$f":"L526","v":0.53431760813767704},0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"PrincipledApproach!AC478","v":2.2204460492503131E-16},2.2204460492503131E-16,2.0354088784794536E-16,1.8503717077085941E-16,1.6653345369377346E-16,1.4802973661668751E-16]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.1230617296491476,{"$f":"L527","v":0.80213860055453634},0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,{"$f":"PrincipledApproach!AC479","v":0.13467395450991848},0.12431441954761709,0.11395488458531566,0.10359534962301424,9.3235814660712818E-2,8.2876279698411395E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,{"$f":"L528","v":0},{"$f":"M528","v":0},{"$f":"N528","v":0},{"$f":"O528","v":0},{"$f":"P528","v":0},{"$f":"Q528","v":0},{"$f":"R528","v":0},{"$f":"S528","v":0},{"$f":"T528","v":0},{"$f":"U528","v":0},{"$f":"V528","v":0},{"$f":"W528","v":0},{"$f":"X528","v":0},{"$f":"Y528","v":0},{"$f":"Z528","v":0},{"$f":"AA528","v":0},{"$f":"PrincipledApproach!AC480","v":0},0,{"$f":"AD528","v":0},{"$f":"AE528","v":0},{"$f":"AF528","v":0},{"$f":"AG528","v":0}]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC481","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC482","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,0,0,{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"PrincipledApproach!AC483","v":0},0,{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0}]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,{"$f":"L532","v":0},0,0,0,0,0,0,{"$f":"S532","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC484","v":0},0,{"$f":"AD532","v":0},{"$f":"AE532","v":0},{"$f":"AF532","v":0},{"$f":"AG532","v":0}]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,{"$f":"L533","v":0},{"$f":"M533","v":0},{"$f":"N533","v":0},{"$f":"O533","v":0},{"$f":"P533","v":0},{"$f":"Q533","v":0},{"$f":"R533","v":0},{"$f":"S533","v":0},{"$f":"T533","v":0},{"$f":"U533","v":0},{"$f":"V533","v":0},{"$f":"W533","v":0},{"$f":"X533","v":0},{"$f":"Y533","v":0},{"$f":"Z533","v":0},{"$f":"AA533","v":0},{"$f":"PrincipledApproach!AC485","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":1.8795542159800029},{"$f":"SUM(M476:M485)","v":1.3034795661162146},{"$f":"SUM(N476:N485)","v":0.72740491625242587},{"$f":"SUM(O476:O485)","v":0.6778818009920673},{"$f":"SUM(P476:P485)","v":0.62835868573170861},{"$f":"SUM(Q476:Q485)","v":0.57883557047134993},{"$f":"SUM(R476:R485)","v":0.52931245521099135},{"$f":"SUM(S476:S485)","v":0.47978933995063261},{"$f":"SUM(T476:T485)","v":0.80485256397204741},{"$f":"SUM(U476:U485)","v":0.75857702922941905},{"$f":"SUM(V476:V485)","v":0.7344736334918317},{"$f":"SUM(W476:W485)","v":0.71037023775424446},{"$f":"SUM(X476:X485)","v":-1.1246378332842681},{"$f":"SUM(Y476:Y485)","v":-1.1487412290218555},{"$f":"SUM(Z476:Z485)","v":0.23795199203670819},{"$f":"SUM(AA476:AA485)","v":0.22630318149155171},{"$f":"SUM(AB476:AB485)","v":0.21465437094639522},0.20300556040123874,0.19135674985608225,{"$f":"SUM(AE476:AE485)","v":0.17940096893405547},0.16744518801202868,0.15548940709000186,{"$f":"SUM(AH476:AH485)","v":0.14353362616797508}]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":9.5739619080742119E-2}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.12475209584795395}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.53600077140215929}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.1230617296491476}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":1.8795542159800029}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1521","v":0},{"$f":"-Inputs!U1521","v":0},{"$f":"-Inputs!V1521","v":0},{"$f":"-Inputs!W1521","v":0},{"$f":"-Inputs!X1521","v":0},{"$f":"-Inputs!Y1521","v":0},{"$f":"-Inputs!Z1521","v":0},{"$f":"-Inputs!AA1521","v":0},{"$f":"-Inputs!AB1521","v":0},{"$f":"PrincipledApproach!AC500","v":0},{"$f":"-Inputs!AD1521","v":0},{"$f":"-Inputs!AE1521","v":0},{"$f":"-Inputs!AF1521","v":0},{"$f":"-Inputs!AG1521","v":0},{"$f":"-Inputs!AH1521","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1522","v":0},{"$f":"-Inputs!U1522","v":0},{"$f":"-Inputs!V1522","v":0},{"$f":"-Inputs!W1522","v":0},{"$f":"-Inputs!X1522","v":0},{"$f":"-Inputs!Y1522","v":0},{"$f":"-Inputs!Z1522","v":0},{"$f":"-Inputs!AA1522","v":0},{"$f":"-Inputs!AB1522","v":0},{"$f":"PrincipledApproach!AC501","v":0},{"$f":"-Inputs!AD1522","v":0},{"$f":"-Inputs!AE1522","v":0},{"$f":"-Inputs!AF1522","v":0},{"$f":"-Inputs!AG1522","v":0},{"$f":"-Inputs!AH1522","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1523","v":0},{"$f":"-Inputs!U1523","v":0},{"$f":"-Inputs!V1523","v":0},{"$f":"-Inputs!W1523","v":-1.8109046753009252},{"$f":"-Inputs!X1523","v":0},{"$f":"-Inputs!Y1523","v":0},{"$f":"-Inputs!Z1523","v":0},{"$f":"-Inputs!AA1523","v":0},{"$f":"-Inputs!AB1523","v":0},{"$f":"PrincipledApproach!AC502","v":0},{"$f":"-Inputs!AD1523","v":0},{"$f":"-Inputs!AE1523","v":0},{"$f":"-Inputs!AF1523","v":0},{"$f":"-Inputs!AG1523","v":0},{"$f":"-Inputs!AH1523","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1524","v":-2.2172139005040906E-2},{"$f":"-Inputs!U1524","v":0},{"$f":"-Inputs!V1524","v":0},{"$f":"-Inputs!W1524","v":0},{"$f":"-Inputs!X1524","v":0},{"$f":"-Inputs!Y1524","v":0},{"$f":"-Inputs!Z1524","v":0},{"$f":"-Inputs!AA1524","v":0},{"$f":"-Inputs!AB1524","v":0},{"$f":"PrincipledApproach!AC503","v":0},{"$f":"-Inputs!AD1524","v":0},{"$f":"-Inputs!AE1524","v":0},{"$f":"-Inputs!AF1524","v":0},{"$f":"-Inputs!AG1524","v":0},{"$f":"-Inputs!AH1524","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1525","v":0},{"$f":"-Inputs!U1525","v":0},{"$f":"-Inputs!V1525","v":0},{"$f":"-Inputs!W1525","v":0},{"$f":"-Inputs!X1525","v":0},{"$f":"-Inputs!Y1525","v":0},{"$f":"-Inputs!Z1525","v":0},{"$f":"-Inputs!AA1525","v":0},{"$f":"-Inputs!AB1525","v":0},{"$f":"PrincipledApproach!AC504","v":0},{"$f":"-Inputs!AD1525","v":0},{"$f":"-Inputs!AE1525","v":0},{"$f":"-Inputs!AF1525","v":0},{"$f":"-Inputs!AG1525","v":0},{"$f":"-Inputs!AH1525","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1526","v":0},{"$f":"-Inputs!U1526","v":0},{"$f":"-Inputs!V1526","v":0},{"$f":"-Inputs!W1526","v":0},{"$f":"-Inputs!X1526","v":0},{"$f":"-Inputs!Y1526","v":0},{"$f":"-Inputs!Z1526","v":0},{"$f":"-Inputs!AA1526","v":0},{"$f":"-Inputs!AB1526","v":0},{"$f":"PrincipledApproach!AC505","v":0},{"$f":"-Inputs!AD1526","v":0},{"$f":"-Inputs!AE1526","v":0},{"$f":"-Inputs!AF1526","v":0},{"$f":"-Inputs!AG1526","v":0},{"$f":"-Inputs!AH1526","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1527","v":0},{"$f":"-Inputs!U1527","v":0},{"$f":"-Inputs!V1527","v":0},{"$f":"-Inputs!W1527","v":0},{"$f":"-Inputs!X1527","v":0},{"$f":"-Inputs!Y1527","v":0},{"$f":"-Inputs!Z1527","v":0},{"$f":"-Inputs!AA1527","v":0},{"$f":"-Inputs!AB1527","v":0},{"$f":"PrincipledApproach!AC506","v":0},{"$f":"-Inputs!AD1527","v":0},{"$f":"-Inputs!AE1527","v":0},{"$f":"-Inputs!AF1527","v":0},{"$f":"-Inputs!AG1527","v":0},{"$f":"-Inputs!AH1527","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1528","v":0},{"$f":"-Inputs!U1528","v":0},{"$f":"-Inputs!V1528","v":0},{"$f":"-Inputs!W1528","v":0},{"$f":"-Inputs!X1528","v":0},{"$f":"-Inputs!Y1528","v":0},{"$f":"-Inputs!Z1528","v":0},{"$f":"-Inputs!AA1528","v":0},{"$f":"-Inputs!AB1528","v":0},{"$f":"PrincipledApproach!AC507","v":0},{"$f":"-Inputs!AD1528","v":0},{"$f":"-Inputs!AE1528","v":0},{"$f":"-Inputs!AF1528","v":0},{"$f":"-Inputs!AG1528","v":0},{"$f":"-Inputs!AH1528","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1529","v":0},{"$f":"-Inputs!U1529","v":0},{"$f":"-Inputs!V1529","v":0},{"$f":"-Inputs!W1529","v":0},{"$f":"-Inputs!X1529","v":0},{"$f":"-Inputs!Y1529","v":0},{"$f":"-Inputs!Z1529","v":0},{"$f":"-Inputs!AA1529","v":0},{"$f":"-Inputs!AB1529","v":0},{"$f":"PrincipledApproach!AC508","v":0},{"$f":"-Inputs!AD1529","v":0},{"$f":"-Inputs!AE1529","v":0},{"$f":"-Inputs!AF1529","v":0},{"$f":"-Inputs!AG1529","v":0},{"$f":"-Inputs!AH1529","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1530","v":0},{"$f":"-Inputs!U1530","v":0},{"$f":"-Inputs!V1530","v":0},{"$f":"-Inputs!W1530","v":0},{"$f":"-Inputs!X1530","v":0},{"$f":"-Inputs!Y1530","v":0},{"$f":"-Inputs!Z1530","v":0},{"$f":"-Inputs!AA1530","v":0},{"$f":"-Inputs!AB1530","v":0},{"$f":"PrincipledApproach!AC509","v":0},{"$f":"-Inputs!AD1530","v":0},{"$f":"-Inputs!AE1530","v":0},{"$f":"-Inputs!AF1530","v":0},{"$f":"-Inputs!AG1530","v":0},{"$f":"-Inputs!AH1530","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.2172139005040906E-2},{"$f":"SUM(U500:U509)","v":0},{"$f":"SUM(V500:V509)","v":0},{"$f":"SUM(W500:W509)","v":-1.8109046753009252},{"$f":"SUM(X500:X509)","v":0},{"$f":"SUM(Y500:Y509)","v":0},{"$f":"SUM(Z500:Z509)","v":0},{"$f":"SUM(AA500:AA509)","v":0},{"$f":"SUM(AB500:AB509)","v":0},0,0,{"$f":"SUM(AE500:AE509)","v":0},0,0,{"$f":"SUM(AH500:AH509)","v":0}]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L988","v":-3.7991399398313169E-3},{"$f":"-Inputs!M988","v":-3.7991399398313169E-3},{"$f":"-Inputs!N988","v":-1.3677088440106015E-3},{"$f":"-Inputs!O988","v":-1.3677088440106015E-3},{"$f":"-Inputs!P988","v":-1.3677088440106015E-3},{"$f":"-Inputs!Q988","v":-1.3677088440106015E-3},{"$f":"-Inputs!R988","v":-1.3677088440106015E-3},{"$f":"-Inputs!S988","v":-1.3677088440106015E-3},{"$f":"-Inputs!T988","v":-1.2892755828550955E-3},{"$f":"-Inputs!U988","v":-1.2892755828550955E-3},{"$f":"-Inputs!V988","v":-1.2892755828550955E-3},{"$f":"-Inputs!W988","v":-1.2892755828550957E-3},{"$f":"-Inputs!X988","v":-1.2892755828550957E-3},{"$f":"-Inputs!Y988","v":-1.2892755828550939E-3},{"$f":"-Inputs!Z988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AA988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AB988","v":-1.2892755828550935E-3},{"$f":"PrincipledApproach!AC512","v":-1.2892755828550935E-3},{"$f":"-IF(AD476<0,AD476,IF(AD464=0,0,MIN((AD476/AD464)*(AD476>0),AD476)))","v":-1.5962459597253559E-3},{"$f":"-IF(AE476<0,AE476,IF(AE464=0,0,MIN((AE476/AE464)*(AE476>0),AE476)))","v":-1.5962459597253559E-3},-1.5962459597253561E-3,-1.5962459597253561E-3,-1.5962459597253561E-3]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L989","v":-0.24966921756486365},{"$f":"-Inputs!M989","v":-0.24966921756486365},{"$f":"-Inputs!N989","v":0},{"$f":"-Inputs!O989","v":0},{"$f":"-Inputs!P989","v":0},{"$f":"-Inputs!Q989","v":0},{"$f":"-Inputs!R989","v":0},{"$f":"-Inputs!S989","v":0},{"$f":"-Inputs!T989","v":0},{"$f":"-Inputs!U989","v":0},{"$f":"-Inputs!V989","v":0},{"$f":"-Inputs!W989","v":0},{"$f":"-Inputs!X989","v":0},{"$f":"-Inputs!Y989","v":0},{"$f":"-Inputs!Z989","v":0},{"$f":"-Inputs!AA989","v":0},{"$f":"-Inputs!AB989","v":0},{"$f":"PrincipledApproach!AC513","v":0},0,{"$f":"-IF(AE477<0,AE477,IF(AE465=0,0,MIN((AE477/AE465)*(AE477>0),AE477)))","v":0},0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L990","v":-1.6831632644822275E-3},{"$f":"-Inputs!M990","v":-1.6831632644822275E-3},{"$f":"-Inputs!N990","v":-1.0720015428043184E-2},{"$f":"-Inputs!O990","v":-1.0720015428043184E-2},{"$f":"-Inputs!P990","v":-1.0720015428043184E-2},{"$f":"-Inputs!Q990","v":-1.0720015428043184E-2},{"$f":"-Inputs!R990","v":-1.0720015428043184E-2},{"$f":"-Inputs!S990","v":-1.0720015428043184E-2},{"$f":"-Inputs!T990","v":-1.115034172154609E-2},{"$f":"-Inputs!U990","v":-1.115034172154609E-2},{"$f":"-Inputs!V990","v":-1.115034172154609E-2},{"$f":"-Inputs!W990","v":-1.115034172154609E-2},{"$f":"-Inputs!X990","v":-1.115034172154609E-2},{"$f":"-Inputs!Y990","v":1.3983420316037203},{"$f":"-Inputs!Z990","v":0},{"$f":"-Inputs!AA990","v":0},{"$f":"-Inputs!AB990","v":0},{"$f":"PrincipledApproach!AC514","v":0},-1.8503717077085941E-17,{"$f":"-IF(AE478<0,AE478,IF(AE466=0,0,MIN((AE478/AE466)*(AE478>0),AE478)))","v":-1.8503717077085941E-17},-1.8503717077085941E-17,-1.8503717077085938E-17,-1.8503717077085938E-17]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L991","v":-0.32092312909461135},{"$f":"-Inputs!M991","v":-0.32092312909461135},{"$f":"-Inputs!N991","v":-3.7435390988304916E-2},{"$f":"-Inputs!O991","v":-3.7435390988304916E-2},{"$f":"-Inputs!P991","v":-3.7435390988304916E-2},{"$f":"-Inputs!Q991","v":-3.7435390988304916E-2},{"$f":"-Inputs!R991","v":-3.7435390988304916E-2},{"$f":"-Inputs!S991","v":-3.7435390988304916E-2},{"$f":"-Inputs!T991","v":-1.1663778433186152E-2},{"$f":"-Inputs!U991","v":-1.1663778433186148E-2},{"$f":"-Inputs!V991","v":-1.1663778433186148E-2},{"$f":"-Inputs!W991","v":-1.1663778433186148E-2},{"$f":"-Inputs!X991","v":-1.1663778433186148E-2},{"$f":"-Inputs!Y991","v":-1.0359534962301391E-2},{"$f":"-Inputs!Z991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AA991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AB991","v":-1.0359534962301395E-2},{"$f":"PrincipledApproach!AC515","v":-1.0359534962301395E-2},-1.0359534962301424E-2,{"$f":"-IF(AE479<0,AE479,IF(AE467=0,0,MIN((AE479/AE467)*(AE479>0),AE479)))","v":-1.0359534962301424E-2},-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L992","v":0},{"$f":"-Inputs!M992","v":0},{"$f":"-Inputs!N992","v":0},{"$f":"-Inputs!O992","v":0},{"$f":"-Inputs!P992","v":0},{"$f":"-Inputs!Q992","v":0},{"$f":"-Inputs!R992","v":0},{"$f":"-Inputs!S992","v":0},{"$f":"-Inputs!T992","v":0},{"$f":"-Inputs!U992","v":0},{"$f":"-Inputs!V992","v":0},{"$f":"-Inputs!W992","v":0},{"$f":"-Inputs!X992","v":0},{"$f":"-Inputs!Y992","v":0},{"$f":"-Inputs!Z992","v":0},{"$f":"-Inputs!AA992","v":0},{"$f":"-Inputs!AB992","v":0},{"$f":"PrincipledApproach!AC516","v":0},{"$f":"-IF(AD480<0,AD480,IF(AD468=0,0,MIN((AD480/AD468)*(AD480>0),AD480)))","v":0},{"$f":"-IF(AE480<0,AE480,IF(AE468=0,0,MIN((AE480/AE468)*(AE480>0),AE480)))","v":0},0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L993","v":0},{"$f":"-Inputs!M993","v":0},{"$f":"-Inputs!N993","v":0},{"$f":"-Inputs!O993","v":0},{"$f":"-Inputs!P993","v":0},{"$f":"-Inputs!Q993","v":0},{"$f":"-Inputs!R993","v":0},{"$f":"-Inputs!S993","v":0},{"$f":"-Inputs!T993","v":0},{"$f":"-Inputs!U993","v":0},{"$f":"-Inputs!V993","v":0},{"$f":"-Inputs!W993","v":0},{"$f":"-Inputs!X993","v":0},{"$f":"-Inputs!Y993","v":0},{"$f":"-Inputs!Z993","v":0},{"$f":"-Inputs!AA993","v":0},{"$f":"-Inputs!AB993","v":0},{"$f":"PrincipledApproach!AC517","v":0},{"$f":"-IF(AD481<0,AD481,IF(AD469=0,0,MIN((AD481/AD469)*(AD481>0),AD481)))","v":0},{"$f":"-IF(AE481<0,AE481,IF(AE469=0,0,MIN((AE481/AE469)*(AE481>0),AE481)))","v":0},0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L994","v":0},{"$f":"-Inputs!M994","v":0},{"$f":"-Inputs!N994","v":0},{"$f":"-Inputs!O994","v":0},{"$f":"-Inputs!P994","v":0},{"$f":"-Inputs!Q994","v":0},{"$f":"-Inputs!R994","v":0},{"$f":"-Inputs!S994","v":0},{"$f":"-Inputs!T994","v":0},{"$f":"-Inputs!U994","v":0},{"$f":"-Inputs!V994","v":0},{"$f":"-Inputs!W994","v":0},{"$f":"-Inputs!X994","v":0},{"$f":"-Inputs!Y994","v":0},{"$f":"-Inputs!Z994","v":0},{"$f":"-Inputs!AA994","v":0},{"$f":"-Inputs!AB994","v":0},{"$f":"PrincipledApproach!AC518","v":0},0,{"$f":"-IF(AE482<0,AE482,IF(AE470=0,0,MIN((AE482/AE470)*(AE482>0),AE482)))","v":0},0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L995","v":0},{"$f":"-Inputs!M995","v":0},{"$f":"-Inputs!N995","v":0},{"$f":"-Inputs!O995","v":0},{"$f":"-Inputs!P995","v":0},{"$f":"-Inputs!Q995","v":0},{"$f":"-Inputs!R995","v":0},{"$f":"-Inputs!S995","v":0},{"$f":"-Inputs!T995","v":0},{"$f":"-Inputs!U995","v":0},{"$f":"-Inputs!V995","v":0},{"$f":"-Inputs!W995","v":0},{"$f":"-Inputs!X995","v":0},{"$f":"-Inputs!Y995","v":0},{"$f":"-Inputs!Z995","v":0},{"$f":"-Inputs!AA995","v":0},{"$f":"-Inputs!AB995","v":0},{"$f":"PrincipledApproach!AC519","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L996","v":0},{"$f":"-Inputs!M996","v":0},{"$f":"-Inputs!N996","v":0},{"$f":"-Inputs!O996","v":0},{"$f":"-Inputs!P996","v":0},{"$f":"-Inputs!Q996","v":0},{"$f":"-Inputs!R996","v":0},{"$f":"-Inputs!S996","v":0},{"$f":"-Inputs!T996","v":0},{"$f":"-Inputs!U996","v":0},{"$f":"-Inputs!V996","v":0},{"$f":"-Inputs!W996","v":0},{"$f":"-Inputs!X996","v":0},{"$f":"-Inputs!Y996","v":0},{"$f":"-Inputs!Z996","v":0},{"$f":"-Inputs!AA996","v":0},{"$f":"-Inputs!AB996","v":0},{"$f":"PrincipledApproach!AC520","v":0},0,{"$f":"-IF(AE484<0,AE484,IF(AE472=0,0,MIN((AE484/AE472)*(AE484>0),AE484)))","v":0},0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L997","v":0},{"$f":"-Inputs!M997","v":0},{"$f":"-Inputs!N997","v":0},{"$f":"-Inputs!O997","v":0},{"$f":"-Inputs!P997","v":0},{"$f":"-Inputs!Q997","v":0},{"$f":"-Inputs!R997","v":0},{"$f":"-Inputs!S997","v":0},{"$f":"-Inputs!T997","v":0},{"$f":"-Inputs!U997","v":0},{"$f":"-Inputs!V997","v":0},{"$f":"-Inputs!W997","v":0},{"$f":"-Inputs!X997","v":0},{"$f":"-Inputs!Y997","v":0},{"$f":"-Inputs!Z997","v":0},{"$f":"-Inputs!AA997","v":0},{"$f":"-Inputs!AB997","v":0},{"$f":"PrincipledApproach!AC521","v":0},0,{"$f":"-IF(AE485<0,AE485,IF(AE473=0,0,MIN((AE485/AE473)*(AE485>0),AE485)))","v":0},0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.57607464986378853},{"$f":"SUM(M512:M521)","v":-0.57607464986378853},{"$f":"SUM(N512:N521)","v":-4.9523115260358699E-2},{"$f":"SUM(O512:O521)","v":-4.9523115260358699E-2},{"$f":"SUM(P512:P521)","v":-4.9523115260358699E-2},{"$f":"SUM(Q512:Q521)","v":-4.9523115260358699E-2},{"$f":"SUM(R512:R521)","v":-4.9523115260358699E-2},{"$f":"SUM(S512:S521)","v":-4.9523115260358699E-2},{"$f":"SUM(T512:T521)","v":-2.4103395737587338E-2},{"$f":"SUM(U512:U521)","v":-2.4103395737587331E-2},{"$f":"SUM(V512:V521)","v":-2.4103395737587331E-2},{"$f":"SUM(W512:W521)","v":-2.4103395737587331E-2},{"$f":"SUM(X512:X521)","v":-2.4103395737587331E-2},{"$f":"SUM(Y512:Y521)","v":1.3866932210585639},{"$f":"SUM(Z512:Z521)","v":-1.1648810545156485E-2},{"$f":"SUM(AA512:AA521)","v":-1.1648810545156485E-2},{"$f":"SUM(AB512:AB521)","v":-1.1648810545156488E-2},{"$f":"SUM(AC512:AC521)","v":-1.1648810545156488E-2},-1.1955780922026798E-2,{"$f":"SUM(AE512:AE521)","v":-1.1955780922026798E-2},-1.19557809220268E-2,-1.19557809220268E-2,{"$f":"SUM(AH512:AH521)","v":-1.19557809220268E-2}]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":9.5739619080742119E-2},9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":7.9935086137015846E-2},{"$f":"T476+T488+T500+T512","v":7.8645810554160756E-2},7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,{"$f":"MAX(Y476+Y488+Y500+Y512,0)","v":7.2199432639885305E-2},7.0910157057030215E-2,6.9620881474175125E-2,6.8331605891320035E-2,{"$f":"PrincipledApproach!AC524","v":6.7042330308464945E-2},{"$f":"MAX(AD476+AD488+AD500+AD512,0)","v":6.5446084348739594E-2},{"$f":"AE476+AE488+AE500+AE512","v":6.3849838389014243E-2},6.2253592429288886E-2,6.0657346469563528E-2,5.906110050983817E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,{"$f":"T477+T489+T501+T513","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC525","v":0},0,{"$f":"AE477+AE489+AE501+AE513","v":0},0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,{"$f":"T478+T490+T502+T514","v":0.45716401058338973},0.44601366886184363,0.43486332714029752,-1.3871916898821739,{"$f":"X478+X490+X502+X514","v":-1.3983420316037201},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"PrincipledApproach!AC526","v":2.2204460492503131E-16},2.0354088784794536E-16,{"$f":"AE478+AE490+AE502+AE514","v":1.8503717077085941E-16},1.6653345369377346E-16,1.4802973661668751E-16,1.2952601953960158E-16]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,{"$f":"T479+T491+T503+T515","v":0.22276720809186859},0.21110342965868245,0.19943965122549631,0.18777587279231017,{"$f":"X479+X491+X503+X515","v":0.17611209435912403},0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848,{"$f":"PrincipledApproach!AC527","v":0.12431441954761709},0.11395488458531566,{"$f":"AE479+AE491+AE503+AE515","v":0.10359534962301424},9.3235814660712818E-2,8.2876279698411395E-2,7.2516744736109973E-2]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K480+K492+K504+K516","v":0},0,0,0,0,0,0,0,0,{"$f":"T480+T492+T504+T516","v":0},0,0,0,0,0,{"$f":"Z480+Z492+Z504+Z516","v":0},0,0,{"$f":"PrincipledApproach!AC528","v":0},0,{"$f":"AE480+AE492+AE504+AE516","v":0},0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K481+K493+K505+K517","v":0},0,0,0,0,0,0,0,0,{"$f":"T481+T493+T505+T517","v":0},0,0,0,0,0,{"$f":"Z481+Z493+Z505+Z517","v":0},0,0,{"$f":"PrincipledApproach!AC529","v":0},0,{"$f":"AE481+AE493+AE505+AE517","v":0},0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K482+K494+K506+K518","v":0},0,0,0,0,0,0,0,0,{"$f":"T482+T494+T506+T518","v":0},0,0,0,0,0,{"$f":"Z482+Z494+Z506+Z518","v":0},0,0,{"$f":"PrincipledApproach!AC530","v":0},0,{"$f":"AE482+AE494+AE506+AE518","v":0},0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC531","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"MAX(Y484+Y496+Y508+Y520,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC532","v":0},{"$f":"MAX(AD484+AD496+AD508+AD520,0)","v":0},{"$f":"AE484+AE496+AE508+AE520","v":0},0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},{"$f":"T485+T497+T509+T521","v":0},0,0,0,0,{"$f":"MAX(Y485+Y497+Y509+Y521,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC533","v":0},{"$f":"MAX(AD485+AD497+AD509+AD521,0)","v":0},{"$f":"AE485+AE497+AE509+AE521","v":0},0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":1.8795542159800029},{"$f":"SUM(L524:L533)","v":1.3034795661162146},{"$f":"SUM(M524:M533)","v":0.72740491625242587},{"$f":"SUM(N524:N533)","v":0.6778818009920673},{"$f":"SUM(O524:O533)","v":0.62835868573170861},{"$f":"SUM(P524:P533)","v":0.57883557047134993},{"$f":"SUM(Q524:Q533)","v":0.52931245521099135},{"$f":"SUM(R524:R533)","v":0.47978933995063261},{"$f":"SUM(S524:S533)","v":0.80485256397204741},{"$f":"SUM(T524:T533)","v":0.75857702922941905},{"$f":"SUM(U524:U533)","v":0.7344736334918317},{"$f":"SUM(V524:V533)","v":0.71037023775424446},{"$f":"SUM(W524:W533)","v":-1.1246378332842681},-1.1487412290218555,0.23795199203670819,{"$f":"SUM(Z524:Z533)","v":0.22630318149155171},{"$f":"SUM(AA524:AA533)","v":0.21465437094639522},{"$f":"SUM(AB524:AB533)","v":0.20300556040123874},{"$f":"SUM(AC524:AC533)","v":0.19135674985608225},0.17940096893405547,{"$f":"SUM(AE524:AE533)","v":0.16744518801202868},0.15548940709000186,0.14353362616797508,{"$f":"SUM(AH524:AH533)","v":0.13157784524594829}]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.37458633928177337]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,M550-1)","v":69},{"$f":"MAX(0,N550-1)","v":68},{"$f":"MAX(0,O550-1)","v":67},{"$f":"MAX(0,P550-1)","v":66},{"$f":"MAX(0,Q550-1)","v":65},{"$f":"MAX(0,R550-1)","v":64},{"$f":"MAX(0,S550-1)","v":63},{"$f":"MAX(0,T550-1)","v":62},{"$f":"MAX(0,U550-1)","v":61},{"$f":"MAX(0,V550-1)","v":60},{"$f":"MAX(0,W550-1)","v":59},{"$f":"MAX(0,X550-1)","v":58},{"$f":"MAX(0,Y550-1)","v":57},{"$f":"MAX(0,Z550-1)","v":56},{"$f":"MAX(0,AA550-1)","v":55},{"$f":"PrincipledApproach!AC550","v":54},{"$f":"IF(AC550>0,IF(AD$131=\"\",AC550-1,MIN(AC550-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD550-1)","v":41},{"$f":"MAX(0,AE550-1)","v":40},{"$f":"MAX(0,AF550-1)","v":39},{"$f":"MAX(0,AG550-1)","v":38}]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"PrincipledApproach!AC551","v":14},{"$f":"IF(AC551>0,IF(AD$131=\"\",AC551-1,MIN(AC551-1,AD$131)),0)","v":13},12,11,10,9]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,{"$f":"PrincipledApproach!AC552","v":14},{"$f":"IF(AD549=\"\",MAX(0,AC552-1),Inputs!$D$71-(AC$6-LEFT($A548,4)))","v":13},12,11,10,9]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"PrincipledApproach!AC553","v":14},{"$f":"IF(AC553>0,IF(AD$131=\"\",AC553-1,MIN(AC553-1,AD$131)),0)","v":13},12,11,10,9]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,M554-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC554","v":0},{"$f":"MAX(0,AC554-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,M555-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC555","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC556","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,M557-1)","v":29},{"$f":"MAX(0,N557-1)","v":28},{"$f":"MAX(0,O557-1)","v":27},{"$f":"MAX(0,P557-1)","v":26},{"$f":"MAX(0,Q557-1)","v":25},{"$f":"MAX(0,R557-1)","v":24},{"$f":"MAX(0,S557-1)","v":23},{"$f":"MAX(0,T557-1)","v":22},{"$f":"MAX(0,U557-1)","v":21},{"$f":"MAX(0,V557-1)","v":20},{"$f":"MAX(0,W557-1)","v":19},{"$f":"MAX(0,X557-1)","v":18},{"$f":"MAX(0,Y557-1)","v":17},{"$f":"MAX(0,Z557-1)","v":16},{"$f":"MAX(0,AA557-1)","v":15},{"$f":"PrincipledApproach!AC557","v":14},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC557+1)","v":33},{"$f":"MAX(0,AD557-1)","v":32},{"$f":"MAX(0,AE557-1)","v":31},{"$f":"MAX(0,AF557-1)","v":30},{"$f":"MAX(0,AG557-1)","v":29}]
[{"$f":"ROW()","v":558},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC558","v":0}]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,M559-1)","v":61.598995281445561},{"$f":"MAX(0,N559-1)","v":60.598995281445561},{"$f":"MAX(0,O559-1)","v":59.598995281445561},{"$f":"MAX(0,P559-1)","v":58.598995281445561},{"$f":"MAX(0,Q559-1)","v":57.598995281445561},{"$f":"MAX(0,R559-1)","v":56.598995281445561},{"$f":"MAX(0,S559-1)","v":55.598995281445561},{"$f":"MAX(0,T559-1)","v":54.598995281445561},{"$f":"MAX(0,U559-1)","v":53.598995281445561},{"$f":"MAX(0,V559-1)","v":52.598995281445561},{"$f":"MAX(0,W559-1)","v":51.598995281445561},{"$f":"MAX(0,X559-1)","v":50.598995281445561},{"$f":"MAX(0,Y559-1)","v":49.598995281445561},{"$f":"MAX(0,Z559-1)","v":48.598995281445561},{"$f":"MAX(0,AA559-1)","v":47.598995281445561},{"$f":"PrincipledApproach!AC559","v":46.598995281445561},{"$f":"IF(AC559>0,IF(AD$131=\"\",AC559-1,MIN(AC559-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD559-1)","v":41},{"$f":"MAX(0,AE559-1)","v":40},{"$f":"MAX(0,AF559-1)","v":39},{"$f":"MAX(0,AG559-1)","v":38}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},{"$f":"L610","v":3.0922514440645993E-5},{"$f":"M610","v":-8.5772553239113168E-3},-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC562","v":0},{"$f":"AC610","v":0},0,0,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,0,-0.16792048732523865,{"$f":"M611","v":-0.27059344645865457},-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC563","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,0,-4.6467426277849805E-2,{"$f":"M612","v":-4.8150589542332034E-2},-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC564","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.3464539412949426,{"$f":"M613","v":1.0816362543497386},1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,{"$f":"PrincipledApproach!AC565","v":0.49447115327263047},0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,{"$f":"M614","v":0},{"$f":"N614","v":0},{"$f":"O614","v":0},{"$f":"P614","v":0},{"$f":"Q614","v":0},{"$f":"R614","v":0},{"$f":"S614","v":0},{"$f":"T614","v":0},{"$f":"U614","v":0},{"$f":"V614","v":0},{"$f":"W614","v":0},{"$f":"X614","v":0},{"$f":"Y614","v":0},{"$f":"Z614","v":0},{"$f":"AA614","v":0},{"$f":"PrincipledApproach!AC566","v":0},0,{"$f":"AD614","v":0},{"$f":"AE614","v":0},{"$f":"AF614","v":0},{"$f":"AG614","v":0}]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC567","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC568","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,0,0,{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"PrincipledApproach!AC569","v":0},0,{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0}]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,{"$f":"M618","v":0},0,0,0,0,0,{"$f":"S618","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC570","v":0},0,{"$f":"AD618","v":0},{"$f":"AE618","v":0},{"$f":"AF618","v":0},{"$f":"AG618","v":0}]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,{"$f":"M619","v":0},{"$f":"N619","v":0},{"$f":"O619","v":0},{"$f":"P619","v":0},{"$f":"Q619","v":0},{"$f":"R619","v":0},{"$f":"S619","v":0},{"$f":"T619","v":0},{"$f":"U619","v":0},{"$f":"V619","v":0},{"$f":"W619","v":0},{"$f":"X619","v":0},{"$f":"Y619","v":0},{"$f":"Z619","v":0},{"$f":"AA619","v":0},{"$f":"PrincipledApproach!AC571","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.1320969502062947},{"$f":"SUM(N562:N571)","v":0.75431496302484069},{"$f":"SUM(O562:O571)","v":0.71036207175702659},{"$f":"SUM(P562:P571)","v":0.6664091804892126},{"$f":"SUM(Q562:Q571)","v":0.62245628922139851},{"$f":"SUM(R562:R571)","v":0.57850339795358452},{"$f":"SUM(S562:S571)","v":0.53455050668577053},{"$f":"SUM(T562:T571)","v":0.8123454660907502},{"$f":"SUM(U562:U571)","v":0.77702609799984801},{"$f":"SUM(V562:V571)","v":0.74170672990894582},{"$f":"SUM(W562:W571)","v":0.70638736181804362},{"$f":"SUM(X562:X571)","v":0.67106799372714143},{"$f":"SUM(Y562:Y571)","v":0.63574862563623924},{"$f":"SUM(Z562:Z571)","v":0.60042925754533705},{"$f":"SUM(AA562:AA571)","v":0.56510988945443485},{"$f":"SUM(AB562:AB571)","v":0.52979052136353266},0.49447115327263047,0.45915178518172828,{"$f":"SUM(AE562:AE571)","v":0.42383241709082609},0.38851304899992389,0.3531936809090217,{"$f":"SUM(AH562:AH571)","v":0.31787431281811951}]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.0922514440645993E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.16792048732523865}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-4.6467426277849805E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.3464539412949426}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.1320969502062947}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1533","v":0},{"$f":"-Inputs!U1533","v":0},{"$f":"-Inputs!V1533","v":0},{"$f":"-Inputs!W1533","v":0},{"$f":"-Inputs!X1533","v":0},{"$f":"-Inputs!Y1533","v":0},{"$f":"-Inputs!Z1533","v":0},{"$f":"-Inputs!AA1533","v":0},{"$f":"-Inputs!AB1533","v":0},{"$f":"PrincipledApproach!AC586","v":0},{"$f":"-Inputs!AD1533","v":0},{"$f":"-Inputs!AE1533","v":0},{"$f":"-Inputs!AF1533","v":0},{"$f":"-Inputs!AG1533","v":0},{"$f":"-Inputs!AH1533","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1534","v":0},{"$f":"-Inputs!U1534","v":0},{"$f":"-Inputs!V1534","v":0},{"$f":"-Inputs!W1534","v":0},{"$f":"-Inputs!X1534","v":0},{"$f":"-Inputs!Y1534","v":0},{"$f":"-Inputs!Z1534","v":0},{"$f":"-Inputs!AA1534","v":0},{"$f":"-Inputs!AB1534","v":0},{"$f":"PrincipledApproach!AC587","v":0},{"$f":"-Inputs!AD1534","v":0},{"$f":"-Inputs!AE1534","v":0},{"$f":"-Inputs!AF1534","v":0},{"$f":"-Inputs!AG1534","v":0},{"$f":"-Inputs!AH1534","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1535","v":0},{"$f":"-Inputs!U1535","v":0},{"$f":"-Inputs!V1535","v":0},{"$f":"-Inputs!W1535","v":0},{"$f":"-Inputs!X1535","v":0},{"$f":"-Inputs!Y1535","v":0},{"$f":"-Inputs!Z1535","v":0},{"$f":"-Inputs!AA1535","v":0},{"$f":"-Inputs!AB1535","v":0},{"$f":"PrincipledApproach!AC588","v":0},{"$f":"-Inputs!AD1535","v":0},{"$f":"-Inputs!AE1535","v":0},{"$f":"-Inputs!AF1535","v":0},{"$f":"-Inputs!AG1535","v":0},{"$f":"-Inputs!AH1535","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1536","v":0},{"$f":"-Inputs!U1536","v":0},{"$f":"-Inputs!V1536","v":0},{"$f":"-Inputs!W1536","v":0},{"$f":"-Inputs!X1536","v":0},{"$f":"-Inputs!Y1536","v":0},{"$f":"-Inputs!Z1536","v":0},{"$f":"-Inputs!AA1536","v":0},{"$f":"-Inputs!AB1536","v":0},{"$f":"PrincipledApproach!AC589","v":0},{"$f":"-Inputs!AD1536","v":0},{"$f":"-Inputs!AE1536","v":0},{"$f":"-Inputs!AF1536","v":0},{"$f":"-Inputs!AG1536","v":0},{"$f":"-Inputs!AH1536","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1537","v":0},{"$f":"-Inputs!U1537","v":0},{"$f":"-Inputs!V1537","v":0},{"$f":"-Inputs!W1537","v":0},{"$f":"-Inputs!X1537","v":0},{"$f":"-Inputs!Y1537","v":0},{"$f":"-Inputs!Z1537","v":0},{"$f":"-Inputs!AA1537","v":0},{"$f":"-Inputs!AB1537","v":0},{"$f":"PrincipledApproach!AC590","v":0},{"$f":"-Inputs!AD1537","v":0},{"$f":"-Inputs!AE1537","v":0},{"$f":"-Inputs!AF1537","v":0},{"$f":"-Inputs!AG1537","v":0},{"$f":"-Inputs!AH1537","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1538","v":0},{"$f":"-Inputs!U1538","v":0},{"$f":"-Inputs!V1538","v":0},{"$f":"-Inputs!W1538","v":0},{"$f":"-Inputs!X1538","v":0},{"$f":"-Inputs!Y1538","v":0},{"$f":"-Inputs!Z1538","v":0},{"$f":"-Inputs!AA1538","v":0},{"$f":"-Inputs!AB1538","v":0},{"$f":"PrincipledApproach!AC591","v":0},{"$f":"-Inputs!AD1538","v":0},{"$f":"-Inputs!AE1538","v":0},{"$f":"-Inputs!AF1538","v":0},{"$f":"-Inputs!AG1538","v":0},{"$f":"-Inputs!AH1538","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1539","v":0},{"$f":"-Inputs!U1539","v":0},{"$f":"-Inputs!V1539","v":0},{"$f":"-Inputs!W1539","v":0},{"$f":"-Inputs!X1539","v":0},{"$f":"-Inputs!Y1539","v":0},{"$f":"-Inputs!Z1539","v":0},{"$f":"-Inputs!AA1539","v":0},{"$f":"-Inputs!AB1539","v":0},{"$f":"PrincipledApproach!AC592","v":0},{"$f":"-Inputs!AD1539","v":0},{"$f":"-Inputs!AE1539","v":0},{"$f":"-Inputs!AF1539","v":0},{"$f":"-Inputs!AG1539","v":0},{"$f":"-Inputs!AH1539","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1540","v":0},{"$f":"-Inputs!U1540","v":0},{"$f":"-Inputs!V1540","v":0},{"$f":"-Inputs!W1540","v":0},{"$f":"-Inputs!X1540","v":0},{"$f":"-Inputs!Y1540","v":0},{"$f":"-Inputs!Z1540","v":0},{"$f":"-Inputs!AA1540","v":0},{"$f":"-Inputs!AB1540","v":0},{"$f":"PrincipledApproach!AC593","v":0},{"$f":"-Inputs!AD1540","v":0},{"$f":"-Inputs!AE1540","v":0},{"$f":"-Inputs!AF1540","v":0},{"$f":"-Inputs!AG1540","v":0},{"$f":"-Inputs!AH1540","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1541","v":0},{"$f":"-Inputs!U1541","v":0},{"$f":"-Inputs!V1541","v":0},{"$f":"-Inputs!W1541","v":0},{"$f":"-Inputs!X1541","v":0},{"$f":"-Inputs!Y1541","v":0},{"$f":"-Inputs!Z1541","v":0},{"$f":"-Inputs!AA1541","v":0},{"$f":"-Inputs!AB1541","v":0},{"$f":"PrincipledApproach!AC594","v":0},{"$f":"-Inputs!AD1541","v":0},{"$f":"-Inputs!AE1541","v":0},{"$f":"-Inputs!AF1541","v":0},{"$f":"-Inputs!AG1541","v":0},{"$f":"-Inputs!AH1541","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1542","v":0},{"$f":"-Inputs!U1542","v":0},{"$f":"-Inputs!V1542","v":0},{"$f":"-Inputs!W1542","v":0},{"$f":"-Inputs!X1542","v":0},{"$f":"-Inputs!Y1542","v":0},{"$f":"-Inputs!Z1542","v":0},{"$f":"-Inputs!AA1542","v":0},{"$f":"-Inputs!AB1542","v":0},{"$f":"PrincipledApproach!AC595","v":0},{"$f":"-Inputs!AD1542","v":0},{"$f":"-Inputs!AE1542","v":0},{"$f":"-Inputs!AF1542","v":0},{"$f":"-Inputs!AG1542","v":0},{"$f":"-Inputs!AH1542","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},{"$f":"SUM(U586:U595)","v":0},{"$f":"SUM(V586:V595)","v":0},{"$f":"SUM(W586:W595)","v":0},{"$f":"SUM(X586:X595)","v":0},{"$f":"SUM(Y586:Y595)","v":0},{"$f":"SUM(Z586:Z595)","v":0},{"$f":"SUM(AA586:AA595)","v":0},{"$f":"SUM(AB586:AB595)","v":0},0,0,{"$f":"SUM(AE586:AE595)","v":0},0,0,{"$f":"SUM(AH586:AH595)","v":0}]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1000","v":-8.6081778383519623E-3},{"$f":"-Inputs!N1000","v":-4.417502062949427E-7},{"$f":"-Inputs!O1000","v":-4.417502062949427E-7},{"$f":"-Inputs!P1000","v":-4.417502062949427E-7},{"$f":"-Inputs!Q1000","v":-4.417502062949427E-7},{"$f":"-Inputs!R1000","v":-4.417502062949427E-7},{"$f":"-Inputs!S1000","v":-4.417502062949427E-7},{"$f":"-Inputs!T1000","v":0},{"$f":"-Inputs!U1000","v":0},{"$f":"-Inputs!V1000","v":0},{"$f":"-Inputs!W1000","v":0},{"$f":"-Inputs!X1000","v":0},{"$f":"-Inputs!Y1000","v":0},{"$f":"-Inputs!Z1000","v":0},{"$f":"-Inputs!AA1000","v":0},{"$f":"-Inputs!AB1000","v":0},{"$f":"PrincipledApproach!AC598","v":0},{"$f":"-IF(AD562<0,AD562,IF(AD550=0,0,MIN((AD562/AD550)*(AD562>0),AD562)))","v":0},{"$f":"-IF(AE562<0,AE562,IF(AE550=0,0,MIN((AE562/AE550)*(AE562>0),AE562)))","v":0},0,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1001","v":-0.10267295913341591},{"$f":"-Inputs!N1001","v":0},{"$f":"-Inputs!O1001","v":0},{"$f":"-Inputs!P1001","v":0},{"$f":"-Inputs!Q1001","v":0},{"$f":"-Inputs!R1001","v":0},{"$f":"-Inputs!S1001","v":0},{"$f":"-Inputs!T1001","v":0},{"$f":"-Inputs!U1001","v":0},{"$f":"-Inputs!V1001","v":0},{"$f":"-Inputs!W1001","v":0},{"$f":"-Inputs!X1001","v":0},{"$f":"-Inputs!Y1001","v":0},{"$f":"-Inputs!Z1001","v":0},{"$f":"-Inputs!AA1001","v":0},{"$f":"-Inputs!AB1001","v":0},{"$f":"PrincipledApproach!AC599","v":0},0,{"$f":"-IF(AE563<0,AE563,IF(AE551=0,0,MIN((AE563/AE551)*(AE563>0),AE563)))","v":0},0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1002","v":-1.6831632644822279E-3},{"$f":"-Inputs!N1002","v":9.2934852555699612E-4},{"$f":"-Inputs!O1002","v":9.2934852555699612E-4},{"$f":"-Inputs!P1002","v":9.2934852555699612E-4},{"$f":"-Inputs!Q1002","v":9.2934852555699612E-4},{"$f":"-Inputs!R1002","v":9.2934852555699612E-4},{"$f":"-Inputs!S1002","v":9.2934852555699612E-4},{"$f":"-Inputs!T1002","v":0},{"$f":"-Inputs!U1002","v":0},{"$f":"-Inputs!V1002","v":0},{"$f":"-Inputs!W1002","v":0},{"$f":"-Inputs!X1002","v":0},{"$f":"-Inputs!Y1002","v":0},{"$f":"-Inputs!Z1002","v":0},{"$f":"-Inputs!AA1002","v":0},{"$f":"-Inputs!AB1002","v":0},{"$f":"PrincipledApproach!AC600","v":0},0,{"$f":"-IF(AE564<0,AE564,IF(AE552=0,0,MIN((AE564/AE552)*(AE564>0),AE564)))","v":0},0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1003","v":-0.2648176869452038},{"$f":"-Inputs!N1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!O1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!P1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!Q1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!R1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!S1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!T1003","v":-3.5319368090902192E-2},{"$f":"-Inputs!U1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!V1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!W1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!X1003","v":-3.5319368090902206E-2},{"$f":"-Inputs!Y1003","v":-3.5319368090902171E-2},{"$f":"-Inputs!Z1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AA1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AB1003","v":-3.5319368090902165E-2},{"$f":"PrincipledApproach!AC601","v":-3.5319368090902165E-2},-3.5319368090902178E-2,{"$f":"-IF(AE565<0,AE565,IF(AE553=0,0,MIN((AE565/AE553)*(AE565>0),AE565)))","v":-3.5319368090902171E-2},-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1004","v":0},{"$f":"-Inputs!N1004","v":0},{"$f":"-Inputs!O1004","v":0},{"$f":"-Inputs!P1004","v":0},{"$f":"-Inputs!Q1004","v":0},{"$f":"-Inputs!R1004","v":0},{"$f":"-Inputs!S1004","v":0},{"$f":"-Inputs!T1004","v":0},{"$f":"-Inputs!U1004","v":0},{"$f":"-Inputs!V1004","v":0},{"$f":"-Inputs!W1004","v":0},{"$f":"-Inputs!X1004","v":0},{"$f":"-Inputs!Y1004","v":0},{"$f":"-Inputs!Z1004","v":0},{"$f":"-Inputs!AA1004","v":0},{"$f":"-Inputs!AB1004","v":0},{"$f":"PrincipledApproach!AC602","v":0},{"$f":"-IF(AD566<0,AD566,IF(AD554=0,0,MIN((AD566/AD554)*(AD566>0),AD566)))","v":0},{"$f":"-IF(AE566<0,AE566,IF(AE554=0,0,MIN((AE566/AE554)*(AE566>0),AE566)))","v":0},0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1005","v":0},{"$f":"-Inputs!N1005","v":0},{"$f":"-Inputs!O1005","v":0},{"$f":"-Inputs!P1005","v":0},{"$f":"-Inputs!Q1005","v":0},{"$f":"-Inputs!R1005","v":0},{"$f":"-Inputs!S1005","v":0},{"$f":"-Inputs!T1005","v":0},{"$f":"-Inputs!U1005","v":0},{"$f":"-Inputs!V1005","v":0},{"$f":"-Inputs!W1005","v":0},{"$f":"-Inputs!X1005","v":0},{"$f":"-Inputs!Y1005","v":0},{"$f":"-Inputs!Z1005","v":0},{"$f":"-Inputs!AA1005","v":0},{"$f":"-Inputs!AB1005","v":0},{"$f":"PrincipledApproach!AC603","v":0},{"$f":"-IF(AD567<0,AD567,IF(AD555=0,0,MIN((AD567/AD555)*(AD567>0),AD567)))","v":0},{"$f":"-IF(AE567<0,AE567,IF(AE555=0,0,MIN((AE567/AE555)*(AE567>0),AE567)))","v":0},0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1006","v":0},{"$f":"-Inputs!N1006","v":0},{"$f":"-Inputs!O1006","v":0},{"$f":"-Inputs!P1006","v":0},{"$f":"-Inputs!Q1006","v":0},{"$f":"-Inputs!R1006","v":0},{"$f":"-Inputs!S1006","v":0},{"$f":"-Inputs!T1006","v":0},{"$f":"-Inputs!U1006","v":0},{"$f":"-Inputs!V1006","v":0},{"$f":"-Inputs!W1006","v":0},{"$f":"-Inputs!X1006","v":0},{"$f":"-Inputs!Y1006","v":0},{"$f":"-Inputs!Z1006","v":0},{"$f":"-Inputs!AA1006","v":0},{"$f":"-Inputs!AB1006","v":0},{"$f":"PrincipledApproach!AC604","v":0},0,{"$f":"-IF(AE568<0,AE568,IF(AE556=0,0,MIN((AE568/AE556)*(AE568>0),AE568)))","v":0},0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1007","v":0},{"$f":"-Inputs!N1007","v":0},{"$f":"-Inputs!O1007","v":0},{"$f":"-Inputs!P1007","v":0},{"$f":"-Inputs!Q1007","v":0},{"$f":"-Inputs!R1007","v":0},{"$f":"-Inputs!S1007","v":0},{"$f":"-Inputs!T1007","v":0},{"$f":"-Inputs!U1007","v":0},{"$f":"-Inputs!V1007","v":0},{"$f":"-Inputs!W1007","v":0},{"$f":"-Inputs!X1007","v":0},{"$f":"-Inputs!Y1007","v":0},{"$f":"-Inputs!Z1007","v":0},{"$f":"-Inputs!AA1007","v":0},{"$f":"-Inputs!AB1007","v":0},{"$f":"PrincipledApproach!AC605","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1008","v":0},{"$f":"-Inputs!N1008","v":0},{"$f":"-Inputs!O1008","v":0},{"$f":"-Inputs!P1008","v":0},{"$f":"-Inputs!Q1008","v":0},{"$f":"-Inputs!R1008","v":0},{"$f":"-Inputs!S1008","v":0},{"$f":"-Inputs!T1008","v":0},{"$f":"-Inputs!U1008","v":0},{"$f":"-Inputs!V1008","v":0},{"$f":"-Inputs!W1008","v":0},{"$f":"-Inputs!X1008","v":0},{"$f":"-Inputs!Y1008","v":0},{"$f":"-Inputs!Z1008","v":0},{"$f":"-Inputs!AA1008","v":0},{"$f":"-Inputs!AB1008","v":0},{"$f":"PrincipledApproach!AC606","v":0},0,{"$f":"-IF(AE570<0,AE570,IF(AE558=0,0,MIN((AE570/AE558)*(AE570>0),AE570)))","v":0},0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1009","v":0},{"$f":"-Inputs!N1009","v":0},{"$f":"-Inputs!O1009","v":0},{"$f":"-Inputs!P1009","v":0},{"$f":"-Inputs!Q1009","v":0},{"$f":"-Inputs!R1009","v":0},{"$f":"-Inputs!S1009","v":0},{"$f":"-Inputs!T1009","v":0},{"$f":"-Inputs!U1009","v":0},{"$f":"-Inputs!V1009","v":0},{"$f":"-Inputs!W1009","v":0},{"$f":"-Inputs!X1009","v":0},{"$f":"-Inputs!Y1009","v":0},{"$f":"-Inputs!Z1009","v":0},{"$f":"-Inputs!AA1009","v":0},{"$f":"-Inputs!AB1009","v":0},{"$f":"PrincipledApproach!AC607","v":0},0,{"$f":"-IF(AE571<0,AE571,IF(AE559=0,0,MIN((AE571/AE559)*(AE571>0),AE571)))","v":0},0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.37778198718145389},{"$f":"SUM(N598:N607)","v":-4.3952891267814043E-2},{"$f":"SUM(O598:O607)","v":-4.3952891267814043E-2},{"$f":"SUM(P598:P607)","v":-4.3952891267814043E-2},{"$f":"SUM(Q598:Q607)","v":-4.3952891267814043E-2},{"$f":"SUM(R598:R607)","v":-4.3952891267814043E-2},{"$f":"SUM(S598:S607)","v":-4.3952891267814043E-2},{"$f":"SUM(T598:T607)","v":-3.5319368090902192E-2},{"$f":"SUM(U598:U607)","v":-3.5319368090902199E-2},{"$f":"SUM(V598:V607)","v":-3.5319368090902199E-2},{"$f":"SUM(W598:W607)","v":-3.5319368090902199E-2},{"$f":"SUM(X598:X607)","v":-3.5319368090902206E-2},-3.5319368090902171E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,{"$f":"SUM(AC598:AC607)","v":-3.5319368090902165E-2},-3.5319368090902178E-2,{"$f":"SUM(AE598:AE607)","v":-3.5319368090902171E-2},-3.5319368090902171E-2,-3.5319368090902171E-2,{"$f":"SUM(AH598:AH607)","v":-3.5319368090902165E-2}]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.0922514440645993E-5},-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"MAX(Y562+Y574+Y586+Y598,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC610","v":0},{"$f":"MAX(AD562+AD574+AD586+AD598,0)","v":0},{"$f":"AE562+AE574+AE586+AE598","v":0},0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,{"$f":"T563+T575+T587+T599","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC611","v":0},0,{"$f":"AE563+AE575+AE587+AE599","v":0},0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,{"$f":"T564+T576+T588+T600","v":0},0,0,0,{"$f":"X564+X576+X588+X600","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC612","v":0},0,{"$f":"AE564+AE576+AE588+AE600","v":0},0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,{"$f":"T565+T577+T589+T601","v":0.77702609799984801},0.74170672990894582,0.70638736181804362,0.67106799372714143,{"$f":"X565+X577+X589+X601","v":0.63574862563623924},0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,{"$f":"PrincipledApproach!AC613","v":0.45915178518172828},0.42383241709082609,{"$f":"AE565+AE577+AE589+AE601","v":0.38851304899992389},0.3531936809090217,0.31787431281811951,0.28255494472721732]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L566+L578+L590+L602","v":0},0,0,0,0,0,0,0,{"$f":"T566+T578+T590+T602","v":0},0,0,0,0,0,{"$f":"Z566+Z578+Z590+Z602","v":0},0,0,{"$f":"PrincipledApproach!AC614","v":0},0,{"$f":"AE566+AE578+AE590+AE602","v":0},0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L567+L579+L591+L603","v":0},0,0,0,0,0,0,0,{"$f":"T567+T579+T591+T603","v":0},0,0,0,0,0,{"$f":"Z567+Z579+Z591+Z603","v":0},0,0,{"$f":"PrincipledApproach!AC615","v":0},0,{"$f":"AE567+AE579+AE591+AE603","v":0},0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L568+L580+L592+L604","v":0},0,0,0,0,0,0,0,{"$f":"T568+T580+T592+T604","v":0},0,0,0,0,0,{"$f":"Z568+Z580+Z592+Z604","v":0},0,0,{"$f":"PrincipledApproach!AC616","v":0},0,{"$f":"AE568+AE580+AE592+AE604","v":0},0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC617","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"MAX(Y570+Y582+Y594+Y606,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC618","v":0},{"$f":"MAX(AD570+AD582+AD594+AD606,0)","v":0},{"$f":"AE570+AE582+AE594+AE606","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},{"$f":"T571+T583+T595+T607","v":0},0,0,0,0,{"$f":"MAX(Y571+Y583+Y595+Y607,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC619","v":0},{"$f":"MAX(AD571+AD583+AD595+AD607,0)","v":0},{"$f":"AE571+AE583+AE595+AE607","v":0},0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.1320969502062947},{"$f":"SUM(M610:M619)","v":0.75431496302484069},{"$f":"SUM(N610:N619)","v":0.71036207175702659},{"$f":"SUM(O610:O619)","v":0.6664091804892126},{"$f":"SUM(P610:P619)","v":0.62245628922139851},{"$f":"SUM(Q610:Q619)","v":0.57850339795358452},{"$f":"SUM(R610:R619)","v":0.53455050668577053},{"$f":"SUM(S610:S619)","v":0.8123454660907502},{"$f":"SUM(T610:T619)","v":0.77702609799984801},{"$f":"SUM(U610:U619)","v":0.74170672990894582},{"$f":"SUM(V610:V619)","v":0.70638736181804362},{"$f":"SUM(W610:W619)","v":0.67106799372714143},0.63574862563623924,0.60042925754533705,{"$f":"SUM(Z610:Z619)","v":0.56510988945443485},{"$f":"SUM(AA610:AA619)","v":0.52979052136353266},{"$f":"SUM(AB610:AB619)","v":0.49447115327263047},{"$f":"SUM(AC610:AC619)","v":0.45915178518172828},0.42383241709082609,{"$f":"SUM(AE610:AE619)","v":0.38851304899992389},0.3531936809090217,0.31787431281811951,{"$f":"SUM(AH610:AH619)","v":0.28255494472721732}]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-8.5799058251490867E-3}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27059344645865457]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2574498388990051E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.32174785067279377}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,N636-1)","v":69},{"$f":"MAX(0,O636-1)","v":68},{"$f":"MAX(0,P636-1)","v":67},{"$f":"MAX(0,Q636-1)","v":66},{"$f":"MAX(0,R636-1)","v":65},{"$f":"MAX(0,S636-1)","v":64},{"$f":"MAX(0,T636-1)","v":63},{"$f":"MAX(0,U636-1)","v":62},{"$f":"MAX(0,V636-1)","v":61},{"$f":"MAX(0,W636-1)","v":60},{"$f":"MAX(0,X636-1)","v":59},{"$f":"MAX(0,Y636-1)","v":58},{"$f":"MAX(0,Z636-1)","v":57},{"$f":"MAX(0,AA636-1)","v":56},{"$f":"PrincipledApproach!AC636","v":55},{"$f":"IF(AC636>0,IF(AD$131=\"\",AC636-1,MIN(AC636-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD636-1)","v":41},{"$f":"MAX(0,AE636-1)","v":40},{"$f":"MAX(0,AF636-1)","v":39},{"$f":"MAX(0,AG636-1)","v":38}]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"PrincipledApproach!AC637","v":15},{"$f":"IF(AC637>0,IF(AD$131=\"\",AC637-1,MIN(AC637-1,AD$131)),0)","v":14},13,12,11,10]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,{"$f":"PrincipledApproach!AC638","v":15},{"$f":"IF(AD635=\"\",MAX(0,AC638-1),Inputs!$D$71-(AC$6-LEFT($A634,4)))","v":14},13,12,11,10]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"PrincipledApproach!AC639","v":15},{"$f":"IF(AC639>0,IF(AD$131=\"\",AC639-1,MIN(AC639-1,AD$131)),0)","v":14},13,12,11,10]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,N640-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC640","v":0},{"$f":"MAX(0,AC640-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,N641-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC641","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,N643-1)","v":29},{"$f":"MAX(0,O643-1)","v":28},{"$f":"MAX(0,P643-1)","v":27},{"$f":"MAX(0,Q643-1)","v":26},{"$f":"MAX(0,R643-1)","v":25},{"$f":"MAX(0,S643-1)","v":24},{"$f":"MAX(0,T643-1)","v":23},{"$f":"MAX(0,U643-1)","v":22},{"$f":"MAX(0,V643-1)","v":21},{"$f":"MAX(0,W643-1)","v":20},{"$f":"MAX(0,X643-1)","v":19},{"$f":"MAX(0,Y643-1)","v":18},{"$f":"MAX(0,Z643-1)","v":17},{"$f":"MAX(0,AA643-1)","v":16},{"$f":"PrincipledApproach!AC643","v":15},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC643+1)","v":34},{"$f":"MAX(0,AD643-1)","v":33},{"$f":"MAX(0,AE643-1)","v":32},{"$f":"MAX(0,AF643-1)","v":31},{"$f":"MAX(0,AG643-1)","v":30}]
[{"$f":"ROW()","v":644},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC644","v":0}]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,N645-1)","v":61.598995281445561},{"$f":"MAX(0,O645-1)","v":60.598995281445561},{"$f":"MAX(0,P645-1)","v":59.598995281445561},{"$f":"MAX(0,Q645-1)","v":58.598995281445561},{"$f":"MAX(0,R645-1)","v":57.598995281445561},{"$f":"MAX(0,S645-1)","v":56.598995281445561},{"$f":"MAX(0,T645-1)","v":55.598995281445561},{"$f":"MAX(0,U645-1)","v":54.598995281445561},{"$f":"MAX(0,V645-1)","v":53.598995281445561},{"$f":"MAX(0,W645-1)","v":52.598995281445561},{"$f":"MAX(0,X645-1)","v":51.598995281445561},{"$f":"MAX(0,Y645-1)","v":50.598995281445561},{"$f":"MAX(0,Z645-1)","v":49.598995281445561},{"$f":"MAX(0,AA645-1)","v":48.598995281445561},{"$f":"PrincipledApproach!AC645","v":47.598995281445561},{"$f":"IF(AC645>0,IF(AD$131=\"\",AC645-1,MIN(AC645-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD645-1)","v":41},{"$f":"MAX(0,AE645-1)","v":40},{"$f":"MAX(0,AF645-1)","v":39},{"$f":"MAX(0,AG645-1)","v":38}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},{"$f":"M696","v":0.88574910815214025},{"$f":"N696","v":0.8730955494642525},0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,0.80982775602481372,0.79717419733692596,0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,0.73390640389748718,0.72125284520959942,0.70859928652171167,{"$f":"PrincipledApproach!AC648","v":0.69594572783382391},{"$f":"AC696","v":0.68329216914593616},0.66702330797579479,0.65075444680565342,0.63448558563551205,0.61821672446537068]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.26158949617389038,{"$f":"N697","v":0.26158949617389038},0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.25068993383331162,0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,0.19619212213041781,0.18529255978983905,0.17439299744926029,{"$f":"PrincipledApproach!AC649","v":0.16349343510868153},0.15259387276810277,0.14169431042752401,0.13079474808694525,0.11989518574636647,0.10899562340578769]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,0,2.3818461893232472,{"$f":"N698","v":2.3342092655367823},2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,2.048387722817993,2.0007507990315281,1.9531138752450632,1.9054769514585983,1.8578400276721334,1.8102031038856685,1.7625661800992036,1.7149292563127387,{"$f":"PrincipledApproach!AC650","v":1.6672923325262738},1.619655408739809,1.5039657366869654,1.3882760646341219,1.2725863925812784,1.1568967205284348]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,1.2853416280935113,{"$f":"N699","v":1.2424969071570608},1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,{"$f":"PrincipledApproach!AC651","v":0.52330924984545879},0.4884219665224282,0.4535346831993976,0.41864739987636701,0.38376011655333642,0.34887283323030582]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N700","v":0},{"$f":"O700","v":0},{"$f":"P700","v":0},{"$f":"Q700","v":0},{"$f":"R700","v":0},{"$f":"S700","v":0},{"$f":"T700","v":0},{"$f":"U700","v":0},{"$f":"V700","v":0},{"$f":"W700","v":0},{"$f":"X700","v":0},{"$f":"Y700","v":0},{"$f":"Z700","v":0},{"$f":"AA700","v":0},{"$f":"PrincipledApproach!AC652","v":0},0,{"$f":"AD700","v":0},{"$f":"AE700","v":0},{"$f":"AF700","v":0},{"$f":"AG700","v":0}]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC653","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC654","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"PrincipledApproach!AC655","v":0},0,{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0}]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N704","v":0},0,0,0,0,{"$f":"S704","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC656","v":0},0,{"$f":"AD704","v":0},{"$f":"AE704","v":0},{"$f":"AF704","v":0},{"$f":"AG704","v":0}]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N705","v":0},{"$f":"O705","v":0},{"$f":"P705","v":0},{"$f":"Q705","v":0},{"$f":"R705","v":0},{"$f":"S705","v":0},{"$f":"T705","v":0},{"$f":"U705","v":0},{"$f":"V705","v":0},{"$f":"W705","v":0},{"$f":"X705","v":0},{"$f":"Y705","v":0},{"$f":"Z705","v":0},{"$f":"AA705","v":0},{"$f":"PrincipledApproach!AC657","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":4.814526421742789},{"$f":"SUM(O648:O657)","v":4.7113912183319862},{"$f":"SUM(P648:P657)","v":4.6082560149211833},{"$f":"SUM(Q648:Q657)","v":4.5051208115103796},{"$f":"SUM(R648:R657)","v":4.4019856080995767},{"$f":"SUM(S648:S657)","v":4.2988504046887739},{"$f":"SUM(T648:T657)","v":4.1957152012779702},{"$f":"SUM(U648:U657)","v":3.9304891208716133},{"$f":"SUM(V648:V657)","v":3.8164543551202312},{"$f":"SUM(W648:W657)","v":3.7024195893688496},{"$f":"SUM(X648:X657)","v":3.588384823617468},{"$f":"SUM(Y648:Y657)","v":3.474350057866086},{"$f":"SUM(Z648:Z657)","v":3.3682727297281239},{"$f":"SUM(AA648:AA657)","v":3.2621954015901622},{"$f":"SUM(AB648:AB657)","v":3.1561180734522001},3.050040745314238,2.9439634171762759,{"$f":"SUM(AE648:AE657)","v":2.7662180382896819},2.5884726594030876,2.4107272805164932,{"$f":"SUM(AH648:AH657)","v":2.2329819016298988}]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":0.88574910815214025}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.26158949617389038}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.3818461893232472}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.2853416280935113}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":4.814526421742789}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1545","v":0},{"$f":"-Inputs!U1545","v":0},{"$f":"-Inputs!V1545","v":0},{"$f":"-Inputs!W1545","v":0},{"$f":"-Inputs!X1545","v":0},{"$f":"-Inputs!Y1545","v":0},{"$f":"-Inputs!Z1545","v":0},{"$f":"-Inputs!AA1545","v":0},{"$f":"-Inputs!AB1545","v":0},{"$f":"PrincipledApproach!AC672","v":0},{"$f":"-Inputs!AD1545","v":0},{"$f":"-Inputs!AE1545","v":0},{"$f":"-Inputs!AF1545","v":0},{"$f":"-Inputs!AG1545","v":0},{"$f":"-Inputs!AH1545","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1546","v":0},{"$f":"-Inputs!U1546","v":0},{"$f":"-Inputs!V1546","v":0},{"$f":"-Inputs!W1546","v":0},{"$f":"-Inputs!X1546","v":0},{"$f":"-Inputs!Y1546","v":0},{"$f":"-Inputs!Z1546","v":0},{"$f":"-Inputs!AA1546","v":0},{"$f":"-Inputs!AB1546","v":0},{"$f":"PrincipledApproach!AC673","v":0},{"$f":"-Inputs!AD1546","v":0},{"$f":"-Inputs!AE1546","v":0},{"$f":"-Inputs!AF1546","v":0},{"$f":"-Inputs!AG1546","v":0},{"$f":"-Inputs!AH1546","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1547","v":0},{"$f":"-Inputs!U1547","v":0},{"$f":"-Inputs!V1547","v":0},{"$f":"-Inputs!W1547","v":0},{"$f":"-Inputs!X1547","v":0},{"$f":"-Inputs!Y1547","v":0},{"$f":"-Inputs!Z1547","v":0},{"$f":"-Inputs!AA1547","v":0},{"$f":"-Inputs!AB1547","v":0},{"$f":"PrincipledApproach!AC674","v":0},{"$f":"-Inputs!AD1547","v":0},{"$f":"-Inputs!AE1547","v":0},{"$f":"-Inputs!AF1547","v":0},{"$f":"-Inputs!AG1547","v":0},{"$f":"-Inputs!AH1547","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1548","v":-0.15119131465497551},{"$f":"-Inputs!U1548","v":0},{"$f":"-Inputs!V1548","v":0},{"$f":"-Inputs!W1548","v":0},{"$f":"-Inputs!X1548","v":0},{"$f":"-Inputs!Y1548","v":0},{"$f":"-Inputs!Z1548","v":0},{"$f":"-Inputs!AA1548","v":0},{"$f":"-Inputs!AB1548","v":0},{"$f":"PrincipledApproach!AC675","v":0},{"$f":"-Inputs!AD1548","v":0},{"$f":"-Inputs!AE1548","v":0},{"$f":"-Inputs!AF1548","v":0},{"$f":"-Inputs!AG1548","v":0},{"$f":"-Inputs!AH1548","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1549","v":0},{"$f":"-Inputs!U1549","v":0},{"$f":"-Inputs!V1549","v":0},{"$f":"-Inputs!W1549","v":0},{"$f":"-Inputs!X1549","v":0},{"$f":"-Inputs!Y1549","v":0},{"$f":"-Inputs!Z1549","v":0},{"$f":"-Inputs!AA1549","v":0},{"$f":"-Inputs!AB1549","v":0},{"$f":"PrincipledApproach!AC676","v":0},{"$f":"-Inputs!AD1549","v":0},{"$f":"-Inputs!AE1549","v":0},{"$f":"-Inputs!AF1549","v":0},{"$f":"-Inputs!AG1549","v":0},{"$f":"-Inputs!AH1549","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1550","v":0},{"$f":"-Inputs!U1550","v":0},{"$f":"-Inputs!V1550","v":0},{"$f":"-Inputs!W1550","v":0},{"$f":"-Inputs!X1550","v":0},{"$f":"-Inputs!Y1550","v":0},{"$f":"-Inputs!Z1550","v":0},{"$f":"-Inputs!AA1550","v":0},{"$f":"-Inputs!AB1550","v":0},{"$f":"PrincipledApproach!AC677","v":0},{"$f":"-Inputs!AD1550","v":0},{"$f":"-Inputs!AE1550","v":0},{"$f":"-Inputs!AF1550","v":0},{"$f":"-Inputs!AG1550","v":0},{"$f":"-Inputs!AH1550","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1551","v":0},{"$f":"-Inputs!U1551","v":0},{"$f":"-Inputs!V1551","v":0},{"$f":"-Inputs!W1551","v":0},{"$f":"-Inputs!X1551","v":0},{"$f":"-Inputs!Y1551","v":0},{"$f":"-Inputs!Z1551","v":0},{"$f":"-Inputs!AA1551","v":0},{"$f":"-Inputs!AB1551","v":0},{"$f":"PrincipledApproach!AC678","v":0},{"$f":"-Inputs!AD1551","v":0},{"$f":"-Inputs!AE1551","v":0},{"$f":"-Inputs!AF1551","v":0},{"$f":"-Inputs!AG1551","v":0},{"$f":"-Inputs!AH1551","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1552","v":0},{"$f":"-Inputs!U1552","v":0},{"$f":"-Inputs!V1552","v":0},{"$f":"-Inputs!W1552","v":0},{"$f":"-Inputs!X1552","v":0},{"$f":"-Inputs!Y1552","v":0},{"$f":"-Inputs!Z1552","v":0},{"$f":"-Inputs!AA1552","v":0},{"$f":"-Inputs!AB1552","v":0},{"$f":"PrincipledApproach!AC679","v":0},{"$f":"-Inputs!AD1552","v":0},{"$f":"-Inputs!AE1552","v":0},{"$f":"-Inputs!AF1552","v":0},{"$f":"-Inputs!AG1552","v":0},{"$f":"-Inputs!AH1552","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1553","v":0},{"$f":"-Inputs!U1553","v":0},{"$f":"-Inputs!V1553","v":0},{"$f":"-Inputs!W1553","v":0},{"$f":"-Inputs!X1553","v":0},{"$f":"-Inputs!Y1553","v":0},{"$f":"-Inputs!Z1553","v":0},{"$f":"-Inputs!AA1553","v":0},{"$f":"-Inputs!AB1553","v":0},{"$f":"PrincipledApproach!AC680","v":0},{"$f":"-Inputs!AD1553","v":0},{"$f":"-Inputs!AE1553","v":0},{"$f":"-Inputs!AF1553","v":0},{"$f":"-Inputs!AG1553","v":0},{"$f":"-Inputs!AH1553","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1554","v":0},{"$f":"-Inputs!U1554","v":0},{"$f":"-Inputs!V1554","v":0},{"$f":"-Inputs!W1554","v":0},{"$f":"-Inputs!X1554","v":0},{"$f":"-Inputs!Y1554","v":0},{"$f":"-Inputs!Z1554","v":0},{"$f":"-Inputs!AA1554","v":0},{"$f":"-Inputs!AB1554","v":0},{"$f":"PrincipledApproach!AC681","v":0},{"$f":"-Inputs!AD1554","v":0},{"$f":"-Inputs!AE1554","v":0},{"$f":"-Inputs!AF1554","v":0},{"$f":"-Inputs!AG1554","v":0},{"$f":"-Inputs!AH1554","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.15119131465497551},{"$f":"SUM(U672:U681)","v":0},{"$f":"SUM(V672:V681)","v":0},{"$f":"SUM(W672:W681)","v":0},{"$f":"SUM(X672:X681)","v":0},{"$f":"SUM(Y672:Y681)","v":0},{"$f":"SUM(Z672:Z681)","v":0},{"$f":"SUM(AA672:AA681)","v":0},{"$f":"SUM(AB672:AB681)","v":0},0,0,{"$f":"SUM(AE672:AE681)","v":0},0,0,{"$f":"SUM(AH672:AH681)","v":0}]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!O1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!P1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Q1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!R1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!S1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!T1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!U1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!V1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!W1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!X1012","v":-1.2653558687887711E-2},{"$f":"-Inputs!Y1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Z1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!AA1012","v":-1.2653558687887714E-2},{"$f":"-Inputs!AB1012","v":-1.2653558687887716E-2},{"$f":"PrincipledApproach!AC684","v":-1.2653558687887718E-2},{"$f":"-IF(AD648<0,AD648,IF(AD636=0,0,MIN((AD648/AD636)*(AD648>0),AD648)))","v":-1.6268861170141338E-2},{"$f":"-IF(AE648<0,AE648,IF(AE636=0,0,MIN((AE648/AE636)*(AE648>0),AE648)))","v":-1.6268861170141338E-2},-1.6268861170141334E-2,-1.6268861170141334E-2,-1.6268861170141334E-2]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1013","v":0},{"$f":"-Inputs!O1013","v":0},{"$f":"-Inputs!P1013","v":0},{"$f":"-Inputs!Q1013","v":0},{"$f":"-Inputs!R1013","v":0},{"$f":"-Inputs!S1013","v":0},{"$f":"-Inputs!T1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!U1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!V1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!W1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!X1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!Y1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!Z1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AA1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AB1013","v":-1.0899562340578763E-2},{"$f":"PrincipledApproach!AC685","v":-1.0899562340578763E-2},-1.089956234057877E-2,{"$f":"-IF(AE649<0,AE649,IF(AE637=0,0,MIN((AE649/AE637)*(AE649>0),AE649)))","v":-1.089956234057877E-2},-1.089956234057877E-2,-1.089956234057877E-2,-1.089956234057877E-2]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!O1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!P1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!Q1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!R1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!S1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!T1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!U1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!V1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!W1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!X1014","v":-4.763692378646496E-2},{"$f":"-Inputs!Y1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!Z1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AA1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AB1014","v":-4.7636923786464933E-2},{"$f":"PrincipledApproach!AC686","v":-4.7636923786464933E-2},-0.1156896720528435,{"$f":"-IF(AE650<0,AE650,IF(AE638=0,0,MIN((AE650/AE638)*(AE650>0),AE650)))","v":-0.1156896720528435},-0.11568967205284349,-0.11568967205284349,-0.11568967205284349]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!O1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!P1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!Q1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!R1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!S1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!T1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!U1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!V1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!W1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!X1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!Y1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!Z1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AA1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AB1015","v":-3.4887283323030607E-2},{"$f":"PrincipledApproach!AC687","v":-3.4887283323030607E-2},-3.4887283323030586E-2,{"$f":"-IF(AE651<0,AE651,IF(AE639=0,0,MIN((AE651/AE639)*(AE651>0),AE651)))","v":-3.4887283323030586E-2},-3.4887283323030586E-2,-3.4887283323030586E-2,-3.488728332303058E-2]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1016","v":0},{"$f":"-Inputs!O1016","v":0},{"$f":"-Inputs!P1016","v":0},{"$f":"-Inputs!Q1016","v":0},{"$f":"-Inputs!R1016","v":0},{"$f":"-Inputs!S1016","v":0},{"$f":"-Inputs!T1016","v":0},{"$f":"-Inputs!U1016","v":0},{"$f":"-Inputs!V1016","v":0},{"$f":"-Inputs!W1016","v":0},{"$f":"-Inputs!X1016","v":0},{"$f":"-Inputs!Y1016","v":0},{"$f":"-Inputs!Z1016","v":0},{"$f":"-Inputs!AA1016","v":0},{"$f":"-Inputs!AB1016","v":0},{"$f":"PrincipledApproach!AC688","v":0},{"$f":"-IF(AD652<0,AD652,IF(AD640=0,0,MIN((AD652/AD640)*(AD652>0),AD652)))","v":0},{"$f":"-IF(AE652<0,AE652,IF(AE640=0,0,MIN((AE652/AE640)*(AE652>0),AE652)))","v":0},0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1017","v":0},{"$f":"-Inputs!O1017","v":0},{"$f":"-Inputs!P1017","v":0},{"$f":"-Inputs!Q1017","v":0},{"$f":"-Inputs!R1017","v":0},{"$f":"-Inputs!S1017","v":0},{"$f":"-Inputs!T1017","v":0},{"$f":"-Inputs!U1017","v":0},{"$f":"-Inputs!V1017","v":0},{"$f":"-Inputs!W1017","v":0},{"$f":"-Inputs!X1017","v":0},{"$f":"-Inputs!Y1017","v":0},{"$f":"-Inputs!Z1017","v":0},{"$f":"-Inputs!AA1017","v":0},{"$f":"-Inputs!AB1017","v":0},{"$f":"PrincipledApproach!AC689","v":0},{"$f":"-IF(AD653<0,AD653,IF(AD641=0,0,MIN((AD653/AD641)*(AD653>0),AD653)))","v":0},{"$f":"-IF(AE653<0,AE653,IF(AE641=0,0,MIN((AE653/AE641)*(AE653>0),AE653)))","v":0},0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1018","v":0},{"$f":"-Inputs!O1018","v":0},{"$f":"-Inputs!P1018","v":0},{"$f":"-Inputs!Q1018","v":0},{"$f":"-Inputs!R1018","v":0},{"$f":"-Inputs!S1018","v":0},{"$f":"-Inputs!T1018","v":0},{"$f":"-Inputs!U1018","v":0},{"$f":"-Inputs!V1018","v":0},{"$f":"-Inputs!W1018","v":0},{"$f":"-Inputs!X1018","v":0},{"$f":"-Inputs!Y1018","v":0},{"$f":"-Inputs!Z1018","v":0},{"$f":"-Inputs!AA1018","v":0},{"$f":"-Inputs!AB1018","v":0},{"$f":"PrincipledApproach!AC690","v":0},0,{"$f":"-IF(AE654<0,AE654,IF(AE642=0,0,MIN((AE654/AE642)*(AE654>0),AE654)))","v":0},0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1019","v":0},{"$f":"-Inputs!O1019","v":0},{"$f":"-Inputs!P1019","v":0},{"$f":"-Inputs!Q1019","v":0},{"$f":"-Inputs!R1019","v":0},{"$f":"-Inputs!S1019","v":0},{"$f":"-Inputs!T1019","v":0},{"$f":"-Inputs!U1019","v":0},{"$f":"-Inputs!V1019","v":0},{"$f":"-Inputs!W1019","v":0},{"$f":"-Inputs!X1019","v":0},{"$f":"-Inputs!Y1019","v":0},{"$f":"-Inputs!Z1019","v":0},{"$f":"-Inputs!AA1019","v":0},{"$f":"-Inputs!AB1019","v":0},{"$f":"PrincipledApproach!AC691","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1020","v":0},{"$f":"-Inputs!O1020","v":0},{"$f":"-Inputs!P1020","v":0},{"$f":"-Inputs!Q1020","v":0},{"$f":"-Inputs!R1020","v":0},{"$f":"-Inputs!S1020","v":0},{"$f":"-Inputs!T1020","v":0},{"$f":"-Inputs!U1020","v":0},{"$f":"-Inputs!V1020","v":0},{"$f":"-Inputs!W1020","v":0},{"$f":"-Inputs!X1020","v":0},{"$f":"-Inputs!Y1020","v":0},{"$f":"-Inputs!Z1020","v":0},{"$f":"-Inputs!AA1020","v":0},{"$f":"-Inputs!AB1020","v":0},{"$f":"PrincipledApproach!AC692","v":0},0,{"$f":"-IF(AE656<0,AE656,IF(AE644=0,0,MIN((AE656/AE644)*(AE656>0),AE656)))","v":0},0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1021","v":0},{"$f":"-Inputs!O1021","v":0},{"$f":"-Inputs!P1021","v":0},{"$f":"-Inputs!Q1021","v":0},{"$f":"-Inputs!R1021","v":0},{"$f":"-Inputs!S1021","v":0},{"$f":"-Inputs!T1021","v":0},{"$f":"-Inputs!U1021","v":0},{"$f":"-Inputs!V1021","v":0},{"$f":"-Inputs!W1021","v":0},{"$f":"-Inputs!X1021","v":0},{"$f":"-Inputs!Y1021","v":0},{"$f":"-Inputs!Z1021","v":0},{"$f":"-Inputs!AA1021","v":0},{"$f":"-Inputs!AB1021","v":0},{"$f":"PrincipledApproach!AC693","v":0},0,{"$f":"-IF(AE657<0,AE657,IF(AE645=0,0,MIN((AE657/AE645)*(AE657>0),AE657)))","v":0},0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.10313520341080304},{"$f":"SUM(O684:O693)","v":-0.10313520341080304},{"$f":"SUM(P684:P693)","v":-0.10313520341080304},{"$f":"SUM(Q684:Q693)","v":-0.10313520341080304},{"$f":"SUM(R684:R693)","v":-0.10313520341080304},{"$f":"SUM(S684:S693)","v":-0.10313520341080304},{"$f":"SUM(T684:T693)","v":-0.11403476575138183},{"$f":"SUM(U684:U693)","v":-0.11403476575138183},{"$f":"SUM(V684:V693)","v":-0.11403476575138183},{"$f":"SUM(W684:W693)","v":-0.11403476575138183},{"$f":"SUM(X684:X693)","v":-0.11403476575138183},-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,{"$f":"SUM(AC684:AC693)","v":-0.10607732813796202},-0.1777453788865942,{"$f":"SUM(AE684:AE693)","v":-0.1777453788865942},-0.1777453788865942,-0.1777453788865942,-0.1777453788865942]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":0.88574910815214025},0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.80982775602481372},{"$f":"T648+T660+T672+T684","v":0.79717419733692596},0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,{"$f":"MAX(Y648+Y660+Y672+Y684,0)","v":0.73390640389748718},0.72125284520959942,0.70859928652171167,0.69594572783382391,{"$f":"PrincipledApproach!AC696","v":0.68329216914593616},{"$f":"MAX(AD648+AD660+AD672+AD684,0)","v":0.66702330797579479},{"$f":"AE648+AE660+AE672+AE684","v":0.65075444680565342},0.63448558563551205,0.61821672446537068,0.60194786329522931]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,{"$f":"T649+T661+T673+T685","v":0.25068993383331162},0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,0.19619212213041781,0.18529255978983905,0.17439299744926029,0.16349343510868153,{"$f":"PrincipledApproach!AC697","v":0.15259387276810277},0.14169431042752401,{"$f":"AE649+AE661+AE673+AE685","v":0.13079474808694525},0.11989518574636647,0.10899562340578769,9.809606106520892E-2]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.3818461893232472,2.3342092655367823,2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,{"$f":"T650+T662+T674+T686","v":2.048387722817993},2.0007507990315281,1.9531138752450632,1.9054769514585983,{"$f":"X650+X662+X674+X686","v":1.8578400276721334},1.8102031038856685,1.7625661800992036,1.7149292563127387,1.6672923325262738,{"$f":"PrincipledApproach!AC698","v":1.619655408739809},1.5039657366869654,{"$f":"AE650+AE662+AE674+AE686","v":1.3882760646341219},1.2725863925812784,1.1568967205284348,1.0412070484755913]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,{"$f":"T651+T663+T675+T687","v":0.83423726688338284},0.79139254594693242,0.748547825010482,0.70570310407403158,{"$f":"X651+X663+X675+X687","v":0.66285838313758116},0.62797109981455057,0.59308381649151998,0.55819653316848938,0.52330924984545879,{"$f":"PrincipledApproach!AC699","v":0.4884219665224282},0.4535346831993976,{"$f":"AE651+AE663+AE675+AE687","v":0.41864739987636701},0.38376011655333642,0.34887283323030582,0.31398554990727523]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M652+M664+M676+M688","v":0},0,0,0,0,0,0,{"$f":"T652+T664+T676+T688","v":0},0,0,0,0,0,{"$f":"Z652+Z664+Z676+Z688","v":0},0,0,{"$f":"PrincipledApproach!AC700","v":0},0,{"$f":"AE652+AE664+AE676+AE688","v":0},0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M653+M665+M677+M689","v":0},0,0,0,0,0,0,{"$f":"T653+T665+T677+T689","v":0},0,0,0,0,0,{"$f":"Z653+Z665+Z677+Z689","v":0},0,0,{"$f":"PrincipledApproach!AC701","v":0},0,{"$f":"AE653+AE665+AE677+AE689","v":0},0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M654+M666+M678+M690","v":0},0,0,0,0,0,0,{"$f":"T654+T666+T678+T690","v":0},0,0,0,0,0,{"$f":"Z654+Z666+Z678+Z690","v":0},0,0,{"$f":"PrincipledApproach!AC702","v":0},0,{"$f":"AE654+AE666+AE678+AE690","v":0},0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC703","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"MAX(Y656+Y668+Y680+Y692,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC704","v":0},{"$f":"MAX(AD656+AD668+AD680+AD692,0)","v":0},{"$f":"AE656+AE668+AE680+AE692","v":0},0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},{"$f":"T657+T669+T681+T693","v":0},0,0,0,0,{"$f":"MAX(Y657+Y669+Y681+Y693,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC705","v":0},{"$f":"MAX(AD657+AD669+AD681+AD693,0)","v":0},{"$f":"AE657+AE669+AE681+AE693","v":0},0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":4.814526421742789},{"$f":"SUM(N696:N705)","v":4.7113912183319862},{"$f":"SUM(O696:O705)","v":4.6082560149211833},{"$f":"SUM(P696:P705)","v":4.5051208115103796},{"$f":"SUM(Q696:Q705)","v":4.4019856080995767},{"$f":"SUM(R696:R705)","v":4.2988504046887739},4.1957152012779702,{"$f":"SUM(T696:T705)","v":3.9304891208716133},{"$f":"SUM(U696:U705)","v":3.8164543551202312},{"$f":"SUM(V696:V705)","v":3.7024195893688496},{"$f":"SUM(W696:W705)","v":3.588384823617468},3.474350057866086,3.3682727297281239,{"$f":"SUM(Z696:Z705)","v":3.2621954015901622},{"$f":"SUM(AA696:AA705)","v":3.1561180734522001},{"$f":"SUM(AB696:AB705)","v":3.050040745314238},{"$f":"SUM(AC696:AC705)","v":2.9439634171762759},2.7662180382896819,{"$f":"SUM(AE696:AE705)","v":2.5884726594030876},2.4107272805164932,2.2329819016298988,{"$f":"SUM(AH696:AH705)","v":2.0552365227433045}]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,O722-1)","v":69},{"$f":"MAX(0,P722-1)","v":68},{"$f":"MAX(0,Q722-1)","v":67},{"$f":"MAX(0,R722-1)","v":66},{"$f":"MAX(0,S722-1)","v":65},{"$f":"MAX(0,T722-1)","v":64},{"$f":"MAX(0,U722-1)","v":63},{"$f":"MAX(0,V722-1)","v":62},{"$f":"MAX(0,W722-1)","v":61},{"$f":"MAX(0,X722-1)","v":60},{"$f":"MAX(0,Y722-1)","v":59},{"$f":"MAX(0,Z722-1)","v":58},{"$f":"MAX(0,AA722-1)","v":57},{"$f":"PrincipledApproach!AC722","v":56},{"$f":"IF(AC722>0,IF(AD$131=\"\",AC722-1,MIN(AC722-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD722-1)","v":41},{"$f":"MAX(0,AE722-1)","v":40},{"$f":"MAX(0,AF722-1)","v":39},{"$f":"MAX(0,AG722-1)","v":38}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"PrincipledApproach!AC723","v":16},{"$f":"IF(AC723>0,IF(AD$131=\"\",AC723-1,MIN(AC723-1,AD$131)),0)","v":15},14,13,12,11]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,{"$f":"PrincipledApproach!AC724","v":16},{"$f":"IF(AD721=\"\",MAX(0,AC724-1),Inputs!$D$71-(AC$6-LEFT($A720,4)))","v":15},14,13,12,11]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"PrincipledApproach!AC725","v":0},{"$f":"IF(AC725>0,IF(AD$131=\"\",AC725-1,MIN(AC725-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,O726-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC726","v":0},{"$f":"MAX(0,AC726-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,O727-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC727","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC728","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"PrincipledApproach!AC729","v":16},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC729+1)","v":35},{"$f":"MAX(0,AD729-1)","v":34},{"$f":"MAX(0,AE729-1)","v":33},{"$f":"MAX(0,AF729-1)","v":32},{"$f":"MAX(0,AG729-1)","v":31}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC730","v":0}]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},{"$f":"MAX(0,P731-1)","v":60.598995281445561},{"$f":"MAX(0,Q731-1)","v":59.598995281445561},{"$f":"MAX(0,R731-1)","v":58.598995281445561},{"$f":"MAX(0,S731-1)","v":57.598995281445561},{"$f":"MAX(0,T731-1)","v":56.598995281445561},{"$f":"MAX(0,U731-1)","v":55.598995281445561},{"$f":"MAX(0,V731-1)","v":54.598995281445561},{"$f":"MAX(0,W731-1)","v":53.598995281445561},{"$f":"MAX(0,X731-1)","v":52.598995281445561},{"$f":"MAX(0,Y731-1)","v":51.598995281445561},{"$f":"MAX(0,Z731-1)","v":50.598995281445561},{"$f":"MAX(0,AA731-1)","v":49.598995281445561},{"$f":"PrincipledApproach!AC731","v":48.598995281445561},{"$f":"IF(AC731>0,IF(AD$131=\"\",AC731-1,MIN(AC731-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD731-1)","v":41},{"$f":"MAX(0,AE731-1)","v":40},{"$f":"MAX(0,AF731-1)","v":39},{"$f":"MAX(0,AG731-1)","v":38}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},{"$f":"N782","v":10.310327131890235},{"$f":"O782","v":10.218675277827259},10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,{"$f":"T782","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,{"$f":"PrincipledApproach!AC734","v":8.4879353884341491},{"$f":"AC782","v":8.3363651136406816},{"$f":"AD782","v":8.1378802299825708},7.9393953463244591,7.7409104626663474,7.5424255790082357]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,57.166591166546795,57.07310395543351,56.979616744320225,56.88612953320694,56.792642322093656,56.699155110980371,{"$f":"T783","v":54.431188906541152},52.163222702101933,49.895256497662714,47.627290293223496,45.359324088784277,43.091357884345058,40.823391679905839,38.55542547546662,{"$f":"PrincipledApproach!AC735","v":35.82763935369757},33.588411894091472,31.349184434485373,29.109956974879275,26.870729515273176,24.631502055667077]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,{"$f":"T784","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC736","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,4.8828499313290319,4.6922716239306572,4.5016933165322826,4.3111150091339079,4.1205367017355332,3.929958394337159,{"$f":"T785","v":3.7727600585636725},3.5362435766646918,3.3790452408912053,3.2218469051177188,3.0646485693442322,2.9114161408770203,2.7581837124098083,2.6049512839425963,{"$f":"PrincipledApproach!AC737","v":0.16221480362074889},0.15207637839445207,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O786","v":0},{"$f":"P786","v":0},{"$f":"Q786","v":0},{"$f":"R786","v":0},{"$f":"S786","v":0},{"$f":"T786","v":0},{"$f":"U786","v":0},{"$f":"V786","v":0},{"$f":"W786","v":0},{"$f":"X786","v":0},{"$f":"Y786","v":0},{"$f":"Z786","v":0},{"$f":"AA786","v":0},{"$f":"PrincipledApproach!AC738","v":1.4554008883734109},1.3644383328500727,{"$f":"AD786","v":0},{"$f":"AE786","v":0},{"$f":"AF786","v":0},{"$f":"AG786","v":0}]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC739","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC740","v":1.2939230808111009},1.213052888260407,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"PrincipledApproach!AC741","v":0},0,{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0}]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC742","v":0},0,{"$f":"AD790","v":0},{"$f":"AE790","v":0},{"$f":"AF790","v":0},{"$f":"AG790","v":0}]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O791","v":0},{"$f":"P791","v":0},{"$f":"Q791","v":0},{"$f":"R791","v":0},{"$f":"S791","v":0},{"$f":"T791","v":0},{"$f":"U791","v":0},{"$f":"V791","v":0},{"$f":"W791","v":0},{"$f":"X791","v":0},{"$f":"Y791","v":0},{"$f":"Z791","v":0},{"$f":"AA791","v":0},{"$f":"PrincipledApproach!AC743","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":72.359768229766061},{"$f":"SUM(P734:P743)","v":71.951881628832609},{"$f":"SUM(Q734:Q743)","v":71.543995027899186},{"$f":"SUM(R734:R743)","v":71.136108426965748},{"$f":"SUM(S734:S743)","v":70.728221826032311},{"$f":"SUM(T734:T743)","v":70.481181366892898},{"$f":"SUM(U734:U743)","v":67.904446551886721},{"$f":"SUM(V734:V743)","v":65.248393590755043},{"$f":"SUM(W734:W743)","v":62.671658775748867},{"$f":"SUM(X734:X743)","v":60.094923960742705},{"$f":"SUM(Y734:Y743)","v":57.518189145736528},{"$f":"SUM(Z734:Z743)","v":54.945420238036633},{"$f":"SUM(AA734:AA743)","v":52.37265133033673},{"$f":"SUM(AB734:AB743)","v":49.799882422636834},47.227113514936974,44.654344607237086,{"$f":"SUM(AE734:AE743)","v":39.487064664467944},37.049352321203735,34.611639977939525,{"$f":"SUM(AH734:AH743)","v":32.173927634675316}]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$229","v":10.310327131890235}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$230","v":57.166591166546795}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$231","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$232","v":4.8828499313290319}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$233","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$234","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$235","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$236","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$237","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$238","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":72.359768229766061}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1557","v":0},{"$f":"-Inputs!U1557","v":0},{"$f":"-Inputs!V1557","v":0},{"$f":"-Inputs!W1557","v":0},{"$f":"-Inputs!X1557","v":0},{"$f":"-Inputs!Y1557","v":0},{"$f":"-Inputs!Z1557","v":0},{"$f":"-Inputs!AA1557","v":0},{"$f":"-Inputs!AB1557","v":0},{"$f":"PrincipledApproach!AC758","v":0},{"$f":"-Inputs!AD1557","v":0},{"$f":"-Inputs!AE1557","v":0},{"$f":"-Inputs!AF1557","v":0},{"$f":"-Inputs!AG1557","v":0},{"$f":"-Inputs!AH1557","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1558","v":0},{"$f":"-Inputs!U1558","v":0},{"$f":"-Inputs!V1558","v":0},{"$f":"-Inputs!W1558","v":0},{"$f":"-Inputs!X1558","v":0},{"$f":"-Inputs!Y1558","v":0},{"$f":"-Inputs!Z1558","v":0},{"$f":"-Inputs!AA1558","v":0},{"$f":"-Inputs!AB1558","v":0},{"$f":"PrincipledApproach!AC759","v":0},{"$f":"-Inputs!AD1558","v":0},{"$f":"-Inputs!AE1558","v":0},{"$f":"-Inputs!AF1558","v":0},{"$f":"-Inputs!AG1558","v":0},{"$f":"-Inputs!AH1558","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1559","v":0},{"$f":"-Inputs!U1559","v":0},{"$f":"-Inputs!V1559","v":0},{"$f":"-Inputs!W1559","v":0},{"$f":"-Inputs!X1559","v":0},{"$f":"-Inputs!Y1559","v":0},{"$f":"-Inputs!Z1559","v":0},{"$f":"-Inputs!AA1559","v":0},{"$f":"-Inputs!AB1559","v":0},{"$f":"PrincipledApproach!AC760","v":0},{"$f":"-Inputs!AD1559","v":0},{"$f":"-Inputs!AE1559","v":0},{"$f":"-Inputs!AF1559","v":0},{"$f":"-Inputs!AG1559","v":0},{"$f":"-Inputs!AH1559","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1560","v":0},{"$f":"-Inputs!U1560","v":-7.9318146125494038E-2},{"$f":"-Inputs!V1560","v":0},{"$f":"-Inputs!W1560","v":0},{"$f":"-Inputs!X1560","v":0},{"$f":"-Inputs!Y1560","v":0},{"$f":"-Inputs!Z1560","v":0},{"$f":"-Inputs!AA1560","v":0},{"$f":"-Inputs!AB1560","v":0},{"$f":"PrincipledApproach!AC761","v":0},{"$f":"-Inputs!AD1560","v":0},{"$f":"-Inputs!AE1560","v":0},{"$f":"-Inputs!AF1560","v":0},{"$f":"-Inputs!AG1560","v":0},{"$f":"-Inputs!AH1560","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1561","v":0},{"$f":"-Inputs!U1561","v":0},{"$f":"-Inputs!V1561","v":0},{"$f":"-Inputs!W1561","v":0},{"$f":"-Inputs!X1561","v":0},{"$f":"-Inputs!Y1561","v":0},{"$f":"-Inputs!Z1561","v":0},{"$f":"-Inputs!AA1561","v":0},{"$f":"-Inputs!AB1561","v":0},{"$f":"PrincipledApproach!AC762","v":0},{"$f":"-Inputs!AD1561","v":0},{"$f":"-Inputs!AE1561","v":0},{"$f":"-Inputs!AF1561","v":0},{"$f":"-Inputs!AG1561","v":0},{"$f":"-Inputs!AH1561","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1562","v":0},{"$f":"-Inputs!U1562","v":0},{"$f":"-Inputs!V1562","v":0},{"$f":"-Inputs!W1562","v":0},{"$f":"-Inputs!X1562","v":0},{"$f":"-Inputs!Y1562","v":0},{"$f":"-Inputs!Z1562","v":0},{"$f":"-Inputs!AA1562","v":0},{"$f":"-Inputs!AB1562","v":0},{"$f":"PrincipledApproach!AC763","v":0},{"$f":"-Inputs!AD1562","v":0},{"$f":"-Inputs!AE1562","v":0},{"$f":"-Inputs!AF1562","v":0},{"$f":"-Inputs!AG1562","v":0},{"$f":"-Inputs!AH1562","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1563","v":0},{"$f":"-Inputs!U1563","v":0},{"$f":"-Inputs!V1563","v":0},{"$f":"-Inputs!W1563","v":0},{"$f":"-Inputs!X1563","v":0},{"$f":"-Inputs!Y1563","v":0},{"$f":"-Inputs!Z1563","v":0},{"$f":"-Inputs!AA1563","v":0},{"$f":"-Inputs!AB1563","v":0},{"$f":"PrincipledApproach!AC764","v":0},{"$f":"-Inputs!AD1563","v":0},{"$f":"-Inputs!AE1563","v":0},{"$f":"-Inputs!AF1563","v":0},{"$f":"-Inputs!AG1563","v":0},{"$f":"-Inputs!AH1563","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1564","v":0},{"$f":"-Inputs!U1564","v":0},{"$f":"-Inputs!V1564","v":0},{"$f":"-Inputs!W1564","v":0},{"$f":"-Inputs!X1564","v":0},{"$f":"-Inputs!Y1564","v":0},{"$f":"-Inputs!Z1564","v":0},{"$f":"-Inputs!AA1564","v":0},{"$f":"-Inputs!AB1564","v":0},{"$f":"PrincipledApproach!AC765","v":0},{"$f":"-Inputs!AD1564","v":0},{"$f":"-Inputs!AE1564","v":0},{"$f":"-Inputs!AF1564","v":0},{"$f":"-Inputs!AG1564","v":0},{"$f":"-Inputs!AH1564","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1565","v":0},{"$f":"-Inputs!U1565","v":0},{"$f":"-Inputs!V1565","v":0},{"$f":"-Inputs!W1565","v":0},{"$f":"-Inputs!X1565","v":0},{"$f":"-Inputs!Y1565","v":0},{"$f":"-Inputs!Z1565","v":0},{"$f":"-Inputs!AA1565","v":0},{"$f":"-Inputs!AB1565","v":0},{"$f":"PrincipledApproach!AC766","v":0},{"$f":"-Inputs!AD1565","v":0},{"$f":"-Inputs!AE1565","v":0},{"$f":"-Inputs!AF1565","v":0},{"$f":"-Inputs!AG1565","v":0},{"$f":"-Inputs!AH1565","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1566","v":0},{"$f":"-Inputs!U1566","v":0},{"$f":"-Inputs!V1566","v":0},{"$f":"-Inputs!W1566","v":0},{"$f":"-Inputs!X1566","v":0},{"$f":"-Inputs!Y1566","v":0},{"$f":"-Inputs!Z1566","v":0},{"$f":"-Inputs!AA1566","v":0},{"$f":"-Inputs!AB1566","v":0},{"$f":"PrincipledApproach!AC767","v":0},{"$f":"-Inputs!AD1566","v":0},{"$f":"-Inputs!AE1566","v":0},{"$f":"-Inputs!AF1566","v":0},{"$f":"-Inputs!AG1566","v":0},{"$f":"-Inputs!AH1566","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T758:T767)","v":0},{"$f":"SUM(U758:U767)","v":-7.9318146125494038E-2},{"$f":"SUM(V758:V767)","v":0},{"$f":"SUM(W758:W767)","v":0},{"$f":"SUM(X758:X767)","v":0},{"$f":"SUM(Y758:Y767)","v":0},{"$f":"SUM(Z758:Z767)","v":0},{"$f":"SUM(AA758:AA767)","v":0},{"$f":"SUM(AB758:AB767)","v":0},0,0,{"$f":"SUM(AE758:AE767)","v":0},0,0,{"$f":"SUM(AH758:AH767)","v":0}]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!P1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!Q1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!R1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!S1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!T1024","v":-0.15157027479346705},{"$f":"-Inputs!U1024","v":-0.15157027479346705},{"$f":"-Inputs!V1024","v":-0.15157027479346705},{"$f":"-Inputs!W1024","v":-0.15157027479346705},{"$f":"-Inputs!X1024","v":-0.15157027479346705},{"$f":"-Inputs!Y1024","v":-0.15157027479346707},{"$f":"-Inputs!Z1024","v":-0.15157027479346705},{"$f":"-Inputs!AA1024","v":-0.15157027479346705},{"$f":"-Inputs!AB1024","v":-0.15157027479346702},{"$f":"PrincipledApproach!AC770","v":-0.15157027479346702},{"$f":"PrincipledApproach!AD770-UnderDepreciated!AD770","v":-0.19848488365811146},{"$f":"PrincipledApproach!AE770-UnderDepreciated!AE770","v":-0.19848488365811148},{"$f":"PrincipledApproach!AF770-UnderDepreciated!AF770","v":-0.19848488365811148},{"$f":"PrincipledApproach!AG770-UnderDepreciated!AG770","v":-0.19848488365811148},{"$f":"PrincipledApproach!AH770-UnderDepreciated!AH770","v":-0.19848488365811146}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!P1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!Q1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!R1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!S1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!T1025","v":-2.2679662044392161},{"$f":"-Inputs!U1025","v":-2.2679662044392161},{"$f":"-Inputs!V1025","v":-2.2679662044392161},{"$f":"-Inputs!W1025","v":-2.2679662044392157},{"$f":"-Inputs!X1025","v":-2.2679662044392157},{"$f":"-Inputs!Y1025","v":-2.2679662044392157},{"$f":"-Inputs!Z1025","v":-2.2679662044392157},{"$f":"-Inputs!AA1025","v":-2.2679662044392157},{"$f":"-Inputs!AB1025","v":-2.2679662044392157},{"$f":"PrincipledApproach!AC771","v":-2.2392274596060986},{"$f":"PrincipledApproach!AD771-UnderDepreciated!AD771","v":-2.2392274596060981},{"$f":"PrincipledApproach!AE771-UnderDepreciated!AE771","v":-2.2392274596060981},{"$f":"PrincipledApproach!AF771-UnderDepreciated!AF771","v":-2.2392274596060981},{"$f":"PrincipledApproach!AG771-UnderDepreciated!AG771","v":-2.2392274596060981},{"$f":"PrincipledApproach!AH771-UnderDepreciated!AH771","v":-2.2392274596060981}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!P1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!Q1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!R1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!S1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!T1026","v":0},{"$f":"-Inputs!U1026","v":0},{"$f":"-Inputs!V1026","v":0},{"$f":"-Inputs!W1026","v":0},{"$f":"-Inputs!X1026","v":0},{"$f":"-Inputs!Y1026","v":0},{"$f":"-Inputs!Z1026","v":0},{"$f":"-Inputs!AA1026","v":0},{"$f":"-Inputs!AB1026","v":0},{"$f":"PrincipledApproach!AC772","v":0},{"$f":"PrincipledApproach!AD772-UnderDepreciated!AD772","v":0},{"$f":"PrincipledApproach!AE772-UnderDepreciated!AE772","v":0},{"$f":"PrincipledApproach!AF772-UnderDepreciated!AF772","v":0},{"$f":"PrincipledApproach!AG772-UnderDepreciated!AG772","v":0},{"$f":"PrincipledApproach!AH772-UnderDepreciated!AH772","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1027","v":-0.19057830739837428},{"$f":"-Inputs!P1027","v":-0.19057830739837428},{"$f":"-Inputs!Q1027","v":-0.19057830739837428},{"$f":"-Inputs!R1027","v":-0.19057830739837428},{"$f":"-Inputs!S1027","v":-0.19057830739837428},{"$f":"-Inputs!T1027","v":-0.15719833577348641},{"$f":"-Inputs!U1027","v":-0.15719833577348641},{"$f":"-Inputs!V1027","v":-0.15719833577348641},{"$f":"-Inputs!W1027","v":-0.15719833577348641},{"$f":"-Inputs!X1027","v":-0.15719833577348644},{"$f":"-Inputs!Y1027","v":-0.15323242846721175},{"$f":"-Inputs!Z1027","v":-0.15323242846721177},{"$f":"-Inputs!AA1027","v":-0.15323242846721177},{"$f":"-Inputs!AB1027","v":-0.1532324284672118},{"$f":"PrincipledApproach!AC773","v":-1.0138425226296812E-2},{"$f":"PrincipledApproach!AD773-UnderDepreciated!AD773","v":-0.15207637839445207},{"$f":"PrincipledApproach!AE773-UnderDepreciated!AE773","v":0},{"$f":"PrincipledApproach!AF773-UnderDepreciated!AF773","v":0},{"$f":"PrincipledApproach!AG773-UnderDepreciated!AG773","v":0},{"$f":"PrincipledApproach!AH773-UnderDepreciated!AH773","v":0}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1028","v":0},{"$f":"-Inputs!P1028","v":0},{"$f":"-Inputs!Q1028","v":0},{"$f":"-Inputs!R1028","v":0},{"$f":"-Inputs!S1028","v":0},{"$f":"-Inputs!T1028","v":0},{"$f":"-Inputs!U1028","v":0},{"$f":"-Inputs!V1028","v":0},{"$f":"-Inputs!W1028","v":0},{"$f":"-Inputs!X1028","v":0},{"$f":"-Inputs!Y1028","v":0},{"$f":"-Inputs!Z1028","v":0},{"$f":"-Inputs!AA1028","v":0},{"$f":"-Inputs!AB1028","v":0},{"$f":"PrincipledApproach!AC774","v":-9.096255552333822E-2},{"$f":"PrincipledApproach!AD774-UnderDepreciated!AD774","v":-1.3644383328500727},{"$f":"PrincipledApproach!AE774-UnderDepreciated!AE774","v":0},{"$f":"PrincipledApproach!AF774-UnderDepreciated!AF774","v":0},{"$f":"PrincipledApproach!AG774-UnderDepreciated!AG774","v":0},{"$f":"PrincipledApproach!AH774-UnderDepreciated!AH774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1029","v":0},{"$f":"-Inputs!P1029","v":0},{"$f":"-Inputs!Q1029","v":0},{"$f":"-Inputs!R1029","v":0},{"$f":"-Inputs!S1029","v":0},{"$f":"-Inputs!T1029","v":0},{"$f":"-Inputs!U1029","v":0},{"$f":"-Inputs!V1029","v":0},{"$f":"-Inputs!W1029","v":0},{"$f":"-Inputs!X1029","v":0},{"$f":"-Inputs!Y1029","v":0},{"$f":"-Inputs!Z1029","v":0},{"$f":"-Inputs!AA1029","v":0},{"$f":"-Inputs!AB1029","v":0},{"$f":"PrincipledApproach!AC775","v":0},{"$f":"PrincipledApproach!AD775-UnderDepreciated!AD775","v":0},{"$f":"PrincipledApproach!AE775-UnderDepreciated!AE775","v":0},{"$f":"PrincipledApproach!AF775-UnderDepreciated!AF775","v":0},{"$f":"PrincipledApproach!AG775-UnderDepreciated!AG775","v":0},{"$f":"PrincipledApproach!AH775-UnderDepreciated!AH775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1030","v":0},{"$f":"-Inputs!P1030","v":0},{"$f":"-Inputs!Q1030","v":0},{"$f":"-Inputs!R1030","v":0},{"$f":"-Inputs!S1030","v":0},{"$f":"-Inputs!T1030","v":0},{"$f":"-Inputs!U1030","v":0},{"$f":"-Inputs!V1030","v":0},{"$f":"-Inputs!W1030","v":0},{"$f":"-Inputs!X1030","v":0},{"$f":"-Inputs!Y1030","v":0},{"$f":"-Inputs!Z1030","v":0},{"$f":"-Inputs!AA1030","v":0},{"$f":"-Inputs!AB1030","v":0},{"$f":"PrincipledApproach!AC776","v":-8.0870192550693873E-2},{"$f":"PrincipledApproach!AD776-UnderDepreciated!AD776","v":-1.213052888260407},{"$f":"PrincipledApproach!AE776-UnderDepreciated!AE776","v":0},{"$f":"PrincipledApproach!AF776-UnderDepreciated!AF776","v":0},{"$f":"PrincipledApproach!AG776-UnderDepreciated!AG776","v":0},{"$f":"PrincipledApproach!AH776-UnderDepreciated!AH776","v":0}]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1031","v":0},{"$f":"-Inputs!P1031","v":0},{"$f":"-Inputs!Q1031","v":0},{"$f":"-Inputs!R1031","v":0},{"$f":"-Inputs!S1031","v":0},{"$f":"-Inputs!T1031","v":0},{"$f":"-Inputs!U1031","v":0},{"$f":"-Inputs!V1031","v":0},{"$f":"-Inputs!W1031","v":0},{"$f":"-Inputs!X1031","v":0},{"$f":"-Inputs!Y1031","v":0},{"$f":"-Inputs!Z1031","v":0},{"$f":"-Inputs!AA1031","v":0},{"$f":"-Inputs!AB1031","v":0},{"$f":"PrincipledApproach!AC777","v":0},{"$f":"-IF(AD741<0,AD741,IF(AD729=0,0,MIN((AD741/AD729)*(AD741>0),AD741)))","v":0},{"$f":"-IF(AE741<0,AE741,IF(AE729=0,0,MIN((AE741/AE729)*(AE741>0),AE741)))","v":0},0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1032","v":0},{"$f":"-Inputs!P1032","v":0},{"$f":"-Inputs!Q1032","v":0},{"$f":"-Inputs!R1032","v":0},{"$f":"-Inputs!S1032","v":0},{"$f":"-Inputs!T1032","v":0},{"$f":"-Inputs!U1032","v":0},{"$f":"-Inputs!V1032","v":0},{"$f":"-Inputs!W1032","v":0},{"$f":"-Inputs!X1032","v":0},{"$f":"-Inputs!Y1032","v":0},{"$f":"-Inputs!Z1032","v":0},{"$f":"-Inputs!AA1032","v":0},{"$f":"-Inputs!AB1032","v":0},{"$f":"PrincipledApproach!AC778","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1033","v":0},{"$f":"-Inputs!P1033","v":0},{"$f":"-Inputs!Q1033","v":0},{"$f":"-Inputs!R1033","v":0},{"$f":"-Inputs!S1033","v":0},{"$f":"-Inputs!T1033","v":0},{"$f":"-Inputs!U1033","v":0},{"$f":"-Inputs!V1033","v":0},{"$f":"-Inputs!W1033","v":0},{"$f":"-Inputs!X1033","v":0},{"$f":"-Inputs!Y1033","v":0},{"$f":"-Inputs!Z1033","v":0},{"$f":"-Inputs!AA1033","v":0},{"$f":"-Inputs!AB1033","v":0},{"$f":"PrincipledApproach!AC779","v":0},0,{"$f":"-IF(AE743<0,AE743,IF(AE731=0,0,MIN((AE743/AE731)*(AE743>0),AE743)))","v":0},0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.40788660093343593},{"$f":"SUM(P770:P779)","v":-0.40788660093343593},{"$f":"SUM(Q770:Q779)","v":-0.40788660093343593},{"$f":"SUM(R770:R779)","v":-0.40788660093343593},{"$f":"SUM(S770:S779)","v":-0.40788660093343593},{"$f":"SUM(T770:T779)","v":-2.5767348150061697},{"$f":"SUM(U770:U779)","v":-2.5767348150061697},{"$f":"SUM(V770:V779)","v":-2.5767348150061697},{"$f":"SUM(W770:W779)","v":-2.5767348150061693},{"$f":"SUM(X770:X779)","v":-2.5767348150061693},-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,{"$f":"SUM(AC770:AC779)","v":-2.5727689076998947},-5.1672799427691407,{"$f":"SUM(AE770:AE779)","v":-2.4377123432642098},-2.4377123432642098,-2.4377123432642098,-2.4377123432642094]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":9.8520678615753567},{"$f":"T734+T746+T758+T770","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":8.9426462128145516},8.7910759380210841,8.6395056632276166,8.4879353884341491,{"$f":"PrincipledApproach!AC782","v":8.3363651136406816},{"$f":"MAX(AD734+AD746+AD758+AD770,0)","v":8.1378802299825708},{"$f":"AE734+AE746+AE758+AE770","v":7.9393953463244591},7.7409104626663474,7.5424255790082357,7.3439406953501241]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,57.166591166546795,57.07310395543351,56.979616744320225,56.88612953320694,56.792642322093656,56.699155110980371,{"$f":"T735+T747+T759+T771","v":54.431188906541152},52.163222702101933,49.895256497662714,47.627290293223496,45.359324088784277,43.091357884345058,40.823391679905839,38.55542547546662,36.287459271027402,{"$f":"PrincipledApproach!AC783","v":33.588411894091472},31.349184434485373,{"$f":"AE735+AE747+AE759+AE771","v":29.109956974879275},26.870729515273176,24.631502055667077,22.392274596060979]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,{"$f":"T736+T748+T760+T772","v":0},0,0,0,{"$f":"X736+X748+X760+X772","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC784","v":0},0,{"$f":"AE736+AE748+AE760+AE772","v":0},0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,4.8828499313290319,4.6922716239306572,4.5016933165322826,4.3111150091339079,4.1205367017355332,3.929958394337159,{"$f":"T737+T749+T761+T773","v":3.7727600585636725},3.5362435766646918,3.3790452408912053,3.2218469051177188,{"$f":"X737+X749+X761+X773","v":3.0646485693442322},2.9114161408770203,2.7581837124098083,2.6049512839425963,2.4517188554753844,{"$f":"PrincipledApproach!AC785","v":0.15207637839445207},0,{"$f":"AE737+AE749+AE761+AE773","v":0},0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N738+N750+N762+N774","v":0},0,0,0,0,0,{"$f":"T738+T750+T762+T774","v":0},0,0,0,0,0,{"$f":"Z738+Z750+Z762+Z774","v":0},0,0,{"$f":"PrincipledApproach!AC786","v":1.3644383328500727},0,{"$f":"AE738+AE750+AE762+AE774","v":0},0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N739+N751+N763+N775","v":0},0,0,0,0,0,{"$f":"T739+T751+T763+T775","v":0},0,0,0,0,0,{"$f":"Z739+Z751+Z763+Z775","v":0},0,0,{"$f":"PrincipledApproach!AC787","v":0},0,{"$f":"AE739+AE751+AE763+AE775","v":0},0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N740+N752+N764+N776","v":0},0,0,0,0,0,{"$f":"T740+T752+T764+T776","v":0},0,0,0,0,0,{"$f":"Z740+Z752+Z764+Z776","v":0},0,0,{"$f":"PrincipledApproach!AC788","v":1.213052888260407},0,{"$f":"AE740+AE752+AE764+AE776","v":0},0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC789","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC790","v":0},{"$f":"MAX(AD742+AD754+AD766+AD778,0)","v":0},{"$f":"AE742+AE754+AE766+AE778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},{"$f":"T743+T755+T767+T779","v":0},0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC791","v":0},{"$f":"MAX(AD743+AD755+AD767+AD779,0)","v":0},{"$f":"AE743+AE755+AE767+AE779","v":0},0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":72.359768229766061},{"$f":"SUM(O782:O791)","v":71.951881628832609},{"$f":"SUM(P782:P791)","v":71.543995027899186},{"$f":"SUM(Q782:Q791)","v":71.136108426965748},{"$f":"SUM(R782:R791)","v":70.728221826032311},{"$f":"SUM(S782:S791)","v":70.481181366892898},{"$f":"SUM(T782:T791)","v":67.904446551886721},{"$f":"SUM(U782:U791)","v":65.248393590755043},{"$f":"SUM(V782:V791)","v":62.671658775748867},{"$f":"SUM(W782:W791)","v":60.094923960742705},57.518189145736528,54.945420238036633,{"$f":"SUM(Z782:Z791)","v":52.37265133033673},{"$f":"SUM(AA782:AA791)","v":49.799882422636834},{"$f":"SUM(AB782:AB791)","v":47.227113514936939},{"$f":"SUM(AC782:AC791)","v":44.654344607237086},39.487064664467944,{"$f":"SUM(AE782:AE791)","v":37.049352321203735},34.611639977939525,32.173927634675316,{"$f":"SUM(AH782:AH791)","v":29.736215291411103}]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16084614179402434]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,P808-1)","v":69},{"$f":"MAX(0,Q808-1)","v":68},{"$f":"MAX(0,R808-1)","v":67},{"$f":"MAX(0,S808-1)","v":66},{"$f":"MAX(0,T808-1)","v":65},{"$f":"MAX(0,U808-1)","v":64},{"$f":"MAX(0,V808-1)","v":63},{"$f":"MAX(0,W808-1)","v":62},{"$f":"MAX(0,X808-1)","v":61},{"$f":"MAX(0,Y808-1)","v":60},{"$f":"MAX(0,Z808-1)","v":59},{"$f":"MAX(0,AA808-1)","v":58},{"$f":"PrincipledApproach!AC808","v":57},{"$f":"IF(AC808>0,IF(AD$131=\"\",AC808-1,MIN(AC808-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD808-1)","v":41},{"$f":"MAX(0,AE808-1)","v":40},{"$f":"MAX(0,AF808-1)","v":39},{"$f":"MAX(0,AG808-1)","v":38}]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"PrincipledApproach!AC809","v":17},{"$f":"IF(AC809>0,IF(AD$131=\"\",AC809-1,MIN(AC809-1,AD$131)),0)","v":16},15,14,13,12]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,{"$f":"PrincipledApproach!AC810","v":17},{"$f":"IF(AD807=\"\",MAX(0,AC810-1),Inputs!$D$71-(AC$6-LEFT($A806,4)))","v":16},15,14,13,12]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"PrincipledApproach!AC811","v":0},{"$f":"IF(AC811>0,IF(AD$131=\"\",AC811-1,MIN(AC811-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,P812-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC812","v":0},{"$f":"MAX(0,AC812-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,P813-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC813","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC814","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"PrincipledApproach!AC815","v":17},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC815+1)","v":36},{"$f":"MAX(0,AD815-1)","v":35},{"$f":"MAX(0,AE815-1)","v":34},{"$f":"MAX(0,AF815-1)","v":33},{"$f":"MAX(0,AG815-1)","v":32}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC816","v":0}]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},{"$f":"MAX(0,Q817-1)","v":60.598995281445561},{"$f":"MAX(0,R817-1)","v":59.598995281445561},{"$f":"MAX(0,S817-1)","v":58.598995281445561},{"$f":"MAX(0,T817-1)","v":57.598995281445561},{"$f":"MAX(0,U817-1)","v":56.598995281445561},{"$f":"MAX(0,V817-1)","v":55.598995281445561},{"$f":"MAX(0,W817-1)","v":54.598995281445561},{"$f":"MAX(0,X817-1)","v":53.598995281445561},{"$f":"MAX(0,Y817-1)","v":52.598995281445561},{"$f":"MAX(0,Z817-1)","v":51.598995281445561},{"$f":"MAX(0,AA817-1)","v":50.598995281445561},{"$f":"PrincipledApproach!AC817","v":49.598995281445561},{"$f":"IF(AC817>0,IF(AD$131=\"\",AC817-1,MIN(AC817-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD817-1)","v":41},{"$f":"MAX(0,AE817-1)","v":40},{"$f":"MAX(0,AF817-1)","v":39},{"$f":"MAX(0,AG817-1)","v":38}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},{"$f":"O868","v":308.79470604469054},{"$f":"P868","v":308.67772408337248},308.56074212205442,308.44376016073636,308.3267781994183,{"$f":"T868","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,{"$f":"PrincipledApproach!AC820","v":266.28221753586149},{"$f":"AC868","v":261.61059968435518},{"$f":"AD868","v":255.38177588234672},249.15295208033825,242.92412827832979,236.69530447632133]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,206.46519524176284,203.19605944826401,199.92692365476518,196.65778786126634,193.38865206776751,{"$f":"T869","v":185.86239672130935},178.42437164177983,170.9863465622503,163.54832148272078,156.11029640319126,148.67647276494404,141.24264912669682,133.8088254884496,{"$f":"PrincipledApproach!AC821","v":125.49268066367483},118.11075827169395,110.72883587971307,103.34691348773221,95.964991095751344,88.583068703770465]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,{"$f":"T870","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC822","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,1.0551464664516688,0.9040447664158614,0.75294306638005404,0.60184136634424668,0.45073966630843931,{"$f":"T871","v":-1.572068787110994},-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,-2.3383756512520795,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"PrincipledApproach!AC823","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P872","v":0},{"$f":"Q872","v":0},{"$f":"R872","v":0},{"$f":"S872","v":0},{"$f":"T872","v":0},{"$f":"U872","v":0},{"$f":"V872","v":0},{"$f":"W872","v":0},{"$f":"X872","v":0},{"$f":"Y872","v":0},{"$f":"Z872","v":0},{"$f":"AA872","v":0},{"$f":"PrincipledApproach!AC824","v":0},0,{"$f":"AD872","v":0},{"$f":"AE872","v":0},{"$f":"AF872","v":0},{"$f":"AG872","v":0}]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC825","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC826","v":0.88232118652759994},0.83041994026127042,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"PrincipledApproach!AC827","v":0},0,{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0}]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.16098537681492889,{"$f":"P876","v":-0.16098537681492889},-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC828","v":0},0,{"$f":"AD876","v":0},{"$f":"AE876","v":0},{"$f":"AF876","v":0},{"$f":"AG876","v":0}]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P877","v":0},{"$f":"Q877","v":0},{"$f":"R877","v":0},{"$f":"S877","v":0},{"$f":"T877","v":0},{"$f":"U877","v":0},{"$f":"V877","v":0},{"$f":"W877","v":0},{"$f":"X877","v":0},{"$f":"Y877","v":0},{"$f":"Z877","v":0},{"$f":"AA877","v":0},{"$f":"PrincipledApproach!AC829","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":516.15406237609022},{"$f":"SUM(Q820:Q829)","v":512.58174833284204},{"$f":"SUM(R820:R829)","v":509.00943428959386},{"$f":"SUM(S820:S829)","v":505.43712024634578},{"$f":"SUM(T820:T829)","v":502.16616993349425},{"$f":"SUM(U820:U829)","v":487.94548828211032},{"$f":"SUM(V820:V829)","v":475.72473960304109},{"$f":"SUM(W820:W829)","v":463.22107977542129},{"$f":"SUM(X820:X829)","v":450.86758876587362},{"$f":"SUM(Y820:Y829)","v":438.74060969382589},{"$f":"SUM(Z820:Z829)","v":428.97354385532446},{"$f":"SUM(AA820:AA829)","v":416.86810236557096},{"$f":"SUM(AB820:AB829)","v":404.7626608758174},392.6572193860639,380.5517778963104,{"$f":"SUM(AE820:AE829)","v":366.11061176205976},352.49986556807045,338.88911937408113,{"$f":"SUM(AH820:AH829)","v":325.27837318009176}]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$229","v":308.79470604469054}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$230","v":206.46519524176284}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$231","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$232","v":1.0551464664516688}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$233","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$234","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$235","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$236","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$237","v":-0.16098537681492889}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$238","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":516.15406237609022}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1569","v":0},{"$f":"-Inputs!U1569","v":0},{"$f":"-Inputs!V1569","v":0},{"$f":"-Inputs!W1569","v":0},{"$f":"-Inputs!X1569","v":0},{"$f":"-Inputs!Y1569","v":0},{"$f":"-Inputs!Z1569","v":0},{"$f":"-Inputs!AA1569","v":0},{"$f":"-Inputs!AB1569","v":0},{"$f":"PrincipledApproach!AC844","v":0},{"$f":"-Inputs!AD1569","v":0},{"$f":"-Inputs!AE1569","v":0},{"$f":"-Inputs!AF1569","v":0},{"$f":"-Inputs!AG1569","v":0},{"$f":"-Inputs!AH1569","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1570","v":-8.8230266928635406E-2},{"$f":"-Inputs!U1570","v":0},{"$f":"-Inputs!V1570","v":0},{"$f":"-Inputs!W1570","v":0},{"$f":"-Inputs!X1570","v":0},{"$f":"-Inputs!Y1570","v":0},{"$f":"-Inputs!Z1570","v":0},{"$f":"-Inputs!AA1570","v":0},{"$f":"-Inputs!AB1570","v":0},{"$f":"PrincipledApproach!AC845","v":0},{"$f":"-Inputs!AD1570","v":0},{"$f":"-Inputs!AE1570","v":0},{"$f":"-Inputs!AF1570","v":0},{"$f":"-Inputs!AG1570","v":0},{"$f":"-Inputs!AH1570","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1571","v":0},{"$f":"-Inputs!U1571","v":0},{"$f":"-Inputs!V1571","v":0},{"$f":"-Inputs!W1571","v":0},{"$f":"-Inputs!X1571","v":0},{"$f":"-Inputs!Y1571","v":0},{"$f":"-Inputs!Z1571","v":0},{"$f":"-Inputs!AA1571","v":0},{"$f":"-Inputs!AB1571","v":0},{"$f":"PrincipledApproach!AC846","v":0},{"$f":"-Inputs!AD1571","v":0},{"$f":"-Inputs!AE1571","v":0},{"$f":"-Inputs!AF1571","v":0},{"$f":"-Inputs!AG1571","v":0},{"$f":"-Inputs!AH1571","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1572","v":-2.0054723124075702},{"$f":"-Inputs!U1572","v":-9.3769607021567281E-2},{"$f":"-Inputs!V1572","v":-0.3766807555721296},{"$f":"-Inputs!W1572","v":-0.22651193749993712},{"$f":"-Inputs!X1572","v":0},{"$f":"-Inputs!Y1572","v":0},{"$f":"-Inputs!Z1572","v":0},{"$f":"-Inputs!AA1572","v":0},{"$f":"-Inputs!AB1572","v":0},{"$f":"PrincipledApproach!AC847","v":0},{"$f":"-Inputs!AD1572","v":0},{"$f":"-Inputs!AE1572","v":0},{"$f":"-Inputs!AF1572","v":0},{"$f":"-Inputs!AG1572","v":0},{"$f":"-Inputs!AH1572","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1573","v":0},{"$f":"-Inputs!U1573","v":0},{"$f":"-Inputs!V1573","v":0},{"$f":"-Inputs!W1573","v":0},{"$f":"-Inputs!X1573","v":0},{"$f":"-Inputs!Y1573","v":0},{"$f":"-Inputs!Z1573","v":0},{"$f":"-Inputs!AA1573","v":0},{"$f":"-Inputs!AB1573","v":0},{"$f":"PrincipledApproach!AC848","v":0},{"$f":"-Inputs!AD1573","v":0},{"$f":"-Inputs!AE1573","v":0},{"$f":"-Inputs!AF1573","v":0},{"$f":"-Inputs!AG1573","v":0},{"$f":"-Inputs!AH1573","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1574","v":0},{"$f":"-Inputs!U1574","v":0},{"$f":"-Inputs!V1574","v":0},{"$f":"-Inputs!W1574","v":0},{"$f":"-Inputs!X1574","v":0},{"$f":"-Inputs!Y1574","v":0},{"$f":"-Inputs!Z1574","v":0},{"$f":"-Inputs!AA1574","v":0},{"$f":"-Inputs!AB1574","v":0},{"$f":"PrincipledApproach!AC849","v":0},{"$f":"-Inputs!AD1574","v":0},{"$f":"-Inputs!AE1574","v":0},{"$f":"-Inputs!AF1574","v":0},{"$f":"-Inputs!AG1574","v":0},{"$f":"-Inputs!AH1574","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1575","v":0},{"$f":"-Inputs!U1575","v":0},{"$f":"-Inputs!V1575","v":0},{"$f":"-Inputs!W1575","v":0},{"$f":"-Inputs!X1575","v":0},{"$f":"-Inputs!Y1575","v":0},{"$f":"-Inputs!Z1575","v":0},{"$f":"-Inputs!AA1575","v":0},{"$f":"-Inputs!AB1575","v":0},{"$f":"PrincipledApproach!AC850","v":0},{"$f":"-Inputs!AD1575","v":0},{"$f":"-Inputs!AE1575","v":0},{"$f":"-Inputs!AF1575","v":0},{"$f":"-Inputs!AG1575","v":0},{"$f":"-Inputs!AH1575","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1576","v":0},{"$f":"-Inputs!U1576","v":0},{"$f":"-Inputs!V1576","v":0},{"$f":"-Inputs!W1576","v":0},{"$f":"-Inputs!X1576","v":0},{"$f":"-Inputs!Y1576","v":0},{"$f":"-Inputs!Z1576","v":0},{"$f":"-Inputs!AA1576","v":0},{"$f":"-Inputs!AB1576","v":0},{"$f":"PrincipledApproach!AC851","v":0},{"$f":"-Inputs!AD1576","v":0},{"$f":"-Inputs!AE1576","v":0},{"$f":"-Inputs!AF1576","v":0},{"$f":"-Inputs!AG1576","v":0},{"$f":"-Inputs!AH1576","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1577","v":0},{"$f":"-Inputs!U1577","v":0},{"$f":"-Inputs!V1577","v":0},{"$f":"-Inputs!W1577","v":0},{"$f":"-Inputs!X1577","v":0},{"$f":"-Inputs!Y1577","v":0},{"$f":"-Inputs!Z1577","v":0},{"$f":"-Inputs!AA1577","v":0},{"$f":"-Inputs!AB1577","v":0},{"$f":"PrincipledApproach!AC852","v":0},{"$f":"-Inputs!AD1577","v":0},{"$f":"-Inputs!AE1577","v":0},{"$f":"-Inputs!AF1577","v":0},{"$f":"-Inputs!AG1577","v":0},{"$f":"-Inputs!AH1577","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1578","v":0},{"$f":"-Inputs!U1578","v":0},{"$f":"-Inputs!V1578","v":0},{"$f":"-Inputs!W1578","v":0},{"$f":"-Inputs!X1578","v":0},{"$f":"-Inputs!Y1578","v":0},{"$f":"-Inputs!Z1578","v":0},{"$f":"-Inputs!AA1578","v":0},{"$f":"-Inputs!AB1578","v":0},{"$f":"PrincipledApproach!AC853","v":0},{"$f":"-Inputs!AD1578","v":0},{"$f":"-Inputs!AE1578","v":0},{"$f":"-Inputs!AF1578","v":0},{"$f":"-Inputs!AG1578","v":0},{"$f":"-Inputs!AH1578","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T844:T853)","v":-2.0937025793362056},{"$f":"SUM(U844:U853)","v":-9.3769607021567281E-2},{"$f":"SUM(V844:V853)","v":-0.3766807555721296},{"$f":"SUM(W844:W853)","v":-0.22651193749993712},{"$f":"SUM(X844:X853)","v":0},{"$f":"SUM(Y844:Y853)","v":0},{"$f":"SUM(Z844:Z853)","v":0},{"$f":"SUM(AA844:AA853)","v":0},{"$f":"SUM(AB844:AB853)","v":0},0,0,{"$f":"SUM(AE844:AE853)","v":0},0,0,{"$f":"SUM(AH844:AH853)","v":0}]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1036","v":-0.11698196131804436},{"$f":"-Inputs!Q1036","v":-0.11698196131804436},{"$f":"-Inputs!R1036","v":-0.11698196131804436},{"$f":"-Inputs!S1036","v":-0.11698196131804436},{"$f":"-Inputs!T1036","v":-4.6716178515063396},{"$f":"-Inputs!U1036","v":-4.6716178515063396},{"$f":"-Inputs!V1036","v":-4.6716178515063396},{"$f":"-Inputs!W1036","v":-4.6716178515063396},{"$f":"-Inputs!X1036","v":-4.6716178515063396},{"$f":"-Inputs!Y1036","v":-4.6716178515063396},{"$f":"-Inputs!Z1036","v":-4.6716178515063396},{"$f":"-Inputs!AA1036","v":-4.6716178515063396},{"$f":"-Inputs!AB1036","v":-4.6716178515063396},{"$f":"PrincipledApproach!AC856","v":-4.6716178515063396},{"$f":"PrincipledApproach!AD856-UnderDepreciated!AD856","v":-6.2288238020084563},{"$f":"PrincipledApproach!AE856-UnderDepreciated!AE856","v":-6.2288238020084563},{"$f":"PrincipledApproach!AF856-UnderDepreciated!AF856","v":-6.2288238020084563},{"$f":"PrincipledApproach!AG856-UnderDepreciated!AG856","v":-6.2288238020084563},{"$f":"PrincipledApproach!AH856-UnderDepreciated!AH856","v":-6.2288238020084563}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1037","v":-3.2691357934988376},{"$f":"-Inputs!Q1037","v":-3.2691357934988376},{"$f":"-Inputs!R1037","v":-3.2691357934988376},{"$f":"-Inputs!S1037","v":-3.2691357934988376},{"$f":"-Inputs!T1037","v":-7.4380250795295213},{"$f":"-Inputs!U1037","v":-7.4380250795295213},{"$f":"-Inputs!V1037","v":-7.4380250795295213},{"$f":"-Inputs!W1037","v":-7.4380250795295213},{"$f":"-Inputs!X1037","v":-7.4380250795295213},{"$f":"-Inputs!Y1037","v":-7.4338236382472056},{"$f":"-Inputs!Z1037","v":-7.4338236382472056},{"$f":"-Inputs!AA1037","v":-7.4338236382472056},{"$f":"-Inputs!AB1037","v":-7.4338236382472056},{"$f":"PrincipledApproach!AC857","v":-7.3819223919808747},{"$f":"PrincipledApproach!AD857-UnderDepreciated!AD857","v":-7.3819223919808721},{"$f":"PrincipledApproach!AE857-UnderDepreciated!AE857","v":-7.3819223919808712},{"$f":"PrincipledApproach!AF857-UnderDepreciated!AF857","v":-7.3819223919808721},{"$f":"PrincipledApproach!AG857-UnderDepreciated!AG857","v":-7.381922391980873},{"$f":"PrincipledApproach!AH857-UnderDepreciated!AH857","v":-7.3819223919808721}]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!Q1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!R1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!S1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!T1038","v":0},{"$f":"-Inputs!U1038","v":0},{"$f":"-Inputs!V1038","v":0},{"$f":"-Inputs!W1038","v":0},{"$f":"-Inputs!X1038","v":0},{"$f":"-Inputs!Y1038","v":0},{"$f":"-Inputs!Z1038","v":0},{"$f":"-Inputs!AA1038","v":0},{"$f":"-Inputs!AB1038","v":0},{"$f":"PrincipledApproach!AC858","v":0},{"$f":"PrincipledApproach!AD858-UnderDepreciated!AD858","v":0},{"$f":"PrincipledApproach!AE858-UnderDepreciated!AE858","v":0},{"$f":"PrincipledApproach!AF858-UnderDepreciated!AF858","v":0},{"$f":"PrincipledApproach!AG858-UnderDepreciated!AG858","v":0},{"$f":"PrincipledApproach!AH858-UnderDepreciated!AH858","v":0}]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1039","v":-0.15110170003580739},{"$f":"-Inputs!Q1039","v":-0.15110170003580739},{"$f":"-Inputs!R1039","v":-0.15110170003580739},{"$f":"-Inputs!S1039","v":-0.15110170003580739},{"$f":"-Inputs!T1039","v":-1.7336141011863041E-2},{"$f":"-Inputs!U1039","v":-1.7336141011863041E-2},{"$f":"-Inputs!V1039","v":-1.7336141011863041E-2},{"$f":"-Inputs!W1039","v":-1.7336141011863038E-2},{"$f":"-Inputs!X1039","v":-1.7336141011863038E-2},{"$f":"-Inputs!Y1039","v":2.3383756512520804},{"$f":"-Inputs!Z1039","v":0},{"$f":"-Inputs!AA1039","v":0},{"$f":"-Inputs!AB1039","v":0},{"$f":"PrincipledApproach!AC859","v":0},{"$f":"PrincipledApproach!AD859-UnderDepreciated!AD859","v":0},{"$f":"PrincipledApproach!AE859-UnderDepreciated!AE859","v":0},{"$f":"PrincipledApproach!AF859-UnderDepreciated!AF859","v":0},{"$f":"PrincipledApproach!AG859-UnderDepreciated!AG859","v":0},{"$f":"PrincipledApproach!AH859-UnderDepreciated!AH859","v":0}]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1040","v":0},{"$f":"-Inputs!Q1040","v":0},{"$f":"-Inputs!R1040","v":0},{"$f":"-Inputs!S1040","v":0},{"$f":"-Inputs!T1040","v":0},{"$f":"-Inputs!U1040","v":0},{"$f":"-Inputs!V1040","v":0},{"$f":"-Inputs!W1040","v":0},{"$f":"-Inputs!X1040","v":0},{"$f":"-Inputs!Y1040","v":0},{"$f":"-Inputs!Z1040","v":0},{"$f":"-Inputs!AA1040","v":0},{"$f":"-Inputs!AB1040","v":0},{"$f":"PrincipledApproach!AC860","v":0},{"$f":"PrincipledApproach!AD860-UnderDepreciated!AD860","v":0},{"$f":"PrincipledApproach!AE860-UnderDepreciated!AE860","v":0},{"$f":"PrincipledApproach!AF860-UnderDepreciated!AF860","v":0},{"$f":"PrincipledApproach!AG860-UnderDepreciated!AG860","v":0},{"$f":"PrincipledApproach!AH860-UnderDepreciated!AH860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1041","v":0},{"$f":"-Inputs!Q1041","v":0},{"$f":"-Inputs!R1041","v":0},{"$f":"-Inputs!S1041","v":0},{"$f":"-Inputs!T1041","v":0},{"$f":"-Inputs!U1041","v":0},{"$f":"-Inputs!V1041","v":0},{"$f":"-Inputs!W1041","v":0},{"$f":"-Inputs!X1041","v":0},{"$f":"-Inputs!Y1041","v":0},{"$f":"-Inputs!Z1041","v":0},{"$f":"-Inputs!AA1041","v":0},{"$f":"-Inputs!AB1041","v":0},{"$f":"PrincipledApproach!AC861","v":0},{"$f":"PrincipledApproach!AD861-UnderDepreciated!AD861","v":0},{"$f":"PrincipledApproach!AE861-UnderDepreciated!AE861","v":0},{"$f":"PrincipledApproach!AF861-UnderDepreciated!AF861","v":0},{"$f":"PrincipledApproach!AG861-UnderDepreciated!AG861","v":0},{"$f":"PrincipledApproach!AH861-UnderDepreciated!AH861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1042","v":0},{"$f":"-Inputs!Q1042","v":0},{"$f":"-Inputs!R1042","v":0},{"$f":"-Inputs!S1042","v":0},{"$f":"-Inputs!T1042","v":0},{"$f":"-Inputs!U1042","v":0},{"$f":"-Inputs!V1042","v":0},{"$f":"-Inputs!W1042","v":0},{"$f":"-Inputs!X1042","v":0},{"$f":"-Inputs!Y1042","v":0},{"$f":"-Inputs!Z1042","v":0},{"$f":"-Inputs!AA1042","v":0},{"$f":"-Inputs!AB1042","v":0},{"$f":"PrincipledApproach!AC862","v":-5.1901246266329477E-2},{"$f":"PrincipledApproach!AD862-UnderDepreciated!AD862","v":-0.83041994026127042},{"$f":"PrincipledApproach!AE862-UnderDepreciated!AE862","v":0},{"$f":"PrincipledApproach!AF862-UnderDepreciated!AF862","v":0},{"$f":"PrincipledApproach!AG862-UnderDepreciated!AG862","v":0},{"$f":"PrincipledApproach!AH862-UnderDepreciated!AH862","v":0}]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1043","v":0},{"$f":"-Inputs!Q1043","v":0},{"$f":"-Inputs!R1043","v":0},{"$f":"-Inputs!S1043","v":0},{"$f":"-Inputs!T1043","v":0},{"$f":"-Inputs!U1043","v":0},{"$f":"-Inputs!V1043","v":0},{"$f":"-Inputs!W1043","v":0},{"$f":"-Inputs!X1043","v":0},{"$f":"-Inputs!Y1043","v":0},{"$f":"-Inputs!Z1043","v":0},{"$f":"-Inputs!AA1043","v":0},{"$f":"-Inputs!AB1043","v":0},{"$f":"PrincipledApproach!AC863","v":0},{"$f":"-IF(AD827<0,AD827,IF(AD815=0,0,MIN((AD827/AD815)*(AD827>0),AD827)))","v":0},{"$f":"-IF(AE827<0,AE827,IF(AE815=0,0,MIN((AE827/AE815)*(AE827>0),AE827)))","v":0},0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1044","v":0},{"$f":"-Inputs!Q1044","v":0},{"$f":"-Inputs!R1044","v":0},{"$f":"-Inputs!S1044","v":0},{"$f":"-Inputs!T1044","v":0},{"$f":"-Inputs!U1044","v":0},{"$f":"-Inputs!V1044","v":0},{"$f":"-Inputs!W1044","v":0},{"$f":"-Inputs!X1044","v":0},{"$f":"-Inputs!Y1044","v":0},{"$f":"-Inputs!Z1044","v":0},{"$f":"-Inputs!AA1044","v":0},{"$f":"-Inputs!AB1044","v":0},{"$f":"PrincipledApproach!AC864","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1045","v":0},{"$f":"-Inputs!Q1045","v":0},{"$f":"-Inputs!R1045","v":0},{"$f":"-Inputs!S1045","v":0},{"$f":"-Inputs!T1045","v":0},{"$f":"-Inputs!U1045","v":0},{"$f":"-Inputs!V1045","v":0},{"$f":"-Inputs!W1045","v":0},{"$f":"-Inputs!X1045","v":0},{"$f":"-Inputs!Y1045","v":0},{"$f":"-Inputs!Z1045","v":0},{"$f":"-Inputs!AA1045","v":0},{"$f":"-Inputs!AB1045","v":0},{"$f":"PrincipledApproach!AC865","v":0},0,{"$f":"-IF(AE829<0,AE829,IF(AE817=0,0,MIN((AE829/AE817)*(AE829>0),AE829)))","v":0},0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-3.5723140432481024},{"$f":"SUM(Q856:Q865)","v":-3.5723140432481024},{"$f":"SUM(R856:R865)","v":-3.5723140432481024},{"$f":"SUM(S856:S865)","v":-3.5723140432481024},{"$f":"SUM(T856:T865)","v":-12.126979072047725},{"$f":"SUM(U856:U865)","v":-12.126979072047725},{"$f":"SUM(V856:V865)","v":-12.126979072047725},{"$f":"SUM(W856:W865)","v":-12.126979072047725},{"$f":"SUM(X856:X865)","v":-12.126979072047725},-9.7670658385014644,-12.105441489753545,-12.105441489753545,-12.105441489753545,{"$f":"SUM(AC856:AC865)","v":-12.105441489753543},-14.441166134250599,{"$f":"SUM(AE856:AE865)","v":-13.610746193989328},-13.610746193989328,-13.610746193989328,-13.610746193989328]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":308.3267781994183},{"$f":"T820+T832+T844+T856","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":280.29707109038043},275.62545323887412,270.9538353873678,266.28221753586149,{"$f":"PrincipledApproach!AC868","v":261.61059968435518},{"$f":"MAX(AD820+AD832+AD844+AD856,0)","v":255.38177588234672},{"$f":"AE820+AE832+AE844+AE856","v":249.15295208033825},242.92412827832979,236.69530447632133,230.46648067431286]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,206.46519524176284,203.19605944826401,199.92692365476518,196.65778786126634,193.38865206776751,{"$f":"T821+T833+T845+T857","v":185.86239672130935},178.42437164177983,170.9863465622503,163.54832148272078,156.11029640319126,148.67647276494404,141.24264912669682,133.8088254884496,126.37500185020239,{"$f":"PrincipledApproach!AC869","v":118.11075827169395},110.72883587971307,{"$f":"AE821+AE833+AE845+AE857","v":103.34691348773221},95.964991095751344,88.583068703770465,81.201146311789586]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,{"$f":"T822+T834+T846+T858","v":0},0,0,0,{"$f":"X822+X834+X846+X858","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC870","v":0},0,{"$f":"AE822+AE834+AE846+AE858","v":0},0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,1.0551464664516688,0.9040447664158614,0.75294306638005404,0.60184136634424668,0.45073966630843931,{"$f":"T823+T835+T847+T859","v":-1.572068787110994},-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,{"$f":"X823+X835+X847+X859","v":-2.3383756512520795},8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"PrincipledApproach!AC871","v":0},0,{"$f":"AE823+AE835+AE847+AE859","v":0},0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O824+O836+O848+O860","v":0},0,0,0,0,{"$f":"T824+T836+T848+T860","v":0},0,0,0,0,0,{"$f":"Z824+Z836+Z848+Z860","v":0},0,0,{"$f":"PrincipledApproach!AC872","v":0},0,{"$f":"AE824+AE836+AE848+AE860","v":0},0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O825+O837+O849+O861","v":0},0,0,0,0,{"$f":"T825+T837+T849+T861","v":0},0,0,0,0,0,{"$f":"Z825+Z837+Z849+Z861","v":0},0,0,{"$f":"PrincipledApproach!AC873","v":0},0,{"$f":"AE825+AE837+AE849+AE861","v":0},0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O826+O838+O850+O862","v":0},0,0,0,0,{"$f":"T826+T838+T850+T862","v":0},0,0,0,0,0,{"$f":"Z826+Z838+Z850+Z862","v":0},0,0,{"$f":"PrincipledApproach!AC874","v":0.83041994026127042},0,{"$f":"AE826+AE838+AE850+AE862","v":0},0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC875","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.16098537681492889},-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC876","v":0},{"$f":"MAX(AD828+AD840+AD852+AD864,0)","v":0},{"$f":"AE828+AE840+AE852+AE864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},{"$f":"T829+T841+T853+T865","v":0},0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC877","v":0},{"$f":"MAX(AD829+AD841+AD853+AD865,0)","v":0},{"$f":"AE829+AE841+AE853+AE865","v":0},0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":516.15406237609022},{"$f":"SUM(P868:P877)","v":512.58174833284204},{"$f":"SUM(Q868:Q877)","v":509.00943428959386},{"$f":"SUM(R868:R877)","v":505.43712024634578},{"$f":"SUM(S868:S877)","v":502.16616993349425},{"$f":"SUM(T868:T877)","v":487.94548828211032},{"$f":"SUM(U868:U877)","v":475.72473960304109},{"$f":"SUM(V868:V877)","v":463.22107977542129},{"$f":"SUM(W868:W877)","v":450.86758876587362},438.74060969382589,428.97354385532446,{"$f":"SUM(Z868:Z877)","v":416.86810236557096},{"$f":"SUM(AA868:AA877)","v":404.7626608758174},{"$f":"SUM(AB868:AB877)","v":392.6572193860639},{"$f":"SUM(AC868:AC877)","v":380.5517778963104},366.11061176205976,{"$f":"SUM(AE868:AE877)","v":352.49986556807045},338.88911937408113,325.27837318009176,{"$f":"SUM(AH868:AH877)","v":311.66762698610245}]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14037835358165326]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.16098537681492889}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.30136373039658215}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},{"$f":"MAX(0,R894-1)","v":68},{"$f":"MAX(0,S894-1)","v":67},{"$f":"MAX(0,T894-1)","v":66},{"$f":"MAX(0,U894-1)","v":65},{"$f":"MAX(0,V894-1)","v":64},{"$f":"MAX(0,W894-1)","v":63},{"$f":"MAX(0,X894-1)","v":62},{"$f":"MAX(0,Y894-1)","v":61},{"$f":"MAX(0,Z894-1)","v":60},{"$f":"MAX(0,AA894-1)","v":59},{"$f":"PrincipledApproach!AC894","v":58},{"$f":"IF(AC894>0,IF(AD$131=\"\",AC894-1,MIN(AC894-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD894-1)","v":41},{"$f":"MAX(0,AE894-1)","v":40},{"$f":"MAX(0,AF894-1)","v":39},{"$f":"MAX(0,AG894-1)","v":38}]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"PrincipledApproach!AC895","v":18},{"$f":"IF(AC895>0,IF(AD$131=\"\",AC895-1,MIN(AC895-1,AD$131)),0)","v":17},16,15,14,13]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,{"$f":"PrincipledApproach!AC896","v":18},{"$f":"IF(AD893=\"\",MAX(0,AC896-1),Inputs!$D$71-(AC$6-LEFT($A892,4)))","v":17},16,15,14,13]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"PrincipledApproach!AC897","v":0},{"$f":"IF(AC897>0,IF(AD$131=\"\",AC897-1,MIN(AC897-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Q898-1)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC898","v":0},{"$f":"MAX(0,AC898-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Q899-1)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC899","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC900","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"PrincipledApproach!AC901","v":18},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC901+1)","v":37},{"$f":"MAX(0,AD901-1)","v":36},{"$f":"MAX(0,AE901-1)","v":35},{"$f":"MAX(0,AF901-1)","v":34},{"$f":"MAX(0,AG901-1)","v":33}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC902","v":0}]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},{"$f":"MAX(0,R903-1)","v":60.598995281445561},{"$f":"MAX(0,S903-1)","v":59.598995281445561},{"$f":"MAX(0,T903-1)","v":58.598995281445561},{"$f":"MAX(0,U903-1)","v":57.598995281445561},{"$f":"MAX(0,V903-1)","v":56.598995281445561},{"$f":"MAX(0,W903-1)","v":55.598995281445561},{"$f":"MAX(0,X903-1)","v":54.598995281445561},{"$f":"MAX(0,Y903-1)","v":53.598995281445561},{"$f":"MAX(0,Z903-1)","v":52.598995281445561},{"$f":"MAX(0,AA903-1)","v":51.598995281445561},{"$f":"PrincipledApproach!AC903","v":50.598995281445561},{"$f":"IF(AC903>0,IF(AD$131=\"\",AC903-1,MIN(AC903-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD903-1)","v":41},{"$f":"MAX(0,AE903-1)","v":40},{"$f":"MAX(0,AF903-1)","v":39},{"$f":"MAX(0,AG903-1)","v":38}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},{"$f":"P954","v":1.4956777114263504},{"$f":"Q954","v":-3.6826017389710151},-8.8608811893683814,0,{"$f":"T954","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC906","v":0},{"$f":"AC954","v":0},{"$f":"AD954","v":0},0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,{"$f":"T955","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC907","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,{"$f":"T956","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC908","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.8044110259624309,2.7288582712667089,2.6533055165709869,2.5777527618752649,{"$f":"T957","v":2.4594172139694228},2.3055831370631541,1.9892689254993907,1.8235975614023445,1.668684464005713,1.5928351701872714,1.5169858763688298,1.4411365825503881,{"$f":"PrincipledApproach!AC909","v":0.21114605615548082},0.19941571970239858,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q958","v":0},{"$f":"R958","v":0},{"$f":"S958","v":0},{"$f":"T958","v":0},{"$f":"U958","v":0},{"$f":"V958","v":0},{"$f":"W958","v":0},{"$f":"X958","v":0},{"$f":"Y958","v":0},{"$f":"Z958","v":0},{"$f":"AA958","v":0},{"$f":"PrincipledApproach!AC910","v":0.31757928364790544},0.29993599011191069,{"$f":"AD958","v":0},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0}]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC911","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC912","v":0.83656194892856095},0.79008628509919643,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"PrincipledApproach!AC913","v":0},0,{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0}]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.341068877467114,{"$f":"Q962","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"PrincipledApproach!AC914","v":2.341068877467114},2.341068877467114,{"$f":"AD962","v":2.341068877467114},{"$f":"AE962","v":2.341068877467114},{"$f":"AF962","v":2.341068877467114},{"$f":"AG962","v":2.341068877467114}]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q963","v":0},{"$f":"R963","v":0},{"$f":"S963","v":0},{"$f":"T963","v":0},{"$f":"U963","v":0},{"$f":"V963","v":0},{"$f":"W963","v":0},{"$f":"X963","v":0},{"$f":"Y963","v":0},{"$f":"Z963","v":0},{"$f":"AA963","v":0},{"$f":"PrincipledApproach!AC915","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":6.8182278975358335},{"$f":"SUM(R906:R915)","v":-4.0152537941670055},{"$f":"SUM(S906:S915)","v":-14.848735485869843},{"$f":"SUM(T906:T915)","v":4.9188216393423794},{"$f":"SUM(U906:U915)","v":4.8004860914365368},{"$f":"SUM(V906:V915)","v":4.6466520145302681},{"$f":"SUM(W906:W915)","v":4.3303378029665049},{"$f":"SUM(X906:X915)","v":4.1646664388694585},{"$f":"SUM(Y906:Y915)","v":4.0097533414728268},{"$f":"SUM(Z906:Z915)","v":3.9339040476543854},{"$f":"SUM(AA906:AA915)","v":3.858054753835944},{"$f":"SUM(AB906:AB915)","v":3.7822054600175021},3.7063561661990612,3.6305068723806198,{"$f":"SUM(AE906:AE915)","v":2.341068877467114},2.341068877467114,2.341068877467114,{"$f":"SUM(AH906:AH915)","v":2.341068877467114}]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$229","v":1.4956777114263504}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$230","v":0.17707028267993824}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$231","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$232","v":2.8044110259624309}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$233","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$234","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$235","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$236","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$237","v":2.341068877467114}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$238","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":6.8182278975358335}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1581","v":0},{"$f":"-Inputs!U1581","v":0},{"$f":"-Inputs!V1581","v":0},{"$f":"-Inputs!W1581","v":0},{"$f":"-Inputs!X1581","v":0},{"$f":"-Inputs!Y1581","v":0},{"$f":"-Inputs!Z1581","v":0},{"$f":"-Inputs!AA1581","v":0},{"$f":"-Inputs!AB1581","v":0},{"$f":"PrincipledApproach!AC930","v":0},{"$f":"-Inputs!AD1581","v":0},{"$f":"-Inputs!AE1581","v":0},{"$f":"-Inputs!AF1581","v":0},{"$f":"-Inputs!AG1581","v":0},{"$f":"-Inputs!AH1581","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1582","v":0},{"$f":"-Inputs!U1582","v":0},{"$f":"-Inputs!V1582","v":0},{"$f":"-Inputs!W1582","v":0},{"$f":"-Inputs!X1582","v":0},{"$f":"-Inputs!Y1582","v":0},{"$f":"-Inputs!Z1582","v":0},{"$f":"-Inputs!AA1582","v":0},{"$f":"-Inputs!AB1582","v":0},{"$f":"PrincipledApproach!AC931","v":0},{"$f":"-Inputs!AD1582","v":0},{"$f":"-Inputs!AE1582","v":0},{"$f":"-Inputs!AF1582","v":0},{"$f":"-Inputs!AG1582","v":0},{"$f":"-Inputs!AH1582","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1583","v":0},{"$f":"-Inputs!U1583","v":0},{"$f":"-Inputs!V1583","v":0},{"$f":"-Inputs!W1583","v":0},{"$f":"-Inputs!X1583","v":0},{"$f":"-Inputs!Y1583","v":0},{"$f":"-Inputs!Z1583","v":0},{"$f":"-Inputs!AA1583","v":0},{"$f":"-Inputs!AB1583","v":0},{"$f":"PrincipledApproach!AC932","v":0},{"$f":"-Inputs!AD1583","v":0},{"$f":"-Inputs!AE1583","v":0},{"$f":"-Inputs!AF1583","v":0},{"$f":"-Inputs!AG1583","v":0},{"$f":"-Inputs!AH1583","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1584","v":-2.2863223391943164E-2},{"$f":"-Inputs!U1584","v":-5.8361752392370007E-2},{"$f":"-Inputs!V1584","v":-0.2208418870498649},{"$f":"-Inputs!W1584","v":-7.0199039583147535E-2},{"$f":"-Inputs!X1584","v":-5.9440772882732869E-2},{"$f":"-Inputs!Y1584","v":0},{"$f":"-Inputs!Z1584","v":0},{"$f":"-Inputs!AA1584","v":0},{"$f":"-Inputs!AB1584","v":0},{"$f":"PrincipledApproach!AC933","v":0},{"$f":"-Inputs!AD1584","v":0},{"$f":"-Inputs!AE1584","v":0},{"$f":"-Inputs!AF1584","v":0},{"$f":"-Inputs!AG1584","v":0},{"$f":"-Inputs!AH1584","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1585","v":0},{"$f":"-Inputs!U1585","v":0},{"$f":"-Inputs!V1585","v":0},{"$f":"-Inputs!W1585","v":0},{"$f":"-Inputs!X1585","v":0},{"$f":"-Inputs!Y1585","v":0},{"$f":"-Inputs!Z1585","v":0},{"$f":"-Inputs!AA1585","v":0},{"$f":"-Inputs!AB1585","v":0},{"$f":"PrincipledApproach!AC934","v":0},{"$f":"-Inputs!AD1585","v":0},{"$f":"-Inputs!AE1585","v":0},{"$f":"-Inputs!AF1585","v":0},{"$f":"-Inputs!AG1585","v":0},{"$f":"-Inputs!AH1585","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1586","v":0},{"$f":"-Inputs!U1586","v":0},{"$f":"-Inputs!V1586","v":0},{"$f":"-Inputs!W1586","v":0},{"$f":"-Inputs!X1586","v":0},{"$f":"-Inputs!Y1586","v":0},{"$f":"-Inputs!Z1586","v":0},{"$f":"-Inputs!AA1586","v":0},{"$f":"-Inputs!AB1586","v":0},{"$f":"PrincipledApproach!AC935","v":0},{"$f":"-Inputs!AD1586","v":0},{"$f":"-Inputs!AE1586","v":0},{"$f":"-Inputs!AF1586","v":0},{"$f":"-Inputs!AG1586","v":0},{"$f":"-Inputs!AH1586","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1587","v":0},{"$f":"-Inputs!U1587","v":0},{"$f":"-Inputs!V1587","v":0},{"$f":"-Inputs!W1587","v":0},{"$f":"-Inputs!X1587","v":0},{"$f":"-Inputs!Y1587","v":0},{"$f":"-Inputs!Z1587","v":0},{"$f":"-Inputs!AA1587","v":0},{"$f":"-Inputs!AB1587","v":0},{"$f":"PrincipledApproach!AC936","v":0},{"$f":"-Inputs!AD1587","v":0},{"$f":"-Inputs!AE1587","v":0},{"$f":"-Inputs!AF1587","v":0},{"$f":"-Inputs!AG1587","v":0},{"$f":"-Inputs!AH1587","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1588","v":0},{"$f":"-Inputs!U1588","v":0},{"$f":"-Inputs!V1588","v":0},{"$f":"-Inputs!W1588","v":0},{"$f":"-Inputs!X1588","v":0},{"$f":"-Inputs!Y1588","v":0},{"$f":"-Inputs!Z1588","v":0},{"$f":"-Inputs!AA1588","v":0},{"$f":"-Inputs!AB1588","v":0},{"$f":"PrincipledApproach!AC937","v":0},{"$f":"-Inputs!AD1588","v":0},{"$f":"-Inputs!AE1588","v":0},{"$f":"-Inputs!AF1588","v":0},{"$f":"-Inputs!AG1588","v":0},{"$f":"-Inputs!AH1588","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1589","v":0},{"$f":"-Inputs!U1589","v":0},{"$f":"-Inputs!V1589","v":0},{"$f":"-Inputs!W1589","v":0},{"$f":"-Inputs!X1589","v":0},{"$f":"-Inputs!Y1589","v":0},{"$f":"-Inputs!Z1589","v":0},{"$f":"-Inputs!AA1589","v":0},{"$f":"-Inputs!AB1589","v":0},{"$f":"PrincipledApproach!AC938","v":0},{"$f":"-Inputs!AD1589","v":0},{"$f":"-Inputs!AE1589","v":0},{"$f":"-Inputs!AF1589","v":0},{"$f":"-Inputs!AG1589","v":0},{"$f":"-Inputs!AH1589","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1590","v":0},{"$f":"-Inputs!U1590","v":0},{"$f":"-Inputs!V1590","v":0},{"$f":"-Inputs!W1590","v":0},{"$f":"-Inputs!X1590","v":0},{"$f":"-Inputs!Y1590","v":0},{"$f":"-Inputs!Z1590","v":0},{"$f":"-Inputs!AA1590","v":0},{"$f":"-Inputs!AB1590","v":0},{"$f":"PrincipledApproach!AC939","v":0},{"$f":"-Inputs!AD1590","v":0},{"$f":"-Inputs!AE1590","v":0},{"$f":"-Inputs!AF1590","v":0},{"$f":"-Inputs!AG1590","v":0},{"$f":"-Inputs!AH1590","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T930:T939)","v":-2.2863223391943164E-2},{"$f":"SUM(U930:U939)","v":-5.8361752392370007E-2},{"$f":"SUM(V930:V939)","v":-0.2208418870498649},{"$f":"SUM(W930:W939)","v":-7.0199039583147535E-2},{"$f":"SUM(X930:X939)","v":-5.9440772882732869E-2},{"$f":"SUM(Y930:Y939)","v":0},{"$f":"SUM(Z930:Z939)","v":0},{"$f":"SUM(AA930:AA939)","v":0},{"$f":"SUM(AB930:AB939)","v":0},0,0,{"$f":"SUM(AE930:AE939)","v":0},0,0,{"$f":"SUM(AH930:AH939)","v":0}]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1048","v":-5.1782794503973655},{"$f":"-Inputs!R1048","v":-5.1782794503973655},{"$f":"-Inputs!S1048","v":-5.1782794503973655},{"$f":"-Inputs!T1048","v":0},{"$f":"-Inputs!U1048","v":0},{"$f":"-Inputs!V1048","v":0},{"$f":"-Inputs!W1048","v":0},{"$f":"-Inputs!X1048","v":0},{"$f":"-Inputs!Y1048","v":0},{"$f":"-Inputs!Z1048","v":0},{"$f":"-Inputs!AA1048","v":0},{"$f":"-Inputs!AB1048","v":0},{"$f":"PrincipledApproach!AC942","v":0},{"$f":"PrincipledApproach!AD942-UnderDepreciated!AD942","v":0},{"$f":"PrincipledApproach!AE942-UnderDepreciated!AE942","v":0},{"$f":"PrincipledApproach!AF942-UnderDepreciated!AF942","v":0},{"$f":"PrincipledApproach!AG942-UnderDepreciated!AG942","v":0},{"$f":"PrincipledApproach!AH942-UnderDepreciated!AH942","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1049","v":-5.5752625524661283},{"$f":"-Inputs!R1049","v":-5.5752625524661283},{"$f":"-Inputs!S1049","v":-5.5752625524661283},{"$f":"-Inputs!T1049","v":0},{"$f":"-Inputs!U1049","v":0},{"$f":"-Inputs!V1049","v":0},{"$f":"-Inputs!W1049","v":0},{"$f":"-Inputs!X1049","v":0},{"$f":"-Inputs!Y1049","v":0},{"$f":"-Inputs!Z1049","v":0},{"$f":"-Inputs!AA1049","v":0},{"$f":"-Inputs!AB1049","v":0},{"$f":"PrincipledApproach!AC943","v":0},{"$f":"PrincipledApproach!AD943-UnderDepreciated!AD943","v":0},{"$f":"PrincipledApproach!AE943-UnderDepreciated!AE943","v":0},{"$f":"PrincipledApproach!AF943-UnderDepreciated!AF943","v":0},{"$f":"PrincipledApproach!AG943-UnderDepreciated!AG943","v":0},{"$f":"PrincipledApproach!AH943-UnderDepreciated!AH943","v":0}]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1050","v":-4.3869341436225577E-3},{"$f":"-Inputs!R1050","v":-4.3869341436225577E-3},{"$f":"-Inputs!S1050","v":-4.3869341436225577E-3},{"$f":"-Inputs!T1050","v":0},{"$f":"-Inputs!U1050","v":0},{"$f":"-Inputs!V1050","v":0},{"$f":"-Inputs!W1050","v":0},{"$f":"-Inputs!X1050","v":0},{"$f":"-Inputs!Y1050","v":0},{"$f":"-Inputs!Z1050","v":0},{"$f":"-Inputs!AA1050","v":0},{"$f":"-Inputs!AB1050","v":0},{"$f":"PrincipledApproach!AC944","v":0},{"$f":"PrincipledApproach!AD944-UnderDepreciated!AD944","v":0},{"$f":"PrincipledApproach!AE944-UnderDepreciated!AE944","v":0},{"$f":"PrincipledApproach!AF944-UnderDepreciated!AF944","v":0},{"$f":"PrincipledApproach!AG944-UnderDepreciated!AG944","v":0},{"$f":"PrincipledApproach!AH944-UnderDepreciated!AH944","v":0}]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1051","v":-7.5552754695721772E-2},{"$f":"-Inputs!R1051","v":-7.5552754695721772E-2},{"$f":"-Inputs!S1051","v":-7.5552754695721772E-2},{"$f":"-Inputs!T1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!U1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!V1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!W1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!X1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!Y1051","v":-7.5849293818441535E-2},{"$f":"-Inputs!Z1051","v":-7.5849293818441535E-2},{"$f":"-Inputs!AA1051","v":-7.5849293818441535E-2},{"$f":"-Inputs!AB1051","v":-7.5849293818441521E-2},{"$f":"PrincipledApproach!AC945","v":-1.1730336453082257E-2},{"$f":"PrincipledApproach!AD945-UnderDepreciated!AD945","v":-0.19941571970239858},{"$f":"PrincipledApproach!AE945-UnderDepreciated!AE945","v":0},{"$f":"PrincipledApproach!AF945-UnderDepreciated!AF945","v":0},{"$f":"PrincipledApproach!AG945-UnderDepreciated!AG945","v":0},{"$f":"PrincipledApproach!AH945-UnderDepreciated!AH945","v":0}]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1052","v":0},{"$f":"-Inputs!R1052","v":0},{"$f":"-Inputs!S1052","v":0},{"$f":"-Inputs!T1052","v":0},{"$f":"-Inputs!U1052","v":0},{"$f":"-Inputs!V1052","v":0},{"$f":"-Inputs!W1052","v":0},{"$f":"-Inputs!X1052","v":0},{"$f":"-Inputs!Y1052","v":0},{"$f":"-Inputs!Z1052","v":0},{"$f":"-Inputs!AA1052","v":0},{"$f":"-Inputs!AB1052","v":0},{"$f":"PrincipledApproach!AC946","v":-1.7643293535994749E-2},{"$f":"PrincipledApproach!AD946-UnderDepreciated!AD946","v":-0.29993599011191069},{"$f":"PrincipledApproach!AE946-UnderDepreciated!AE946","v":0},{"$f":"PrincipledApproach!AF946-UnderDepreciated!AF946","v":0},{"$f":"PrincipledApproach!AG946-UnderDepreciated!AG946","v":0},{"$f":"PrincipledApproach!AH946-UnderDepreciated!AH946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1053","v":0},{"$f":"-Inputs!R1053","v":0},{"$f":"-Inputs!S1053","v":0},{"$f":"-Inputs!T1053","v":0},{"$f":"-Inputs!U1053","v":0},{"$f":"-Inputs!V1053","v":0},{"$f":"-Inputs!W1053","v":0},{"$f":"-Inputs!X1053","v":0},{"$f":"-Inputs!Y1053","v":0},{"$f":"-Inputs!Z1053","v":0},{"$f":"-Inputs!AA1053","v":0},{"$f":"-Inputs!AB1053","v":0},{"$f":"PrincipledApproach!AC947","v":0},{"$f":"PrincipledApproach!AD947-UnderDepreciated!AD947","v":0},{"$f":"PrincipledApproach!AE947-UnderDepreciated!AE947","v":0},{"$f":"PrincipledApproach!AF947-UnderDepreciated!AF947","v":0},{"$f":"PrincipledApproach!AG947-UnderDepreciated!AG947","v":0},{"$f":"PrincipledApproach!AH947-UnderDepreciated!AH947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1054","v":0},{"$f":"-Inputs!R1054","v":0},{"$f":"-Inputs!S1054","v":0},{"$f":"-Inputs!T1054","v":0},{"$f":"-Inputs!U1054","v":0},{"$f":"-Inputs!V1054","v":0},{"$f":"-Inputs!W1054","v":0},{"$f":"-Inputs!X1054","v":0},{"$f":"-Inputs!Y1054","v":0},{"$f":"-Inputs!Z1054","v":0},{"$f":"-Inputs!AA1054","v":0},{"$f":"-Inputs!AB1054","v":0},{"$f":"PrincipledApproach!AC948","v":-4.6475663829364515E-2},{"$f":"PrincipledApproach!AD948-UnderDepreciated!AD948","v":-0.79008628509919643},{"$f":"PrincipledApproach!AE948-UnderDepreciated!AE948","v":0},{"$f":"PrincipledApproach!AF948-UnderDepreciated!AF948","v":0},{"$f":"PrincipledApproach!AG948-UnderDepreciated!AG948","v":0},{"$f":"PrincipledApproach!AH948-UnderDepreciated!AH948","v":0}]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1055","v":0},{"$f":"-Inputs!R1055","v":0},{"$f":"-Inputs!S1055","v":0},{"$f":"-Inputs!T1055","v":0},{"$f":"-Inputs!U1055","v":0},{"$f":"-Inputs!V1055","v":0},{"$f":"-Inputs!W1055","v":0},{"$f":"-Inputs!X1055","v":0},{"$f":"-Inputs!Y1055","v":0},{"$f":"-Inputs!Z1055","v":0},{"$f":"-Inputs!AA1055","v":0},{"$f":"-Inputs!AB1055","v":0},{"$f":"PrincipledApproach!AC949","v":0},{"$f":"-IF(AD913<0,AD913,IF(AD901=0,0,MIN((AD913/AD901)*(AD913>0),AD913)))","v":0},{"$f":"-IF(AE913<0,AE913,IF(AE901=0,0,MIN((AE913/AE901)*(AE913>0),AE913)))","v":0},0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1056","v":0},{"$f":"-Inputs!R1056","v":0},{"$f":"-Inputs!S1056","v":0},{"$f":"-Inputs!T1056","v":0},{"$f":"-Inputs!U1056","v":0},{"$f":"-Inputs!V1056","v":0},{"$f":"-Inputs!W1056","v":0},{"$f":"-Inputs!X1056","v":0},{"$f":"-Inputs!Y1056","v":0},{"$f":"-Inputs!Z1056","v":0},{"$f":"-Inputs!AA1056","v":0},{"$f":"-Inputs!AB1056","v":0},{"$f":"PrincipledApproach!AC950","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1057","v":0},{"$f":"-Inputs!R1057","v":0},{"$f":"-Inputs!S1057","v":0},{"$f":"-Inputs!T1057","v":0},{"$f":"-Inputs!U1057","v":0},{"$f":"-Inputs!V1057","v":0},{"$f":"-Inputs!W1057","v":0},{"$f":"-Inputs!X1057","v":0},{"$f":"-Inputs!Y1057","v":0},{"$f":"-Inputs!Z1057","v":0},{"$f":"-Inputs!AA1057","v":0},{"$f":"-Inputs!AB1057","v":0},{"$f":"PrincipledApproach!AC951","v":0},0,{"$f":"-IF(AE915<0,AE915,IF(AE903=0,0,MIN((AE915/AE903)*(AE915>0),AE915)))","v":0},0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-10.833481691702838},{"$f":"SUM(R942:R951)","v":-10.833481691702838},{"$f":"SUM(S942:S951)","v":-10.833481691702838},{"$f":"SUM(T942:T951)","v":-9.5472324513898699E-2},{"$f":"SUM(U942:U951)","v":-9.5472324513898699E-2},{"$f":"SUM(V942:V951)","v":-9.5472324513898699E-2},{"$f":"SUM(W942:W951)","v":-9.5472324513898699E-2},{"$f":"SUM(X942:X951)","v":-9.5472324513898699E-2},-7.5849293818441535E-2,-7.5849293818441535E-2,-7.5849293818441535E-2,-7.5849293818441521E-2,{"$f":"SUM(AC942:AC951)","v":-7.5849293818441521E-2},-1.2894379949135057,{"$f":"SUM(AE942:AE951)","v":0},0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.4956777114263504},-3.6826017389710151,-8.8608811893683814,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC954","v":0},{"$f":"MAX(AD906+AD918+AD930+AD942,0)","v":0},{"$f":"AE906+AE918+AE930+AE942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,{"$f":"T907+T919+T931+T943","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC955","v":0},0,{"$f":"AE907+AE919+AE931+AE943","v":0},0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,{"$f":"T908+T920+T932+T944","v":0},0,0,0,{"$f":"X908+X920+X932+X944","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC956","v":0},0,{"$f":"AE908+AE920+AE932+AE944","v":0},0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.8044110259624309,2.7288582712667089,2.6533055165709869,2.5777527618752649,{"$f":"T909+T921+T933+T945","v":2.4594172139694228},2.3055831370631541,1.9892689254993907,1.8235975614023445,{"$f":"X909+X921+X933+X945","v":1.668684464005713},1.5928351701872714,1.5169858763688298,1.4411365825503881,1.3652872887319467,{"$f":"PrincipledApproach!AC957","v":0.19941571970239858},0,{"$f":"AE909+AE921+AE933+AE945","v":0},0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910+P922+P934+P946","v":0},0,0,0,{"$f":"T910+T922+T934+T946","v":0},0,0,0,0,0,{"$f":"Z910+Z922+Z934+Z946","v":0},0,0,{"$f":"PrincipledApproach!AC958","v":0.29993599011191069},0,{"$f":"AE910+AE922+AE934+AE946","v":0},0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P911+P923+P935+P947","v":0},0,0,0,{"$f":"T911+T923+T935+T947","v":0},0,0,0,0,0,{"$f":"Z911+Z923+Z935+Z947","v":0},0,0,{"$f":"PrincipledApproach!AC959","v":0},0,{"$f":"AE911+AE923+AE935+AE947","v":0},0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P912+P924+P936+P948","v":0},0,0,0,{"$f":"T912+T924+T936+T948","v":0},0,0,0,0,0,{"$f":"Z912+Z924+Z936+Z948","v":0},0,0,{"$f":"PrincipledApproach!AC960","v":0.79008628509919643},0,{"$f":"AE912+AE924+AE936+AE948","v":0},0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC961","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":2.341068877467114},2.341068877467114,2.341068877467114,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":2.341068877467114},{"$f":"T914+T926+T938+T950","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"PrincipledApproach!AC962","v":2.341068877467114},{"$f":"MAX(AD914+AD926+AD938+AD950,0)","v":2.341068877467114},{"$f":"AE914+AE926+AE938+AE950","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},{"$f":"T915+T927+T939+T951","v":0},0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC963","v":0},{"$f":"MAX(AD915+AD927+AD939+AD951,0)","v":0},{"$f":"AE915+AE927+AE939+AE951","v":0},0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":6.8182278975358335},{"$f":"SUM(Q954:Q963)","v":-4.0152537941670055},{"$f":"SUM(R954:R963)","v":-14.848735485869843},{"$f":"SUM(S954:S963)","v":4.9188216393423794},{"$f":"SUM(T954:T963)","v":4.8004860914365368},{"$f":"SUM(U954:U963)","v":4.6466520145302681},{"$f":"SUM(V954:V963)","v":4.3303378029665049},{"$f":"SUM(W954:W963)","v":4.1646664388694585},4.0097533414728268,3.9339040476543854,{"$f":"SUM(Z954:Z963)","v":3.858054753835944},{"$f":"SUM(AA954:AA963)","v":3.7822054600175021},{"$f":"SUM(AB954:AB963)","v":3.7063561661990607},{"$f":"SUM(AC954:AC963)","v":3.6305068723806198},2.341068877467114,{"$f":"SUM(AE954:AE963)","v":2.341068877467114},2.341068877467114,2.341068877467114,{"$f":"SUM(AH954:AH963)","v":2.341068877467114}]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-14.039160639765747}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.548717374718446]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3160802430867674E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-30.601038816915061}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,R980-1)","v":69},{"$f":"MAX(0,S980-1)","v":68},{"$f":"MAX(0,T980-1)","v":67},{"$f":"MAX(0,U980-1)","v":66},{"$f":"MAX(0,V980-1)","v":65},{"$f":"MAX(0,W980-1)","v":64},{"$f":"MAX(0,X980-1)","v":63},{"$f":"MAX(0,Y980-1)","v":62},{"$f":"MAX(0,Z980-1)","v":61},{"$f":"MAX(0,AA980-1)","v":60},{"$f":"PrincipledApproach!AC980","v":59},{"$f":"IF(AC980>0,IF(AD$131=\"\",AC980-1,MIN(AC980-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD980-1)","v":41},{"$f":"MAX(0,AE980-1)","v":40},{"$f":"MAX(0,AF980-1)","v":39},{"$f":"MAX(0,AG980-1)","v":38}]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"PrincipledApproach!AC981","v":19},{"$f":"IF(AC981>0,IF(AD$131=\"\",AC981-1,MIN(AC981-1,AD$131)),0)","v":18},17,16,15,14]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,{"$f":"PrincipledApproach!AC982","v":19},{"$f":"IF(AD979=\"\",MAX(0,AC982-1),Inputs!$D$71-(AC$6-LEFT($A978,4)))","v":18},17,16,15,14]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"PrincipledApproach!AC983","v":0},{"$f":"IF(AC983>0,IF(AD$131=\"\",AC983-1,MIN(AC983-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,R984-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC984","v":0},{"$f":"MAX(0,AC984-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,R985-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC985","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC986","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"PrincipledApproach!AC987","v":19},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC987+1)","v":38},{"$f":"MAX(0,AD987-1)","v":37},{"$f":"MAX(0,AE987-1)","v":36},{"$f":"MAX(0,AF987-1)","v":35},{"$f":"MAX(0,AG987-1)","v":34}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC988","v":0}]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},{"$f":"MAX(0,S989-1)","v":60.598995281445561},{"$f":"MAX(0,T989-1)","v":59.598995281445561},{"$f":"MAX(0,U989-1)","v":58.598995281445561},{"$f":"MAX(0,V989-1)","v":57.598995281445561},{"$f":"MAX(0,W989-1)","v":56.598995281445561},{"$f":"MAX(0,X989-1)","v":55.598995281445561},{"$f":"MAX(0,Y989-1)","v":54.598995281445561},{"$f":"MAX(0,Z989-1)","v":53.598995281445561},{"$f":"MAX(0,AA989-1)","v":52.598995281445561},{"$f":"PrincipledApproach!AC989","v":51.598995281445561},{"$f":"IF(AC989>0,IF(AD$131=\"\",AC989-1,MIN(AC989-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD989-1)","v":41},{"$f":"MAX(0,AE989-1)","v":40},{"$f":"MAX(0,AF989-1)","v":39},{"$f":"MAX(0,AG989-1)","v":38}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},{"$f":"Q1040","v":621.03179970422048},{"$f":"R1040","v":615.45167651583631},609.87155332745215,{"$f":"T1040","v":600.90285401381311},591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,556.05935744561793,547.0906581319789,538.12195881833986,{"$f":"PrincipledApproach!AC992","v":529.06730332677103},{"$f":"AC1040","v":520.10006089750368},{"$f":"AD1040","v":507.7167261142298},495.33339133095592,482.95005654768204,470.56672176440816]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,159.58861671239279,157.66804423181117,155.74747175122954,{"$f":"T1041","v":150.18506204582849},144.62265234042744,139.06024263502638,133.49783292962533,127.93542322422428,122.37301351882323,116.81060381342218,111.24819410802112,{"$f":"PrincipledApproach!AC993","v":85.967381975289427},81.442782923958404,76.918183872627381,72.393584821296358,67.868985769965334,63.344386718634311]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T1042","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC994","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.0883165171182378,6.8280185291755808,6.5677205412329238,{"$f":"T1043","v":6.1422245249125096},5.7447439251339789,5.4392860197919211,5.0819906735689333,4.4347948005998896,4.2419776353564158,4.049160470112942,3.8563433048694686,{"$f":"PrincipledApproach!AC995","v":1.1769831145272205},1.1150366348152616,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1044","v":0},{"$f":"S1044","v":0},{"$f":"T1044","v":0},{"$f":"U1044","v":0},{"$f":"V1044","v":0},{"$f":"W1044","v":0},{"$f":"X1044","v":0},{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},{"$f":"PrincipledApproach!AC996","v":2.2600327560299545},2.1410836636073252,{"$f":"AD1044","v":0},{"$f":"AE1044","v":0},{"$f":"AF1044","v":0},{"$f":"AG1044","v":0}]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC997","v":8.5956177929776084E-2},8.449929355808497E-2,7.7773892310389572E-2,7.1048491062694175E-2,6.4323089814998791E-2,6.4323089814998791E-2]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC998","v":19.944912696399435},18.895180449220518,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"PrincipledApproach!AC999","v":0},0,{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0}]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7810872104348701,{"$f":"R1048","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"PrincipledApproach!AC1000","v":1.7810872104348701},1.7810872104348701,{"$f":"AD1048","v":1.7810872104348701},{"$f":"AE1048","v":1.7810872104348701},{"$f":"AF1048","v":1.7810872104348701},{"$f":"AG1048","v":1.7810872104348701}]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1049","v":0},{"$f":"S1049","v":0},{"$f":"T1049","v":0},{"$f":"U1049","v":0},{"$f":"V1049","v":0},{"$f":"W1049","v":0},{"$f":"X1049","v":0},{"$f":"Y1049","v":0},{"$f":"Z1049","v":0},{"$f":"AA1049","v":0},{"$f":"PrincipledApproach!AC1001","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":789.48982014416629},{"$f":"SUM(S992:S1001)","v":781.72882648725795},{"$f":"SUM(T992:T1001)","v":773.96783283034949},{"$f":"SUM(U992:U1001)","v":759.01122779498905},{"$f":"SUM(V992:V1001)","v":744.08263817617035},{"$f":"SUM(W992:W1001)","v":729.24607125178818},{"$f":"SUM(X992:X1001)","v":714.35766688652518},{"$f":"SUM(Y992:Y1001)","v":699.17936199451594},{"$f":"SUM(Z992:Z1001)","v":684.45543581023242},{"$f":"SUM(AA992:AA1001)","v":669.73150962594889},{"$f":"SUM(AB992:AB1001)","v":655.00758344166536},640.28365725738183,625.55973107309819,{"$f":"SUM(AE992:AE1001)","v":586.49377108960243},569.57911185374985,552.66445261789727,{"$f":"SUM(AH992:AH1001)","v":535.75651878329234}]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$229","v":621.03179970422048}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$230","v":159.58861671239279}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$231","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$232","v":7.0883165171182378}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$233","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$234","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$235","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$236","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$237","v":1.7810872104348701}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$238","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":789.48982014416629}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1593","v":0},{"$f":"-Inputs!U1593","v":0},{"$f":"-Inputs!V1593","v":0},{"$f":"-Inputs!W1593","v":0},{"$f":"-Inputs!X1593","v":0},{"$f":"-Inputs!Y1593","v":0},{"$f":"-Inputs!Z1593","v":0},{"$f":"-Inputs!AA1593","v":0},{"$f":"-Inputs!AB1593","v":0},{"$f":"PrincipledApproach!AC1016","v":0},{"$f":"-Inputs!AD1593","v":0},{"$f":"-Inputs!AE1593","v":0},{"$f":"-Inputs!AF1593","v":0},{"$f":"-Inputs!AG1593","v":0},{"$f":"-Inputs!AH1593","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1594","v":0},{"$f":"-Inputs!U1594","v":0},{"$f":"-Inputs!V1594","v":0},{"$f":"-Inputs!W1594","v":0},{"$f":"-Inputs!X1594","v":0},{"$f":"-Inputs!Y1594","v":0},{"$f":"-Inputs!Z1594","v":0},{"$f":"-Inputs!AA1594","v":0},{"$f":"-Inputs!AB1594","v":0},{"$f":"PrincipledApproach!AC1017","v":0},{"$f":"-Inputs!AD1594","v":0},{"$f":"-Inputs!AE1594","v":0},{"$f":"-Inputs!AF1594","v":0},{"$f":"-Inputs!AG1594","v":0},{"$f":"-Inputs!AH1594","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1595","v":0},{"$f":"-Inputs!U1595","v":0},{"$f":"-Inputs!V1595","v":0},{"$f":"-Inputs!W1595","v":0},{"$f":"-Inputs!X1595","v":0},{"$f":"-Inputs!Y1595","v":0},{"$f":"-Inputs!Z1595","v":0},{"$f":"-Inputs!AA1595","v":0},{"$f":"-Inputs!AB1595","v":0},{"$f":"PrincipledApproach!AC1018","v":0},{"$f":"-Inputs!AD1595","v":0},{"$f":"-Inputs!AE1595","v":0},{"$f":"-Inputs!AF1595","v":0},{"$f":"-Inputs!AG1595","v":0},{"$f":"-Inputs!AH1595","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1596","v":-0.1909345684192385},{"$f":"-Inputs!U1596","v":-0.16291915187735478},{"$f":"-Inputs!V1596","v":-7.0896457440881772E-2},{"$f":"-Inputs!W1596","v":-0.12273389832181186},{"$f":"-Inputs!X1596","v":-0.41263442506786807},{"$f":"-Inputs!Y1596","v":0},{"$f":"-Inputs!Z1596","v":0},{"$f":"-Inputs!AA1596","v":0},{"$f":"-Inputs!AB1596","v":0},{"$f":"PrincipledApproach!AC1019","v":0},{"$f":"-Inputs!AD1596","v":0},{"$f":"-Inputs!AE1596","v":0},{"$f":"-Inputs!AF1596","v":0},{"$f":"-Inputs!AG1596","v":0},{"$f":"-Inputs!AH1596","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1597","v":0},{"$f":"-Inputs!U1597","v":0},{"$f":"-Inputs!V1597","v":0},{"$f":"-Inputs!W1597","v":0},{"$f":"-Inputs!X1597","v":0},{"$f":"-Inputs!Y1597","v":0},{"$f":"-Inputs!Z1597","v":0},{"$f":"-Inputs!AA1597","v":0},{"$f":"-Inputs!AB1597","v":0},{"$f":"PrincipledApproach!AC1020","v":0},{"$f":"-Inputs!AD1597","v":0},{"$f":"-Inputs!AE1597","v":0},{"$f":"-Inputs!AF1597","v":0},{"$f":"-Inputs!AG1597","v":0},{"$f":"-Inputs!AH1597","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1598","v":0},{"$f":"-Inputs!U1598","v":0},{"$f":"-Inputs!V1598","v":0},{"$f":"-Inputs!W1598","v":0},{"$f":"-Inputs!X1598","v":0},{"$f":"-Inputs!Y1598","v":0},{"$f":"-Inputs!Z1598","v":0},{"$f":"-Inputs!AA1598","v":0},{"$f":"-Inputs!AB1598","v":0},{"$f":"PrincipledApproach!AC1021","v":0},{"$f":"-Inputs!AD1598","v":0},{"$f":"-Inputs!AE1598","v":0},{"$f":"-Inputs!AF1598","v":0},{"$f":"-Inputs!AG1598","v":0},{"$f":"-Inputs!AH1598","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1599","v":0},{"$f":"-Inputs!U1599","v":0},{"$f":"-Inputs!V1599","v":0},{"$f":"-Inputs!W1599","v":0},{"$f":"-Inputs!X1599","v":0},{"$f":"-Inputs!Y1599","v":0},{"$f":"-Inputs!Z1599","v":0},{"$f":"-Inputs!AA1599","v":0},{"$f":"-Inputs!AB1599","v":0},{"$f":"PrincipledApproach!AC1022","v":0},{"$f":"-Inputs!AD1599","v":0},{"$f":"-Inputs!AE1599","v":0},{"$f":"-Inputs!AF1599","v":0},{"$f":"-Inputs!AG1599","v":0},{"$f":"-Inputs!AH1599","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1600","v":0},{"$f":"-Inputs!U1600","v":0},{"$f":"-Inputs!V1600","v":0},{"$f":"-Inputs!W1600","v":0},{"$f":"-Inputs!X1600","v":0},{"$f":"-Inputs!Y1600","v":0},{"$f":"-Inputs!Z1600","v":0},{"$f":"-Inputs!AA1600","v":0},{"$f":"-Inputs!AB1600","v":0},{"$f":"PrincipledApproach!AC1023","v":0},{"$f":"-Inputs!AD1600","v":0},{"$f":"-Inputs!AE1600","v":0},{"$f":"-Inputs!AF1600","v":0},{"$f":"-Inputs!AG1600","v":0},{"$f":"-Inputs!AH1600","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1601","v":0},{"$f":"-Inputs!U1601","v":0},{"$f":"-Inputs!V1601","v":0},{"$f":"-Inputs!W1601","v":0},{"$f":"-Inputs!X1601","v":0},{"$f":"-Inputs!Y1601","v":0},{"$f":"-Inputs!Z1601","v":0},{"$f":"-Inputs!AA1601","v":0},{"$f":"-Inputs!AB1601","v":0},{"$f":"PrincipledApproach!AC1024","v":0},{"$f":"-Inputs!AD1601","v":0},{"$f":"-Inputs!AE1601","v":0},{"$f":"-Inputs!AF1601","v":0},{"$f":"-Inputs!AG1601","v":0},{"$f":"-Inputs!AH1601","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1602","v":0},{"$f":"-Inputs!U1602","v":0},{"$f":"-Inputs!V1602","v":0},{"$f":"-Inputs!W1602","v":0},{"$f":"-Inputs!X1602","v":0},{"$f":"-Inputs!Y1602","v":0},{"$f":"-Inputs!Z1602","v":0},{"$f":"-Inputs!AA1602","v":0},{"$f":"-Inputs!AB1602","v":0},{"$f":"PrincipledApproach!AC1025","v":0},{"$f":"-Inputs!AD1602","v":0},{"$f":"-Inputs!AE1602","v":0},{"$f":"-Inputs!AF1602","v":0},{"$f":"-Inputs!AG1602","v":0},{"$f":"-Inputs!AH1602","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1016:T1025)","v":-0.1909345684192385},{"$f":"SUM(U1016:U1025)","v":-0.16291915187735478},{"$f":"SUM(V1016:V1025)","v":-7.0896457440881772E-2},{"$f":"SUM(W1016:W1025)","v":-0.12273389832181186},{"$f":"SUM(X1016:X1025)","v":-0.41263442506786807},{"$f":"SUM(Y1016:Y1025)","v":0},{"$f":"SUM(Z1016:Z1025)","v":0},{"$f":"SUM(AA1016:AA1025)","v":0},{"$f":"SUM(AB1016:AB1025)","v":0},0,0,{"$f":"SUM(AE1016:AE1025)","v":0},0,0,{"$f":"SUM(AH1016:AH1025)","v":0}]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1060","v":-5.5801231883841664},{"$f":"-Inputs!S1060","v":-5.5801231883841664},{"$f":"-Inputs!T1060","v":-8.9686993136390019},{"$f":"-Inputs!U1060","v":-8.9686993136390019},{"$f":"-Inputs!V1060","v":-8.9686993136390019},{"$f":"-Inputs!W1060","v":-8.9686993136390036},{"$f":"-Inputs!X1060","v":-8.9686993136390036},{"$f":"-Inputs!Y1060","v":-8.9686993136389983},{"$f":"-Inputs!Z1060","v":-8.9686993136389983},{"$f":"-Inputs!AA1060","v":-8.9686993136389983},{"$f":"-Inputs!AB1060","v":-8.9686993136389965},{"$f":"PrincipledApproach!AC1028","v":-8.967242429267305},{"$f":"PrincipledApproach!AD1028-UnderDepreciated!AD1028","v":-12.383334783273897},{"$f":"PrincipledApproach!AE1028-UnderDepreciated!AE1028","v":-12.383334783273897},{"$f":"PrincipledApproach!AF1028-UnderDepreciated!AF1028","v":-12.383334783273899},{"$f":"PrincipledApproach!AG1028-UnderDepreciated!AG1028","v":-12.383334783273899},{"$f":"PrincipledApproach!AH1028-UnderDepreciated!AH1028","v":-12.383334783273899}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1061","v":-1.9205724805816364},{"$f":"-Inputs!S1061","v":-1.9205724805816364},{"$f":"-Inputs!T1061","v":-5.5624097054010546},{"$f":"-Inputs!U1061","v":-5.5624097054010546},{"$f":"-Inputs!V1061","v":-5.5624097054010546},{"$f":"-Inputs!W1061","v":-5.5624097054010537},{"$f":"-Inputs!X1061","v":-5.5624097054010537},{"$f":"-Inputs!Y1061","v":-5.5624097054010537},{"$f":"-Inputs!Z1061","v":-5.5624097054010537},{"$f":"-Inputs!AA1061","v":-5.5624097054010537},{"$f":"-Inputs!AB1061","v":-5.5624097054010537},{"$f":"PrincipledApproach!AC1029","v":-4.5245990513310224},{"$f":"PrincipledApproach!AD1029-UnderDepreciated!AD1029","v":-4.5245990513310224},{"$f":"PrincipledApproach!AE1029-UnderDepreciated!AE1029","v":-4.5245990513310224},{"$f":"PrincipledApproach!AF1029-UnderDepreciated!AF1029","v":-4.5245990513310224},{"$f":"PrincipledApproach!AG1029-UnderDepreciated!AG1029","v":-4.5245990513310224},{"$f":"PrincipledApproach!AH1029-UnderDepreciated!AH1029","v":-4.5245990513310224}]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1062","v":0},{"$f":"-Inputs!S1062","v":0},{"$f":"-Inputs!T1062","v":0},{"$f":"-Inputs!U1062","v":0},{"$f":"-Inputs!V1062","v":0},{"$f":"-Inputs!W1062","v":0},{"$f":"-Inputs!X1062","v":0},{"$f":"-Inputs!Y1062","v":0},{"$f":"-Inputs!Z1062","v":0},{"$f":"-Inputs!AA1062","v":0},{"$f":"-Inputs!AB1062","v":0},{"$f":"PrincipledApproach!AC1030","v":0},{"$f":"PrincipledApproach!AD1030-UnderDepreciated!AD1030","v":0},{"$f":"PrincipledApproach!AE1030-UnderDepreciated!AE1030","v":0},{"$f":"PrincipledApproach!AF1030-UnderDepreciated!AF1030","v":0},{"$f":"PrincipledApproach!AG1030-UnderDepreciated!AG1030","v":0},{"$f":"PrincipledApproach!AH1030-UnderDepreciated!AH1030","v":0}]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1063","v":-0.26029798794265724},{"$f":"-Inputs!S1063","v":-0.26029798794265724},{"$f":"-Inputs!T1063","v":-0.23456144790117583},{"$f":"-Inputs!U1063","v":-0.23456144790117586},{"$f":"-Inputs!V1063","v":-0.23456144790117586},{"$f":"-Inputs!W1063","v":-0.23456144790117589},{"$f":"-Inputs!X1063","v":-0.23456144790117589},{"$f":"-Inputs!Y1063","v":-0.19281716524347342},{"$f":"-Inputs!Z1063","v":-0.19281716524347345},{"$f":"-Inputs!AA1063","v":-0.19281716524347342},{"$f":"-Inputs!AB1063","v":-0.19281716524347342},{"$f":"PrincipledApproach!AC1031","v":-6.1946479711958949E-2},{"$f":"PrincipledApproach!AD1031-UnderDepreciated!AD1031","v":-1.1150366348152616},{"$f":"PrincipledApproach!AE1031-UnderDepreciated!AE1031","v":0},{"$f":"PrincipledApproach!AF1031-UnderDepreciated!AF1031","v":0},{"$f":"PrincipledApproach!AG1031-UnderDepreciated!AG1031","v":0},{"$f":"PrincipledApproach!AH1031-UnderDepreciated!AH1031","v":0}]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1064","v":0},{"$f":"-Inputs!S1064","v":0},{"$f":"-Inputs!T1064","v":0},{"$f":"-Inputs!U1064","v":0},{"$f":"-Inputs!V1064","v":0},{"$f":"-Inputs!W1064","v":0},{"$f":"-Inputs!X1064","v":0},{"$f":"-Inputs!Y1064","v":0},{"$f":"-Inputs!Z1064","v":0},{"$f":"-Inputs!AA1064","v":0},{"$f":"-Inputs!AB1064","v":0},{"$f":"PrincipledApproach!AC1032","v":-0.11894909242262913},{"$f":"PrincipledApproach!AD1032-UnderDepreciated!AD1032","v":-2.1410836636073252},{"$f":"PrincipledApproach!AE1032-UnderDepreciated!AE1032","v":0},{"$f":"PrincipledApproach!AF1032-UnderDepreciated!AF1032","v":0},{"$f":"PrincipledApproach!AG1032-UnderDepreciated!AG1032","v":0},{"$f":"PrincipledApproach!AH1032-UnderDepreciated!AH1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1065","v":0},{"$f":"-Inputs!S1065","v":0},{"$f":"-Inputs!T1065","v":0},{"$f":"-Inputs!U1065","v":0},{"$f":"-Inputs!V1065","v":0},{"$f":"-Inputs!W1065","v":0},{"$f":"-Inputs!X1065","v":0},{"$f":"-Inputs!Y1065","v":0},{"$f":"-Inputs!Z1065","v":0},{"$f":"-Inputs!AA1065","v":0},{"$f":"-Inputs!AB1065","v":0},{"$f":"PrincipledApproach!AC1033","v":-1.4568843716911181E-3},{"$f":"PrincipledApproach!AD1033-UnderDepreciated!AD1033","v":-6.7254012476953944E-3},{"$f":"PrincipledApproach!AE1033-UnderDepreciated!AE1033","v":-6.7254012476953909E-3},{"$f":"PrincipledApproach!AF1033-UnderDepreciated!AF1033","v":-6.7254012476953909E-3},{"$f":"PrincipledApproach!AG1033-UnderDepreciated!AG1033","v":0},{"$f":"PrincipledApproach!AH1033-UnderDepreciated!AH1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1066","v":0},{"$f":"-Inputs!S1066","v":0},{"$f":"-Inputs!T1066","v":0},{"$f":"-Inputs!U1066","v":0},{"$f":"-Inputs!V1066","v":0},{"$f":"-Inputs!W1066","v":0},{"$f":"-Inputs!X1066","v":0},{"$f":"-Inputs!Y1066","v":0},{"$f":"-Inputs!Z1066","v":0},{"$f":"-Inputs!AA1066","v":0},{"$f":"-Inputs!AB1066","v":0},{"$f":"PrincipledApproach!AC1034","v":-1.0497322471789172},{"$f":"PrincipledApproach!AD1034-UnderDepreciated!AD1034","v":-18.895180449220518},{"$f":"PrincipledApproach!AE1034-UnderDepreciated!AE1034","v":0},{"$f":"PrincipledApproach!AF1034-UnderDepreciated!AF1034","v":0},{"$f":"PrincipledApproach!AG1034-UnderDepreciated!AG1034","v":0},{"$f":"PrincipledApproach!AH1034-UnderDepreciated!AH1034","v":0}]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1067","v":0},{"$f":"-Inputs!S1067","v":0},{"$f":"-Inputs!T1067","v":0},{"$f":"-Inputs!U1067","v":0},{"$f":"-Inputs!V1067","v":0},{"$f":"-Inputs!W1067","v":0},{"$f":"-Inputs!X1067","v":0},{"$f":"-Inputs!Y1067","v":0},{"$f":"-Inputs!Z1067","v":0},{"$f":"-Inputs!AA1067","v":0},{"$f":"-Inputs!AB1067","v":0},{"$f":"PrincipledApproach!AC1035","v":0},{"$f":"-IF(AD999<0,AD999,IF(AD987=0,0,MIN((AD999/AD987)*(AD999>0),AD999)))","v":0},{"$f":"-IF(AE999<0,AE999,IF(AE987=0,0,MIN((AE999/AE987)*(AE999>0),AE999)))","v":0},0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1068","v":0},{"$f":"-Inputs!S1068","v":0},{"$f":"-Inputs!T1068","v":0},{"$f":"-Inputs!U1068","v":0},{"$f":"-Inputs!V1068","v":0},{"$f":"-Inputs!W1068","v":0},{"$f":"-Inputs!X1068","v":0},{"$f":"-Inputs!Y1068","v":0},{"$f":"-Inputs!Z1068","v":0},{"$f":"-Inputs!AA1068","v":0},{"$f":"-Inputs!AB1068","v":0},{"$f":"PrincipledApproach!AC1036","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1069","v":0},{"$f":"-Inputs!S1069","v":0},{"$f":"-Inputs!T1069","v":0},{"$f":"-Inputs!U1069","v":0},{"$f":"-Inputs!V1069","v":0},{"$f":"-Inputs!W1069","v":0},{"$f":"-Inputs!X1069","v":0},{"$f":"-Inputs!Y1069","v":0},{"$f":"-Inputs!Z1069","v":0},{"$f":"-Inputs!AA1069","v":0},{"$f":"-Inputs!AB1069","v":0},{"$f":"PrincipledApproach!AC1037","v":0},0,{"$f":"-IF(AE1001<0,AE1001,IF(AE989=0,0,MIN((AE1001/AE989)*(AE1001>0),AE1001)))","v":0},0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-7.7609936569084601},{"$f":"SUM(S1028:S1037)","v":-7.7609936569084601},{"$f":"SUM(T1028:T1037)","v":-14.765670466941231},{"$f":"SUM(U1028:U1037)","v":-14.765670466941231},{"$f":"SUM(V1028:V1037)","v":-14.765670466941231},{"$f":"SUM(W1028:W1037)","v":-14.765670466941232},{"$f":"SUM(X1028:X1037)","v":-14.765670466941232},-14.723926184283526,-14.723926184283526,-14.723926184283526,-14.723926184283524,{"$f":"SUM(AC1028:AC1037)","v":-14.723926184283526},-39.065959983495716,{"$f":"SUM(AE1028:AE1037)","v":-16.914659235852614},-16.914659235852618,-16.907933834604922,-16.907933834604922]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":621.03179970422048},615.45167651583631,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":609.87155332745215},{"$f":"T992+T1004+T1016+T1028","v":600.90285401381311},591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":556.05935744561793},547.0906581319789,538.12195881833986,529.15325950470083,{"$f":"PrincipledApproach!AC1040","v":520.10006089750368},{"$f":"MAX(AD992+AD1004+AD1016+AD1028,0)","v":507.7167261142298},{"$f":"AE992+AE1004+AE1016+AE1028","v":495.33339133095592},482.95005654768204,470.56672176440816,458.18338698113428]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,159.58861671239279,157.66804423181117,155.74747175122954,{"$f":"T993+T1005+T1017+T1029","v":150.18506204582849},144.62265234042744,139.06024263502638,133.49783292962533,127.93542322422428,122.37301351882323,116.81060381342218,111.24819410802112,105.68578440262007,{"$f":"PrincipledApproach!AC1041","v":81.442782923958404},76.918183872627381,{"$f":"AE993+AE1005+AE1017+AE1029","v":72.393584821296358},67.868985769965334,63.344386718634311,58.819787667303288]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T994+T1006+T1018+T1030","v":0},0,0,0,{"$f":"X994+X1006+X1018+X1030","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1042","v":0},0,{"$f":"AE994+AE1006+AE1018+AE1030","v":0},0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,7.0883165171182378,6.8280185291755808,6.5677205412329238,{"$f":"T995+T1007+T1019+T1031","v":6.1422245249125096},5.7447439251339789,5.4392860197919211,5.0819906735689333,{"$f":"X995+X1007+X1019+X1031","v":4.4347948005998896},4.2419776353564158,4.049160470112942,3.8563433048694686,3.6635261396259953,{"$f":"PrincipledApproach!AC1043","v":1.1150366348152616},0,{"$f":"AE995+AE1007+AE1019+AE1031","v":0},0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q996+Q1008+Q1020+Q1032","v":0},0,0,{"$f":"T996+T1008+T1020+T1032","v":0},0,0,0,0,0,{"$f":"Z996+Z1008+Z1020+Z1032","v":0},0,0,{"$f":"PrincipledApproach!AC1044","v":2.1410836636073252},0,{"$f":"AE996+AE1008+AE1020+AE1032","v":0},0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q997+Q1009+Q1021+Q1033","v":0},0,0,{"$f":"T997+T1009+T1021+T1033","v":0},0,0,0,0,0,{"$f":"Z997+Z1009+Z1021+Z1033","v":0},0,0,{"$f":"PrincipledApproach!AC1045","v":8.449929355808497E-2},7.7773892310389572E-2,{"$f":"AE997+AE1009+AE1021+AE1033","v":7.1048491062694175E-2},6.4323089814998791E-2,6.4323089814998791E-2,6.4323089814998791E-2]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q998+Q1010+Q1022+Q1034","v":0},0,0,{"$f":"T998+T1010+T1022+T1034","v":0},0,0,0,0,0,{"$f":"Z998+Z1010+Z1022+Z1034","v":0},0,0,{"$f":"PrincipledApproach!AC1046","v":18.895180449220518},0,{"$f":"AE998+AE1010+AE1022+AE1034","v":0},0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1047","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":1.7810872104348701},{"$f":"R1000+R1012+R1024+R1036","v":1.7810872104348701},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":1.7810872104348701},{"$f":"T1000+T1012+T1024+T1036","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"PrincipledApproach!AC1048","v":1.7810872104348701},{"$f":"MAX(AD1000+AD1012+AD1024+AD1036,0)","v":1.7810872104348701},{"$f":"AE1000+AE1012+AE1024+AE1036","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},{"$f":"T1001+T1013+T1025+T1037","v":0},0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1049","v":0},{"$f":"MAX(AD1001+AD1013+AD1025+AD1037,0)","v":0},{"$f":"AE1001+AE1013+AE1025+AE1037","v":0},0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":789.48982014416629},{"$f":"SUM(R1040:R1049)","v":781.72882648725795},{"$f":"SUM(S1040:S1049)","v":773.96783283034949},{"$f":"SUM(T1040:T1049)","v":759.01122779498905},{"$f":"SUM(U1040:U1049)","v":744.08263817617035},{"$f":"SUM(V1040:V1049)","v":729.24607125178818},{"$f":"SUM(W1040:W1049)","v":714.35766688652518},699.17936199451594,684.45543581023242,{"$f":"SUM(Z1040:Z1049)","v":669.73150962594889},{"$f":"SUM(AA1040:AA1049)","v":655.00758344166536},{"$f":"SUM(AB1040:AB1049)","v":640.28365725738183},{"$f":"SUM(AC1040:AC1049)","v":625.55973107309819},586.49377108960243,{"$f":"SUM(AE1040:AE1049)","v":569.57911185374985},552.66445261789727,535.75651878329234,{"$f":"SUM(AH1040:AH1049)","v":518.84858494868752}]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},{"$f":"MAX(0,T1066-1)","v":68},{"$f":"MAX(0,U1066-1)","v":67},{"$f":"MAX(0,V1066-1)","v":66},{"$f":"MAX(0,W1066-1)","v":65},{"$f":"MAX(0,X1066-1)","v":64},{"$f":"MAX(0,Y1066-1)","v":63},{"$f":"MAX(0,Z1066-1)","v":62},{"$f":"MAX(0,AA1066-1)","v":61},{"$f":"PrincipledApproach!AC1066","v":60},{"$f":"IF(AC1066>0,IF(AD$131=\"\",AC1066-1,MIN(AC1066-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1066-1)","v":41},{"$f":"MAX(0,AE1066-1)","v":40},{"$f":"MAX(0,AF1066-1)","v":39},{"$f":"MAX(0,AG1066-1)","v":38}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,{"$f":"PrincipledApproach!AC1067","v":20},{"$f":"IF(AC1067>0,IF(AD$131=\"\",AC1067-1,MIN(AC1067-1,AD$131)),0)","v":19},18,17,16,15]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,{"$f":"PrincipledApproach!AC1068","v":20},{"$f":"IF(AD1065=\"\",MAX(0,AC1068-1),Inputs!$D$71-(AC$6-LEFT($A1064,4)))","v":19},18,17,16,15]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,{"$f":"PrincipledApproach!AC1069","v":0},{"$f":"IF(AC1069>0,IF(AD$131=\"\",AC1069-1,MIN(AC1069-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,S1070-1)","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1070","v":0},{"$f":"MAX(0,AC1070-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,S1071-1)","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1071","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1072","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"PrincipledApproach!AC1073","v":20},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1073+1)","v":39},{"$f":"MAX(0,AD1073-1)","v":38},{"$f":"MAX(0,AE1073-1)","v":37},{"$f":"MAX(0,AF1073-1)","v":36},{"$f":"MAX(0,AG1073-1)","v":35}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1074","v":0}]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},{"$f":"MAX(0,T1075-1)","v":60.598995281445561},{"$f":"MAX(0,U1075-1)","v":59.598995281445561},{"$f":"MAX(0,V1075-1)","v":58.598995281445561},{"$f":"MAX(0,W1075-1)","v":57.598995281445561},{"$f":"MAX(0,X1075-1)","v":56.598995281445561},{"$f":"MAX(0,Y1075-1)","v":55.598995281445561},{"$f":"MAX(0,Z1075-1)","v":54.598995281445561},{"$f":"MAX(0,AA1075-1)","v":53.598995281445561},{"$f":"PrincipledApproach!AC1075","v":52.598995281445561},{"$f":"IF(AC1075>0,IF(AD$131=\"\",AC1075-1,MIN(AC1075-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1075-1)","v":41},{"$f":"MAX(0,AE1075-1)","v":40},{"$f":"MAX(0,AF1075-1)","v":39},{"$f":"MAX(0,AG1075-1)","v":38}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},{"$f":"R1126","v":0},{"$f":"S1126","v":0},{"$f":"T1126","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1078","v":0},{"$f":"AC1126","v":0},{"$f":"AD1126","v":0},0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T1127","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1079","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3878885043999508E-2,9.3878885043999508E-2,{"$f":"T1128","v":9.1962989430856665E-2},9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,8.4299406978285293E-2,8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,{"$f":"PrincipledApproach!AC1080","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.67075011034032683,0.3612119279913768,{"$f":"T1129","v":0.34875634426753621},0.33630076054369562,0.23096962582878261,0.21851404210494202,0.18378056695068934,0.17612304332774395,0.16846551970479856,0.16080799608185317,{"$f":"PrincipledApproach!AC1081","v":0.11473420676103724},0.10899749642298537,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1130","v":0},{"$f":"T1130","v":0},{"$f":"U1130","v":0},{"$f":"V1130","v":0},{"$f":"W1130","v":0},{"$f":"X1130","v":0},{"$f":"Y1130","v":0},{"$f":"Z1130","v":0},{"$f":"AA1130","v":0},{"$f":"PrincipledApproach!AC1082","v":2.0284877188226223E-2},1.9270633328814912E-2,{"$f":"AD1130","v":0},{"$f":"AE1130","v":0},{"$f":"AF1130","v":0},{"$f":"AG1130","v":0}]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1083","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1084","v":9.4767213035358275E-2},9.1944747996733217E-2,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"PrincipledApproach!AC1085","v":0},0,{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0}]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.81493390425445578,{"$f":"S1134","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"PrincipledApproach!AC1086","v":0.81493390425445578},0.81493390425445578,{"$f":"AD1134","v":0.81493390425445578},{"$f":"AE1134","v":0.81493390425445578},{"$f":"AF1134","v":0.81493390425445578},{"$f":"AG1134","v":0.81493390425445578}]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1135","v":0},{"$f":"T1135","v":0},{"$f":"U1135","v":0},{"$f":"V1135","v":0},{"$f":"W1135","v":0},{"$f":"X1135","v":0},{"$f":"Y1135","v":0},{"$f":"Z1135","v":0},{"$f":"AA1135","v":0},{"$f":"PrincipledApproach!AC1087","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.5795628996387823},{"$f":"SUM(T1078:T1087)","v":1.270024717289832},{"$f":"SUM(U1078:U1087)","v":1.2556532379528487},{"$f":"SUM(V1078:V1087)","v":1.2412817586158651},{"$f":"SUM(W1078:W1087)","v":1.1340347282878094},{"$f":"SUM(X1078:X1087)","v":1.1196632489508258},{"$f":"SUM(Y1078:Y1087)","v":1.0830138781834304},{"$f":"SUM(Z1078:Z1087)","v":1.0734404589473421},{"$f":"SUM(AA1078:AA1087)","v":1.063867039711254},{"$f":"SUM(AB1078:AB1087)","v":1.0542936204751658},1.0447202012390775,1.0351467820029892,{"$f":"SUM(AE1078:AE1087)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,{"$f":"SUM(AH1078:AH1087)","v":0.81493390425445578}]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$229","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$230","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$231","v":9.3878885043999508E-2}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$232","v":0.67075011034032683}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$233","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$234","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$235","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$236","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$237","v":0.81493390425445578}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$238","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.5795628996387823}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1605","v":0},{"$f":"-Inputs!U1605","v":0},{"$f":"-Inputs!V1605","v":0},{"$f":"-Inputs!W1605","v":0},{"$f":"-Inputs!X1605","v":0},{"$f":"-Inputs!Y1605","v":0},{"$f":"-Inputs!Z1605","v":0},{"$f":"-Inputs!AA1605","v":0},{"$f":"-Inputs!AB1605","v":0},{"$f":"PrincipledApproach!AC1102","v":0},{"$f":"-Inputs!AD1605","v":0},{"$f":"-Inputs!AE1605","v":0},{"$f":"-Inputs!AF1605","v":0},{"$f":"-Inputs!AG1605","v":0},{"$f":"-Inputs!AH1605","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1606","v":0},{"$f":"-Inputs!U1606","v":0},{"$f":"-Inputs!V1606","v":0},{"$f":"-Inputs!W1606","v":0},{"$f":"-Inputs!X1606","v":0},{"$f":"-Inputs!Y1606","v":0},{"$f":"-Inputs!Z1606","v":0},{"$f":"-Inputs!AA1606","v":0},{"$f":"-Inputs!AB1606","v":0},{"$f":"PrincipledApproach!AC1103","v":0},{"$f":"-Inputs!AD1606","v":0},{"$f":"-Inputs!AE1606","v":0},{"$f":"-Inputs!AF1606","v":0},{"$f":"-Inputs!AG1606","v":0},{"$f":"-Inputs!AH1606","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1607","v":0},{"$f":"-Inputs!U1607","v":0},{"$f":"-Inputs!V1607","v":0},{"$f":"-Inputs!W1607","v":0},{"$f":"-Inputs!X1607","v":0},{"$f":"-Inputs!Y1607","v":0},{"$f":"-Inputs!Z1607","v":0},{"$f":"-Inputs!AA1607","v":0},{"$f":"-Inputs!AB1607","v":0},{"$f":"PrincipledApproach!AC1104","v":0},{"$f":"-Inputs!AD1607","v":0},{"$f":"-Inputs!AE1607","v":0},{"$f":"-Inputs!AF1607","v":0},{"$f":"-Inputs!AG1607","v":0},{"$f":"-Inputs!AH1607","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1608","v":0},{"$f":"-Inputs!U1608","v":0},{"$f":"-Inputs!V1608","v":-9.287555099107242E-2},{"$f":"-Inputs!W1608","v":0},{"$f":"-Inputs!X1608","v":-2.2277891430412079E-2},{"$f":"-Inputs!Y1608","v":0},{"$f":"-Inputs!Z1608","v":0},{"$f":"-Inputs!AA1608","v":0},{"$f":"-Inputs!AB1608","v":0},{"$f":"PrincipledApproach!AC1105","v":0},{"$f":"-Inputs!AD1608","v":0},{"$f":"-Inputs!AE1608","v":0},{"$f":"-Inputs!AF1608","v":0},{"$f":"-Inputs!AG1608","v":0},{"$f":"-Inputs!AH1608","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1609","v":0},{"$f":"-Inputs!U1609","v":0},{"$f":"-Inputs!V1609","v":0},{"$f":"-Inputs!W1609","v":0},{"$f":"-Inputs!X1609","v":0},{"$f":"-Inputs!Y1609","v":0},{"$f":"-Inputs!Z1609","v":0},{"$f":"-Inputs!AA1609","v":0},{"$f":"-Inputs!AB1609","v":0},{"$f":"PrincipledApproach!AC1106","v":0},{"$f":"-Inputs!AD1609","v":0},{"$f":"-Inputs!AE1609","v":0},{"$f":"-Inputs!AF1609","v":0},{"$f":"-Inputs!AG1609","v":0},{"$f":"-Inputs!AH1609","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1610","v":0},{"$f":"-Inputs!U1610","v":0},{"$f":"-Inputs!V1610","v":0},{"$f":"-Inputs!W1610","v":0},{"$f":"-Inputs!X1610","v":0},{"$f":"-Inputs!Y1610","v":0},{"$f":"-Inputs!Z1610","v":0},{"$f":"-Inputs!AA1610","v":0},{"$f":"-Inputs!AB1610","v":0},{"$f":"PrincipledApproach!AC1107","v":0},{"$f":"-Inputs!AD1610","v":0},{"$f":"-Inputs!AE1610","v":0},{"$f":"-Inputs!AF1610","v":0},{"$f":"-Inputs!AG1610","v":0},{"$f":"-Inputs!AH1610","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1611","v":0},{"$f":"-Inputs!U1611","v":0},{"$f":"-Inputs!V1611","v":0},{"$f":"-Inputs!W1611","v":0},{"$f":"-Inputs!X1611","v":0},{"$f":"-Inputs!Y1611","v":0},{"$f":"-Inputs!Z1611","v":0},{"$f":"-Inputs!AA1611","v":0},{"$f":"-Inputs!AB1611","v":0},{"$f":"PrincipledApproach!AC1108","v":0},{"$f":"-Inputs!AD1611","v":0},{"$f":"-Inputs!AE1611","v":0},{"$f":"-Inputs!AF1611","v":0},{"$f":"-Inputs!AG1611","v":0},{"$f":"-Inputs!AH1611","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1612","v":0},{"$f":"-Inputs!U1612","v":0},{"$f":"-Inputs!V1612","v":0},{"$f":"-Inputs!W1612","v":0},{"$f":"-Inputs!X1612","v":0},{"$f":"-Inputs!Y1612","v":0},{"$f":"-Inputs!Z1612","v":0},{"$f":"-Inputs!AA1612","v":0},{"$f":"-Inputs!AB1612","v":0},{"$f":"PrincipledApproach!AC1109","v":0},{"$f":"-Inputs!AD1612","v":0},{"$f":"-Inputs!AE1612","v":0},{"$f":"-Inputs!AF1612","v":0},{"$f":"-Inputs!AG1612","v":0},{"$f":"-Inputs!AH1612","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1613","v":0},{"$f":"-Inputs!U1613","v":0},{"$f":"-Inputs!V1613","v":0},{"$f":"-Inputs!W1613","v":0},{"$f":"-Inputs!X1613","v":0},{"$f":"-Inputs!Y1613","v":0},{"$f":"-Inputs!Z1613","v":0},{"$f":"-Inputs!AA1613","v":0},{"$f":"-Inputs!AB1613","v":0},{"$f":"PrincipledApproach!AC1110","v":0},{"$f":"-Inputs!AD1613","v":0},{"$f":"-Inputs!AE1613","v":0},{"$f":"-Inputs!AF1613","v":0},{"$f":"-Inputs!AG1613","v":0},{"$f":"-Inputs!AH1613","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1614","v":0},{"$f":"-Inputs!U1614","v":0},{"$f":"-Inputs!V1614","v":0},{"$f":"-Inputs!W1614","v":0},{"$f":"-Inputs!X1614","v":0},{"$f":"-Inputs!Y1614","v":0},{"$f":"-Inputs!Z1614","v":0},{"$f":"-Inputs!AA1614","v":0},{"$f":"-Inputs!AB1614","v":0},{"$f":"PrincipledApproach!AC1111","v":0},{"$f":"-Inputs!AD1614","v":0},{"$f":"-Inputs!AE1614","v":0},{"$f":"-Inputs!AF1614","v":0},{"$f":"-Inputs!AG1614","v":0},{"$f":"-Inputs!AH1614","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1102:T1111)","v":0},{"$f":"SUM(U1102:U1111)","v":0},{"$f":"SUM(V1102:V1111)","v":-9.287555099107242E-2},{"$f":"SUM(W1102:W1111)","v":0},{"$f":"SUM(X1102:X1111)","v":-2.2277891430412079E-2},{"$f":"SUM(Y1102:Y1111)","v":0},{"$f":"SUM(Z1102:Z1111)","v":0},{"$f":"SUM(AA1102:AA1111)","v":0},{"$f":"SUM(AB1102:AB1111)","v":0},0,0,{"$f":"SUM(AE1102:AE1111)","v":0},0,0,{"$f":"SUM(AH1102:AH1111)","v":0}]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1072","v":-1.7022644385542238},{"$f":"-Inputs!T1072","v":0},{"$f":"-Inputs!U1072","v":0},{"$f":"-Inputs!V1072","v":0},{"$f":"-Inputs!W1072","v":0},{"$f":"-Inputs!X1072","v":0},{"$f":"-Inputs!Y1072","v":0},{"$f":"-Inputs!Z1072","v":0},{"$f":"-Inputs!AA1072","v":0},{"$f":"-Inputs!AB1072","v":0},{"$f":"PrincipledApproach!AC1114","v":0},{"$f":"PrincipledApproach!AD1114-UnderDepreciated!AD1114","v":0},{"$f":"PrincipledApproach!AE1114-UnderDepreciated!AE1114","v":0},{"$f":"PrincipledApproach!AF1114-UnderDepreciated!AF1114","v":0},{"$f":"PrincipledApproach!AG1114-UnderDepreciated!AG1114","v":0},{"$f":"PrincipledApproach!AH1114-UnderDepreciated!AH1114","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1073","v":-1.9498468179461832E-2},{"$f":"-Inputs!T1073","v":0},{"$f":"-Inputs!U1073","v":0},{"$f":"-Inputs!V1073","v":0},{"$f":"-Inputs!W1073","v":0},{"$f":"-Inputs!X1073","v":0},{"$f":"-Inputs!Y1073","v":0},{"$f":"-Inputs!Z1073","v":0},{"$f":"-Inputs!AA1073","v":0},{"$f":"-Inputs!AB1073","v":0},{"$f":"PrincipledApproach!AC1115","v":0},{"$f":"PrincipledApproach!AD1115-UnderDepreciated!AD1115","v":0},{"$f":"PrincipledApproach!AE1115-UnderDepreciated!AE1115","v":0},{"$f":"PrincipledApproach!AF1115-UnderDepreciated!AF1115","v":0},{"$f":"PrincipledApproach!AG1115-UnderDepreciated!AG1115","v":0},{"$f":"PrincipledApproach!AH1115-UnderDepreciated!AH1115","v":0}]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1074","v":0},{"$f":"-Inputs!T1074","v":-1.915895613142847E-3},{"$f":"-Inputs!U1074","v":-1.915895613142847E-3},{"$f":"-Inputs!V1074","v":-1.9158956131428472E-3},{"$f":"-Inputs!W1074","v":-1.9158956131428472E-3},{"$f":"-Inputs!X1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!Y1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!Z1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!AA1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!AB1074","v":-1.9158956131428476E-3},{"$f":"PrincipledApproach!AC1116","v":0},{"$f":"PrincipledApproach!AD1116-UnderDepreciated!AD1116","v":0},{"$f":"PrincipledApproach!AE1116-UnderDepreciated!AE1116","v":0},{"$f":"PrincipledApproach!AF1116-UnderDepreciated!AF1116","v":0},{"$f":"PrincipledApproach!AG1116-UnderDepreciated!AG1116","v":0},{"$f":"PrincipledApproach!AH1116-UnderDepreciated!AH1116","v":0}]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1075","v":-0.30953818234895003},{"$f":"-Inputs!T1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!U1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!V1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!W1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!X1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!Y1075","v":-7.6575236229453926E-3},{"$f":"-Inputs!Z1075","v":-7.6575236229453917E-3},{"$f":"-Inputs!AA1075","v":-7.6575236229453909E-3},{"$f":"-Inputs!AB1075","v":-7.6575236229453909E-3},{"$f":"PrincipledApproach!AC1117","v":-5.7367103380518633E-3},{"$f":"PrincipledApproach!AD1117-UnderDepreciated!AD1117","v":-0.10899749642298537},{"$f":"PrincipledApproach!AE1117-UnderDepreciated!AE1117","v":0},{"$f":"PrincipledApproach!AF1117-UnderDepreciated!AF1117","v":0},{"$f":"PrincipledApproach!AG1117-UnderDepreciated!AG1117","v":0},{"$f":"PrincipledApproach!AH1117-UnderDepreciated!AH1117","v":0}]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1076","v":0},{"$f":"-Inputs!T1076","v":0},{"$f":"-Inputs!U1076","v":0},{"$f":"-Inputs!V1076","v":0},{"$f":"-Inputs!W1076","v":0},{"$f":"-Inputs!X1076","v":0},{"$f":"-Inputs!Y1076","v":0},{"$f":"-Inputs!Z1076","v":0},{"$f":"-Inputs!AA1076","v":0},{"$f":"-Inputs!AB1076","v":0},{"$f":"PrincipledApproach!AC1118","v":-1.014243859411311E-3},{"$f":"PrincipledApproach!AD1118-UnderDepreciated!AD1118","v":-1.9270633328814912E-2},{"$f":"PrincipledApproach!AE1118-UnderDepreciated!AE1118","v":0},{"$f":"PrincipledApproach!AF1118-UnderDepreciated!AF1118","v":0},{"$f":"PrincipledApproach!AG1118-UnderDepreciated!AG1118","v":0},{"$f":"PrincipledApproach!AH1118-UnderDepreciated!AH1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1077","v":0},{"$f":"-Inputs!T1077","v":0},{"$f":"-Inputs!U1077","v":0},{"$f":"-Inputs!V1077","v":0},{"$f":"-Inputs!W1077","v":0},{"$f":"-Inputs!X1077","v":0},{"$f":"-Inputs!Y1077","v":0},{"$f":"-Inputs!Z1077","v":0},{"$f":"-Inputs!AA1077","v":0},{"$f":"-Inputs!AB1077","v":0},{"$f":"PrincipledApproach!AC1119","v":0},{"$f":"PrincipledApproach!AD1119-UnderDepreciated!AD1119","v":0},{"$f":"PrincipledApproach!AE1119-UnderDepreciated!AE1119","v":0},{"$f":"PrincipledApproach!AF1119-UnderDepreciated!AF1119","v":0},{"$f":"PrincipledApproach!AG1119-UnderDepreciated!AG1119","v":0},{"$f":"PrincipledApproach!AH1119-UnderDepreciated!AH1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1078","v":0},{"$f":"-Inputs!T1078","v":0},{"$f":"-Inputs!U1078","v":0},{"$f":"-Inputs!V1078","v":0},{"$f":"-Inputs!W1078","v":0},{"$f":"-Inputs!X1078","v":0},{"$f":"-Inputs!Y1078","v":0},{"$f":"-Inputs!Z1078","v":0},{"$f":"-Inputs!AA1078","v":0},{"$f":"-Inputs!AB1078","v":0},{"$f":"PrincipledApproach!AC1120","v":-2.8224650386250638E-3},{"$f":"PrincipledApproach!AD1120-UnderDepreciated!AD1120","v":-9.1944747996733217E-2},{"$f":"PrincipledApproach!AE1120-UnderDepreciated!AE1120","v":0},{"$f":"PrincipledApproach!AF1120-UnderDepreciated!AF1120","v":0},{"$f":"PrincipledApproach!AG1120-UnderDepreciated!AG1120","v":0},{"$f":"PrincipledApproach!AH1120-UnderDepreciated!AH1120","v":0}]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1079","v":0},{"$f":"-Inputs!T1079","v":0},{"$f":"-Inputs!U1079","v":0},{"$f":"-Inputs!V1079","v":0},{"$f":"-Inputs!W1079","v":0},{"$f":"-Inputs!X1079","v":0},{"$f":"-Inputs!Y1079","v":0},{"$f":"-Inputs!Z1079","v":0},{"$f":"-Inputs!AA1079","v":0},{"$f":"-Inputs!AB1079","v":0},{"$f":"PrincipledApproach!AC1121","v":0},{"$f":"-IF(AD1085<0,AD1085,IF(AD1073=0,0,MIN((AD1085/AD1073)*(AD1085>0),AD1085)))","v":0},{"$f":"-IF(AE1085<0,AE1085,IF(AE1073=0,0,MIN((AE1085/AE1073)*(AE1085>0),AE1085)))","v":0},0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1080","v":0},{"$f":"-Inputs!T1080","v":0},{"$f":"-Inputs!U1080","v":0},{"$f":"-Inputs!V1080","v":0},{"$f":"-Inputs!W1080","v":0},{"$f":"-Inputs!X1080","v":0},{"$f":"-Inputs!Y1080","v":0},{"$f":"-Inputs!Z1080","v":0},{"$f":"-Inputs!AA1080","v":0},{"$f":"-Inputs!AB1080","v":0},{"$f":"PrincipledApproach!AC1122","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1081","v":0},{"$f":"-Inputs!T1081","v":0},{"$f":"-Inputs!U1081","v":0},{"$f":"-Inputs!V1081","v":0},{"$f":"-Inputs!W1081","v":0},{"$f":"-Inputs!X1081","v":0},{"$f":"-Inputs!Y1081","v":0},{"$f":"-Inputs!Z1081","v":0},{"$f":"-Inputs!AA1081","v":0},{"$f":"-Inputs!AB1081","v":0},{"$f":"PrincipledApproach!AC1123","v":0},0,{"$f":"-IF(AE1087<0,AE1087,IF(AE1075=0,0,MIN((AE1087/AE1075)*(AE1087>0),AE1087)))","v":0},0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.0313010890826355},{"$f":"SUM(T1114:T1123)","v":-1.4371479336983423E-2},{"$f":"SUM(U1114:U1123)","v":-1.4371479336983423E-2},{"$f":"SUM(V1114:V1123)","v":-1.4371479336983423E-2},{"$f":"SUM(W1114:W1123)","v":-1.4371479336983423E-2},{"$f":"SUM(X1114:X1123)","v":-1.4371479336983425E-2},-9.5734192360882406E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,{"$f":"SUM(AC1114:AC1123)","v":-9.5734192360882389E-3},-0.22021287774853349,{"$f":"SUM(AE1114:AE1123)","v":0},0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1126","v":0},{"$f":"MAX(AD1078+AD1090+AD1102+AD1114,0)","v":0},{"$f":"AE1078+AE1090+AE1102+AE1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1079+T1091+T1103+T1115","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1127","v":0},0,{"$f":"AE1079+AE1091+AE1103+AE1115","v":0},0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3878885043999508E-2,9.3878885043999508E-2,{"$f":"T1080+T1092+T1104+T1116","v":9.1962989430856665E-2},9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,{"$f":"X1080+X1092+X1104+X1116","v":8.4299406978285293E-2},8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,7.6635824525713922E-2,{"$f":"PrincipledApproach!AC1128","v":0},0,{"$f":"AE1080+AE1092+AE1104+AE1116","v":0},0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67075011034032683,0.3612119279913768,{"$f":"T1081+T1093+T1105+T1117","v":0.34875634426753621},0.33630076054369562,0.23096962582878261,0.21851404210494202,{"$f":"X1081+X1093+X1105+X1117","v":0.18378056695068934},0.17612304332774395,0.16846551970479856,0.16080799608185317,0.15315047245890778,{"$f":"PrincipledApproach!AC1129","v":0.10899749642298537},{"$f":"AD1081+AD1093+AD1105+AD1117","v":0},0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1082+T1094+T1106+T1118","v":0},0,0,0,0,0,{"$f":"Z1082+Z1094+Z1106+Z1118","v":0},0,0,{"$f":"PrincipledApproach!AC1130","v":1.9270633328814912E-2},0,{"$f":"AE1082+AE1094+AE1106+AE1118","v":0},0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1083+T1095+T1107+T1119","v":0},0,0,0,0,0,{"$f":"Z1083+Z1095+Z1107+Z1119","v":0},0,0,{"$f":"PrincipledApproach!AC1131","v":0},0,{"$f":"AE1083+AE1095+AE1107+AE1119","v":0},0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1084+T1096+T1108+T1120","v":0},0,0,0,0,0,{"$f":"Z1084+Z1096+Z1108+Z1120","v":0},0,0,{"$f":"PrincipledApproach!AC1132","v":9.1944747996733217E-2},0,{"$f":"AE1084+AE1096+AE1108+AE1120","v":0},0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1133","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.81493390425445578},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0.81493390425445578},{"$f":"T1086+T1098+T1110+T1122","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"PrincipledApproach!AC1134","v":0.81493390425445578},{"$f":"MAX(AD1086+AD1098+AD1110+AD1122,0)","v":0.81493390425445578},{"$f":"AE1086+AE1098+AE1110+AE1122","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},{"$f":"T1087+T1099+T1111+T1123","v":0},0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1135","v":0},{"$f":"MAX(AD1087+AD1099+AD1111+AD1123,0)","v":0},{"$f":"AE1087+AE1099+AE1111+AE1123","v":0},0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.5795628996387823},{"$f":"SUM(S1126:S1135)","v":1.270024717289832},{"$f":"SUM(T1126:T1135)","v":1.2556532379528487},{"$f":"SUM(U1126:U1135)","v":1.2412817586158651},{"$f":"SUM(V1126:V1135)","v":1.1340347282878094},{"$f":"SUM(W1126:W1135)","v":1.1196632489508258},1.0830138781834304,1.0734404589473421,{"$f":"SUM(Z1126:Z1135)","v":1.063867039711254},{"$f":"SUM(AA1126:AA1135)","v":1.0542936204751658},{"$f":"SUM(AB1126:AB1135)","v":1.0447202012390775},{"$f":"SUM(AC1126:AC1135)","v":1.0351467820029892},0.81493390425445578,{"$f":"SUM(AE1126:AE1135)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,{"$f":"SUM(AH1126:AH1135)","v":0.81493390425445578}]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9498468179461832E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-1.7217629067336857}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},{"$f":"MAX(0,U1152-1)","v":68},{"$f":"MAX(0,V1152-1)","v":67},{"$f":"MAX(0,W1152-1)","v":66},{"$f":"MAX(0,X1152-1)","v":65},{"$f":"MAX(0,Y1152-1)","v":64},{"$f":"MAX(0,Z1152-1)","v":63},{"$f":"MAX(0,AA1152-1)","v":62},{"$f":"PrincipledApproach!AC1152","v":61},{"$f":"IF(AC1152>0,IF(AD$131=\"\",AC1152-1,MIN(AC1152-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1152-1)","v":41},{"$f":"MAX(0,AE1152-1)","v":40},{"$f":"MAX(0,AF1152-1)","v":39},{"$f":"MAX(0,AG1152-1)","v":38}]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,{"$f":"PrincipledApproach!AC1153","v":21},{"$f":"IF(AC1153>0,IF(AD$131=\"\",AC1153-1,MIN(AC1153-1,AD$131)),0)","v":20},19,18,17,16]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,{"$f":"PrincipledApproach!AC1154","v":21},{"$f":"IF(AD1151=\"\",MAX(0,AC1154-1),Inputs!$D$71-(AC$6-LEFT($A1150,4)))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,{"$f":"PrincipledApproach!AC1155","v":1},{"$f":"IF(AC1155>0,IF(AD$131=\"\",AC1155-1,MIN(AC1155-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,T1156-1)","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1156","v":0},{"$f":"MAX(0,AC1156-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,T1157-1)","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1157","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1158","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"PrincipledApproach!AC1159","v":21},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1159+1)","v":40},{"$f":"MAX(0,AD1159-1)","v":39},{"$f":"MAX(0,AE1159-1)","v":38},{"$f":"MAX(0,AF1159-1)","v":37},{"$f":"MAX(0,AG1159-1)","v":36}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1160","v":0}]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},{"$f":"MAX(0,U1161-1)","v":60.598995281445561},{"$f":"MAX(0,V1161-1)","v":59.598995281445561},{"$f":"MAX(0,W1161-1)","v":58.598995281445561},{"$f":"MAX(0,X1161-1)","v":57.598995281445561},{"$f":"MAX(0,Y1161-1)","v":56.598995281445561},{"$f":"MAX(0,Z1161-1)","v":55.598995281445561},{"$f":"MAX(0,AA1161-1)","v":54.598995281445561},{"$f":"PrincipledApproach!AC1161","v":53.598995281445561},{"$f":"IF(AC1161>0,IF(AD$131=\"\",AC1161-1,MIN(AC1161-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1161-1)","v":41},{"$f":"MAX(0,AE1161-1)","v":40},{"$f":"MAX(0,AF1161-1)","v":39},{"$f":"MAX(0,AG1161-1)","v":38}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},{"$f":"S1212","v":588.17872893805281},{"$f":"T1212","v":579.77617566750916},571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,537.76340931479092,529.36085604424727,520.95830277370362,{"$f":"PrincipledApproach!AC1164","v":498.05710017597858},{"$f":"AC1212","v":489.89222968129042},{"$f":"AD1212","v":478.22812897459301},466.56402826789559,454.89992756119818,443.23582685450077]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,132.96012804154932,{"$f":"T1213","v":128.38546368232247},123.81079932309561,119.22091666665884,114.62958454736538,109.75742672746246,105.19593754895371,100.63444837044496,96.072959191936206,{"$f":"PrincipledApproach!AC1165","v":89.826939049910763},85.349417157249519,81.081946299387042,76.814475441524564,72.547004583662087,68.27953372579961]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7088458415070829,{"$f":"T1214","v":5.5946689246769408},5.4804920078467987,5.3663150910166566,5.2521381741865154,5.1379612573563742,5.0237843405262321,4.90960742369609,4.795430506865948,{"$f":"PrincipledApproach!AC1166","v":4.6029122765327246},4.4906461234465604,4.2661138172742321,4.0415815111019038,3.8170492049295759,3.592516898757248]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.278939345815248,{"$f":"T1215","v":14.912301458796623},14.545663571777999,14.176778943647667,13.807680325230177,13.397122229574176,13.032429449801469,12.667736670028763,12.303043890256056,{"$f":"PrincipledApproach!AC1167","v":0.58903248006034892},0.57103871437682951,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1216","v":0},{"$f":"U1216","v":0},{"$f":"V1216","v":0},{"$f":"W1216","v":0},{"$f":"X1216","v":0},{"$f":"Y1216","v":0},{"$f":"Z1216","v":0},{"$f":"AA1216","v":0},{"$f":"PrincipledApproach!AC1168","v":0},0,{"$f":"AD1216","v":0},{"$f":"AE1216","v":0},{"$f":"AF1216","v":0},{"$f":"AG1216","v":0}]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1169","v":14.498649327181541},14.260966551326106,13.151780264000742,12.042593976675377,10.933407689350013,9.8242214020246479]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1170","v":13.112190907442695},12.679613843762013,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"PrincipledApproach!AC1171","v":0},0,{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.79958296341545154,{"$f":"T1220","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"PrincipledApproach!AC1172","v":0.79958296341545154},0.79958296341545154,{"$f":"AD1220","v":0.79958296341545154},{"$f":"AE1220","v":0.79958296341545154},{"$f":"AF1220","v":0.79958296341545154},{"$f":"AG1220","v":0.79958296341545154}]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1221","v":0},{"$f":"U1221","v":0},{"$f":"V1221","v":0},{"$f":"W1221","v":0},{"$f":"X1221","v":0},{"$f":"Y1221","v":0},{"$f":"Z1221","v":0},{"$f":"AA1221","v":0},{"$f":"PrincipledApproach!AC1173","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":742.92622513033996},{"$f":"SUM(U1164:U1173)","v":729.46819269672062},{"$f":"SUM(V1164:V1173)","v":716.0101602631014},{"$f":"SUM(W1164:W1173)","v":702.53466279116049},{"$f":"SUM(X1164:X1173)","v":689.05750186607577},{"$f":"SUM(Y1164:Y1173)","v":675.25805576314292},{"$f":"SUM(Z1164:Z1173)","v":661.81514361748782},{"$f":"SUM(AA1164:AA1173)","v":648.37223147183249},{"$f":"SUM(AB1164:AB1173)","v":634.92931932617728},621.48640718052206,608.04349503486696,{"$f":"SUM(AE1164:AE1173)","v":577.52755231867047},560.26226216061275,542.99697200255537,{"$f":"SUM(AH1164:AH1173)","v":525.73168184449776}]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$229","v":588.17872893805281}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$230","v":132.96012804154932}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$231","v":5.7088458415070829}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$232","v":15.278939345815248}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$233","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$234","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$235","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$236","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$237","v":0.79958296341545154}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$238","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":742.92622513033996}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1617","v":0},{"$f":"-Inputs!U1617","v":0},{"$f":"-Inputs!V1617","v":0},{"$f":"-Inputs!W1617","v":0},{"$f":"-Inputs!X1617","v":0},{"$f":"-Inputs!Y1617","v":0},{"$f":"-Inputs!Z1617","v":0},{"$f":"-Inputs!AA1617","v":0},{"$f":"-Inputs!AB1617","v":0},{"$f":"PrincipledApproach!AC1188","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"-Inputs!AH1617","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1618","v":0},{"$f":"-Inputs!U1618","v":0},{"$f":"-Inputs!V1618","v":-1.5218297209910985E-2},{"$f":"-Inputs!W1618","v":-1.6667760066601967E-2},{"$f":"-Inputs!X1618","v":-0.29749346067606275},{"$f":"-Inputs!Y1618","v":0},{"$f":"-Inputs!Z1618","v":0},{"$f":"-Inputs!AA1618","v":0},{"$f":"-Inputs!AB1618","v":0},{"$f":"PrincipledApproach!AC1189","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"-Inputs!AH1618","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1619","v":0},{"$f":"-Inputs!U1619","v":0},{"$f":"-Inputs!V1619","v":0},{"$f":"-Inputs!W1619","v":0},{"$f":"-Inputs!X1619","v":0},{"$f":"-Inputs!Y1619","v":0},{"$f":"-Inputs!Z1619","v":0},{"$f":"-Inputs!AA1619","v":0},{"$f":"-Inputs!AB1619","v":0},{"$f":"PrincipledApproach!AC1190","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"-Inputs!AH1619","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1620","v":0},{"$f":"-Inputs!U1620","v":0},{"$f":"-Inputs!V1620","v":-2.246741111706931E-3},{"$f":"-Inputs!W1620","v":-2.4607313988659267E-3},{"$f":"-Inputs!X1620","v":-4.392020863737546E-2},{"$f":"-Inputs!Y1620","v":0},{"$f":"-Inputs!Z1620","v":0},{"$f":"-Inputs!AA1620","v":0},{"$f":"-Inputs!AB1620","v":0},{"$f":"PrincipledApproach!AC1191","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"-Inputs!AH1620","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1621","v":0},{"$f":"-Inputs!U1621","v":0},{"$f":"-Inputs!V1621","v":0},{"$f":"-Inputs!W1621","v":0},{"$f":"-Inputs!X1621","v":0},{"$f":"-Inputs!Y1621","v":0},{"$f":"-Inputs!Z1621","v":0},{"$f":"-Inputs!AA1621","v":0},{"$f":"-Inputs!AB1621","v":0},{"$f":"PrincipledApproach!AC1192","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"-Inputs!AH1621","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1622","v":0},{"$f":"-Inputs!U1622","v":0},{"$f":"-Inputs!V1622","v":0},{"$f":"-Inputs!W1622","v":0},{"$f":"-Inputs!X1622","v":0},{"$f":"-Inputs!Y1622","v":0},{"$f":"-Inputs!Z1622","v":0},{"$f":"-Inputs!AA1622","v":0},{"$f":"-Inputs!AB1622","v":0},{"$f":"PrincipledApproach!AC1193","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"-Inputs!AH1622","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1623","v":0},{"$f":"-Inputs!U1623","v":0},{"$f":"-Inputs!V1623","v":0},{"$f":"-Inputs!W1623","v":0},{"$f":"-Inputs!X1623","v":0},{"$f":"-Inputs!Y1623","v":0},{"$f":"-Inputs!Z1623","v":0},{"$f":"-Inputs!AA1623","v":0},{"$f":"-Inputs!AB1623","v":0},{"$f":"PrincipledApproach!AC1194","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"-Inputs!AH1623","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1624","v":0},{"$f":"-Inputs!U1624","v":0},{"$f":"-Inputs!V1624","v":0},{"$f":"-Inputs!W1624","v":0},{"$f":"-Inputs!X1624","v":0},{"$f":"-Inputs!Y1624","v":0},{"$f":"-Inputs!Z1624","v":0},{"$f":"-Inputs!AA1624","v":0},{"$f":"-Inputs!AB1624","v":0},{"$f":"PrincipledApproach!AC1195","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"-Inputs!AH1624","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1625","v":0},{"$f":"-Inputs!U1625","v":0},{"$f":"-Inputs!V1625","v":0},{"$f":"-Inputs!W1625","v":0},{"$f":"-Inputs!X1625","v":0},{"$f":"-Inputs!Y1625","v":0},{"$f":"-Inputs!Z1625","v":0},{"$f":"-Inputs!AA1625","v":0},{"$f":"-Inputs!AB1625","v":0},{"$f":"PrincipledApproach!AC1196","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"-Inputs!AH1625","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1626","v":0},{"$f":"-Inputs!U1626","v":0},{"$f":"-Inputs!V1626","v":0},{"$f":"-Inputs!W1626","v":0},{"$f":"-Inputs!X1626","v":0},{"$f":"-Inputs!Y1626","v":0},{"$f":"-Inputs!Z1626","v":0},{"$f":"-Inputs!AA1626","v":0},{"$f":"-Inputs!AB1626","v":0},{"$f":"PrincipledApproach!AC1197","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"-Inputs!AH1626","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},{"$f":"SUM(U1188:U1197)","v":0},{"$f":"SUM(V1188:V1197)","v":-1.7465038321617915E-2},{"$f":"SUM(W1188:W1197)","v":-1.9128491465467894E-2},{"$f":"SUM(X1188:X1197)","v":-0.3414136693134382},{"$f":"SUM(Y1188:Y1197)","v":0},{"$f":"SUM(Z1188:Z1197)","v":0},{"$f":"SUM(AA1188:AA1197)","v":0},{"$f":"SUM(AB1188:AB1197)","v":0},0,0,{"$f":"SUM(AE1188:AE1197)","v":0},0,0,{"$f":"SUM(AH1188:AH1197)","v":0}]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1084","v":-8.4025532705436117},{"$f":"-Inputs!U1084","v":-8.4025532705436117},{"$f":"-Inputs!V1084","v":-8.4025532705436099},{"$f":"-Inputs!W1084","v":-8.4025532705436099},{"$f":"-Inputs!X1084","v":-8.4025532705436099},{"$f":"-Inputs!Y1084","v":-8.4025532705436117},{"$f":"-Inputs!Z1084","v":-8.4025532705436117},{"$f":"-Inputs!AA1084","v":-8.4025532705436117},{"$f":"-Inputs!AB1084","v":-8.4025532705436117},{"$f":"PrincipledApproach!AC1200","v":-8.1648704946881772},{"$f":"PrincipledApproach!AD1200-UnderDepreciated!AD1200","v":-11.664100706697392},{"$f":"PrincipledApproach!AE1200-UnderDepreciated!AE1200","v":-11.66410070669739},{"$f":"PrincipledApproach!AF1200-UnderDepreciated!AF1200","v":-11.66410070669739},{"$f":"PrincipledApproach!AG1200-UnderDepreciated!AG1200","v":-11.66410070669739},{"$f":"PrincipledApproach!AH1200-UnderDepreciated!AH1200","v":-11.664100706697388}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1085","v":-4.5746643592268601},{"$f":"-Inputs!U1085","v":-4.5746643592268601},{"$f":"-Inputs!V1085","v":-4.5746643592268601},{"$f":"-Inputs!W1085","v":-4.5746643592268601},{"$f":"-Inputs!X1085","v":-4.5746643592268601},{"$f":"-Inputs!Y1085","v":-4.5614891785087561},{"$f":"-Inputs!Z1085","v":-4.5614891785087561},{"$f":"-Inputs!AA1085","v":-4.5614891785087561},{"$f":"-Inputs!AB1085","v":-4.5614891785087561},{"$f":"PrincipledApproach!AC1201","v":-4.4775218926612386},{"$f":"PrincipledApproach!AD1201-UnderDepreciated!AD1201","v":-4.2674708578624756},{"$f":"PrincipledApproach!AE1201-UnderDepreciated!AE1201","v":-4.2674708578624756},{"$f":"PrincipledApproach!AF1201-UnderDepreciated!AF1201","v":-4.2674708578624756},{"$f":"PrincipledApproach!AG1201-UnderDepreciated!AG1201","v":-4.2674708578624756},{"$f":"PrincipledApproach!AH1201-UnderDepreciated!AH1201","v":-4.2674708578624756}]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1086","v":-0.11417691683014167},{"$f":"-Inputs!U1086","v":-0.11417691683014167},{"$f":"-Inputs!V1086","v":-0.11417691683014165},{"$f":"-Inputs!W1086","v":-0.11417691683014163},{"$f":"-Inputs!X1086","v":-0.11417691683014163},{"$f":"-Inputs!Y1086","v":-0.11417691683014165},{"$f":"-Inputs!Z1086","v":-0.11417691683014165},{"$f":"-Inputs!AA1086","v":-0.11417691683014165},{"$f":"-Inputs!AB1086","v":-0.11417691683014164},{"$f":"PrincipledApproach!AC1202","v":-0.11226615308616403},{"$f":"PrincipledApproach!AD1202-UnderDepreciated!AD1202","v":-0.22453230617232803},{"$f":"PrincipledApproach!AE1202-UnderDepreciated!AE1202","v":-0.224532306172328},{"$f":"PrincipledApproach!AF1202-UnderDepreciated!AF1202","v":-0.224532306172328},{"$f":"PrincipledApproach!AG1202-UnderDepreciated!AG1202","v":-0.224532306172328},{"$f":"PrincipledApproach!AH1202-UnderDepreciated!AH1202","v":-0.224532306172328}]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1087","v":-0.36663788701862515},{"$f":"-Inputs!U1087","v":-0.36663788701862515},{"$f":"-Inputs!V1087","v":-0.36663788701862504},{"$f":"-Inputs!W1087","v":-0.36663788701862504},{"$f":"-Inputs!X1087","v":-0.36663788701862504},{"$f":"-Inputs!Y1087","v":-0.3646927797727072},{"$f":"-Inputs!Z1087","v":-0.3646927797727072},{"$f":"-Inputs!AA1087","v":-0.36469277977270714},{"$f":"-Inputs!AB1087","v":-0.3646927797727072},{"$f":"PrincipledApproach!AC1203","v":-1.7993765683519351E-2},{"$f":"PrincipledApproach!AD1203-UnderDepreciated!AD1203","v":-0.57103871437682951},{"$f":"PrincipledApproach!AE1203-UnderDepreciated!AE1203","v":0},{"$f":"PrincipledApproach!AF1203-UnderDepreciated!AF1203","v":0},{"$f":"PrincipledApproach!AG1203-UnderDepreciated!AG1203","v":0},{"$f":"PrincipledApproach!AH1203-UnderDepreciated!AH1203","v":0}]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1088","v":0},{"$f":"-Inputs!U1088","v":0},{"$f":"-Inputs!V1088","v":0},{"$f":"-Inputs!W1088","v":0},{"$f":"-Inputs!X1088","v":0},{"$f":"-Inputs!Y1088","v":0},{"$f":"-Inputs!Z1088","v":0},{"$f":"-Inputs!AA1088","v":0},{"$f":"-Inputs!AB1088","v":0},{"$f":"PrincipledApproach!AC1204","v":0},{"$f":"PrincipledApproach!AD1204-UnderDepreciated!AD1204","v":0},{"$f":"PrincipledApproach!AE1204-UnderDepreciated!AE1204","v":0},{"$f":"PrincipledApproach!AF1204-UnderDepreciated!AF1204","v":0},{"$f":"PrincipledApproach!AG1204-UnderDepreciated!AG1204","v":0},{"$f":"PrincipledApproach!AH1204-UnderDepreciated!AH1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1089","v":0},{"$f":"-Inputs!U1089","v":0},{"$f":"-Inputs!V1089","v":0},{"$f":"-Inputs!W1089","v":0},{"$f":"-Inputs!X1089","v":0},{"$f":"-Inputs!Y1089","v":0},{"$f":"-Inputs!Z1089","v":0},{"$f":"-Inputs!AA1089","v":0},{"$f":"-Inputs!AB1089","v":0},{"$f":"PrincipledApproach!AC1205","v":-0.23768277585543507},{"$f":"PrincipledApproach!AD1205-UnderDepreciated!AD1205","v":-1.109186287325364},{"$f":"PrincipledApproach!AE1205-UnderDepreciated!AE1205","v":-1.109186287325364},{"$f":"PrincipledApproach!AF1205-UnderDepreciated!AF1205","v":-1.109186287325364},{"$f":"PrincipledApproach!AG1205-UnderDepreciated!AG1205","v":-1.1091862873253642},{"$f":"PrincipledApproach!AH1205-UnderDepreciated!AH1205","v":-1.1091862873253642}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1090","v":0},{"$f":"-Inputs!U1090","v":0},{"$f":"-Inputs!V1090","v":0},{"$f":"-Inputs!W1090","v":0},{"$f":"-Inputs!X1090","v":0},{"$f":"-Inputs!Y1090","v":0},{"$f":"-Inputs!Z1090","v":0},{"$f":"-Inputs!AA1090","v":0},{"$f":"-Inputs!AB1090","v":0},{"$f":"PrincipledApproach!AC1206","v":-0.43257706368068272},{"$f":"PrincipledApproach!AD1206-UnderDepreciated!AD1206","v":-12.679613843762013},{"$f":"PrincipledApproach!AE1206-UnderDepreciated!AE1206","v":0},{"$f":"PrincipledApproach!AF1206-UnderDepreciated!AF1206","v":0},{"$f":"PrincipledApproach!AG1206-UnderDepreciated!AG1206","v":0},{"$f":"PrincipledApproach!AH1206-UnderDepreciated!AH1206","v":0}]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1091","v":0},{"$f":"-Inputs!U1091","v":0},{"$f":"-Inputs!V1091","v":0},{"$f":"-Inputs!W1091","v":0},{"$f":"-Inputs!X1091","v":0},{"$f":"-Inputs!Y1091","v":0},{"$f":"-Inputs!Z1091","v":0},{"$f":"-Inputs!AA1091","v":0},{"$f":"-Inputs!AB1091","v":0},{"$f":"PrincipledApproach!AC1207","v":0},{"$f":"-IF(AD1171<0,AD1171,IF(AD1159=0,0,MIN((AD1171/AD1159)*(AD1171>0),AD1171)))","v":0},{"$f":"-IF(AE1171<0,AE1171,IF(AE1159=0,0,MIN((AE1171/AE1159)*(AE1171>0),AE1171)))","v":0},0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1092","v":0},{"$f":"-Inputs!U1092","v":0},{"$f":"-Inputs!V1092","v":0},{"$f":"-Inputs!W1092","v":0},{"$f":"-Inputs!X1092","v":0},{"$f":"-Inputs!Y1092","v":0},{"$f":"-Inputs!Z1092","v":0},{"$f":"-Inputs!AA1092","v":0},{"$f":"-Inputs!AB1092","v":0},{"$f":"PrincipledApproach!AC1208","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1093","v":0},{"$f":"-Inputs!U1093","v":0},{"$f":"-Inputs!V1093","v":0},{"$f":"-Inputs!W1093","v":0},{"$f":"-Inputs!X1093","v":0},{"$f":"-Inputs!Y1093","v":0},{"$f":"-Inputs!Z1093","v":0},{"$f":"-Inputs!AA1093","v":0},{"$f":"-Inputs!AB1093","v":0},{"$f":"PrincipledApproach!AC1209","v":0},0,{"$f":"-IF(AE1173<0,AE1173,IF(AE1161=0,0,MIN((AE1173/AE1161)*(AE1173>0),AE1173)))","v":0},0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-13.458032433619238},{"$f":"SUM(U1200:U1209)","v":-13.458032433619238},{"$f":"SUM(V1200:V1209)","v":-13.458032433619236},{"$f":"SUM(W1200:W1209)","v":-13.458032433619236},{"$f":"SUM(X1200:X1209)","v":-13.458032433619236},-13.442912145655216,-13.442912145655216,-13.442912145655216,-13.442912145655216,{"$f":"SUM(AC1200:AC1209)","v":-13.442912145655216},-30.515942716196403,{"$f":"SUM(AE1200:AE1209)","v":-17.265290158057557},-17.265290158057557,-17.265290158057557,-17.265290158057557]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":588.17872893805281},{"$f":"T1164+T1176+T1188+T1200","v":579.77617566750916},571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":537.76340931479092},529.36085604424727,520.95830277370362,512.55574950315997,{"$f":"PrincipledApproach!AC1212","v":489.89222968129042},{"$f":"MAX(AD1164+AD1176+AD1188+AD1200,0)","v":478.22812897459301},{"$f":"AE1164+AE1176+AE1188+AE1200","v":466.56402826789559},454.89992756119818,443.23582685450077,431.57172614780336]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132.96012804154932,{"$f":"T1165+T1177+T1189+T1201","v":128.38546368232247},123.81079932309561,119.22091666665884,114.62958454736538,109.75742672746246,105.19593754895371,100.63444837044496,96.072959191936206,91.511470013427456,{"$f":"PrincipledApproach!AC1213","v":85.349417157249519},81.081946299387042,{"$f":"AE1165+AE1177+AE1189+AE1201","v":76.814475441524564},72.547004583662087,68.27953372579961,64.012062867937132]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7088458415070829,{"$f":"T1166+T1178+T1190+T1202","v":5.5946689246769408},5.4804920078467987,5.3663150910166566,5.2521381741865154,{"$f":"X1166+X1178+X1190+X1202","v":5.1379612573563742},5.0237843405262321,4.90960742369609,4.795430506865948,4.6812535900358068,{"$f":"PrincipledApproach!AC1214","v":4.4906461234465604},4.2661138172742321,{"$f":"AE1166+AE1178+AE1190+AE1202","v":4.0415815111019038},3.8170492049295759,3.592516898757248,3.3679845925849201]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.278939345815248,{"$f":"T1167+T1179+T1191+T1203","v":14.912301458796623},14.545663571777999,14.176778943647667,13.807680325230177,{"$f":"X1167+X1179+X1191+X1203","v":13.397122229574176},13.032429449801469,12.667736670028763,12.303043890256056,11.93835111048335,{"$f":"PrincipledApproach!AC1215","v":0.57103871437682951},0,{"$f":"AE1167+AE1179+AE1191+AE1203","v":0},0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1168+T1180+T1192+T1204","v":0},0,0,0,0,0,{"$f":"Z1168+Z1180+Z1192+Z1204","v":0},0,0,{"$f":"PrincipledApproach!AC1216","v":0},0,{"$f":"AE1168+AE1180+AE1192+AE1204","v":0},0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1169+T1181+T1193+T1205","v":0},0,0,0,0,0,{"$f":"Z1169+Z1181+Z1193+Z1205","v":0},0,0,{"$f":"PrincipledApproach!AC1217","v":14.260966551326106},13.151780264000742,{"$f":"AE1169+AE1181+AE1193+AE1205","v":12.042593976675377},10.933407689350013,9.8242214020246479,8.7150351146992833]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1170+T1182+T1194+T1206","v":0},0,0,0,0,0,{"$f":"Z1170+Z1182+Z1194+Z1206","v":0},0,0,{"$f":"PrincipledApproach!AC1218","v":12.679613843762013},0,{"$f":"AE1170+AE1182+AE1194+AE1206","v":0},0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1219","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.79958296341545154},{"$f":"T1172+T1184+T1196+T1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"PrincipledApproach!AC1220","v":0.79958296341545154},{"$f":"MAX(AD1172+AD1184+AD1196+AD1208,0)","v":0.79958296341545154},{"$f":"AE1172+AE1184+AE1196+AE1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},{"$f":"T1173+T1185+T1197+T1209","v":0},0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1221","v":0},{"$f":"MAX(AD1173+AD1185+AD1197+AD1209,0)","v":0},{"$f":"AE1173+AE1185+AE1197+AE1209","v":0},0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":742.92622513033996},{"$f":"SUM(T1212:T1221)","v":729.46819269672062},{"$f":"SUM(U1212:U1221)","v":716.0101602631014},{"$f":"SUM(V1212:V1221)","v":702.53466279116049},{"$f":"SUM(W1212:W1221)","v":689.05750186607577},675.25805576314292,661.81514361748782,{"$f":"SUM(Z1212:Z1221)","v":648.37223147183249},{"$f":"SUM(AA1212:AA1221)","v":634.92931932617728},{"$f":"SUM(AB1212:AB1221)","v":621.48640718052206},{"$f":"SUM(AC1212:AC1221)","v":608.04349503486696},577.52755231867047,{"$f":"SUM(AE1212:AE1221)","v":560.26226216061275},542.99697200255537,525.73168184449776,{"$f":"SUM(AH1212:AH1221)","v":508.46639168644015}]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},{"$f":"MAX(0,V1238-1)","v":68},{"$f":"MAX(0,W1238-1)","v":67},{"$f":"MAX(0,X1238-1)","v":66},{"$f":"MAX(0,Y1238-1)","v":65},{"$f":"MAX(0,Z1238-1)","v":64},{"$f":"MAX(0,AA1238-1)","v":63},{"$f":"PrincipledApproach!AC1238","v":62},{"$f":"IF(AC1238>0,IF(AD$131=\"\",AC1238-1,MIN(AC1238-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1238-1)","v":41},{"$f":"MAX(0,AE1238-1)","v":40},{"$f":"MAX(0,AF1238-1)","v":39},{"$f":"MAX(0,AG1238-1)","v":38}]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,{"$f":"PrincipledApproach!AC1239","v":22},{"$f":"IF(AC1239>0,IF(AD$131=\"\",AC1239-1,MIN(AC1239-1,AD$131)),0)","v":21},20,19,18,17]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,{"$f":"PrincipledApproach!AC1240","v":22},{"$f":"IF(AD1237=\"\",MAX(0,AC1240-1),Inputs!$D$71-(AC$6-LEFT($A1236,4)))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,{"$f":"PrincipledApproach!AC1241","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,U1242-1)","v":0},0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1242","v":0},{"$f":"MAX(0,AC1242-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,U1243-1)","v":0},0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1243","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1244","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"PrincipledApproach!AC1245","v":22},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1245+1)","v":41},{"$f":"MAX(0,AD1245-1)","v":40},{"$f":"MAX(0,AE1245-1)","v":39},{"$f":"MAX(0,AF1245-1)","v":38},{"$f":"MAX(0,AG1245-1)","v":37}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1246","v":0}]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},{"$f":"MAX(0,V1247-1)","v":60.598995281445561},{"$f":"MAX(0,W1247-1)","v":59.598995281445561},{"$f":"MAX(0,X1247-1)","v":58.598995281445561},{"$f":"MAX(0,Y1247-1)","v":57.598995281445561},{"$f":"MAX(0,Z1247-1)","v":56.598995281445561},{"$f":"MAX(0,AA1247-1)","v":55.598995281445561},{"$f":"PrincipledApproach!AC1247","v":54.598995281445561},{"$f":"IF(AC1247>0,IF(AD$131=\"\",AC1247-1,MIN(AC1247-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1247-1)","v":41},{"$f":"MAX(0,AE1247-1)","v":40},{"$f":"MAX(0,AF1247-1)","v":39},{"$f":"MAX(0,AG1247-1)","v":38}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":53.692685082073396},{"$f":"U1298","v":53.326040546599643},52.959396011125889,52.592751475652136,52.226106940178383,51.434802289569618,50.643497638960852,49.852192988352087,{"$f":"PrincipledApproach!AC1250","v":28.402217379101657},{"$f":"AC1298","v":27.944117098793566},{"$f":"AD1298","v":27.278780977393719},26.613444855993873,25.948108734594026,25.282772613194179]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,35.614127807040667,{"$f":"U1299","v":34.082339952967253},32.549758391396168,31.015195114855533,29.483407260782116,28.349426956335051,27.215446651887987,26.081466347440923,{"$f":"PrincipledApproach!AC1251","v":18.229320276324287},17.40071213034981,16.572106790809343,15.743501451268877,14.91489611172841,14.086290772187944]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.40706012947745063,{"$f":"U1300","v":0.39386827690421494},0.38067642433097926,0.36748457175774357,0.35429271918450789,0.34659070355006205,0.33888868791561622,0.33118667228117038,{"$f":"PrincipledApproach!AC1252","v":3.2031996653738362E-2},3.1269330066744594E-2,2.9780314349280565E-2,2.8291298631816536E-2,2.6802282914352507E-2,2.5313267196888478E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,54.44565900770462,{"$f":"U1301","v":51.583147010860174},48.696244621384473,45.748444727056921,42.885932730212474,41.236219115762452,39.586505501312431,37.936791886862409,{"$f":"PrincipledApproach!AC1253","v":16.300065908975675},15.559018629153382,13.120175607025683,13.120175607025683,13.120175607025683,13.120175607025683]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"U1302","v":0},{"$f":"V1302","v":0},{"$f":"W1302","v":0},{"$f":"X1302","v":0},{"$f":"Y1302","v":0},{"$f":"Z1302","v":0},{"$f":"AA1302","v":0},{"$f":"PrincipledApproach!AC1254","v":4.46546927255695},4.2624563598461993,{"$f":"AD1302","v":0},{"$f":"AE1302","v":0},{"$f":"AF1302","v":0},{"$f":"AG1302","v":0}]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1255","v":15.797606736052714},15.541845195824141,14.387900055523891,13.233954915223642,12.080009774923392,10.926064634623142]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1256","v":27.392225740131288},26.296817980622169,22.448869929145125,22.448869929145125,22.448869929145125,22.448869929145125]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5406544149940684,{"$f":"U1305","v":3.3545024623073254},{"$f":"V1305","v":3.1683505096205824},{"$f":"W1305","v":2.9821985569338394},{"$f":"X1305","v":2.7960466042470964},{"$f":"Y1305","v":2.6887641156348874},{"$f":"Z1305","v":2.5814816270226784},{"$f":"AA1305","v":2.4741991384104693},{"$f":"PrincipledApproach!AC1257","v":2.3669166497982603},2.2596341611860513,{"$f":"AD1305","v":2.2045211328644405},{"$f":"AE1305","v":2.1494081045428297},{"$f":"AF1305","v":2.0942950762212189},{"$f":"AG1305","v":2.0391820478996081}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.8988853659876667E-2,{"$f":"U1306","v":-1.8988853659876667E-2},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,0,0,0,{"$f":"PrincipledApproach!AC1258","v":0},0,{"$f":"AD1306","v":0},{"$f":"AE1306","v":0},{"$f":"AF1306","v":0},{"$f":"AG1306","v":0}]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"U1307","v":0},{"$f":"V1307","v":0},{"$f":"W1307","v":0},{"$f":"X1307","v":0},{"$f":"Y1307","v":0},{"$f":"Z1307","v":0},{"$f":"AA1307","v":0},{"$f":"PrincipledApproach!AC1259","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":147.68119758763035},{"$f":"SUM(V1250:V1259)","v":142.72090939597874},{"$f":"SUM(W1250:W1259)","v":137.73543710419824},{"$f":"SUM(X1250:X1259)","v":132.6870855925963},{"$f":"SUM(Y1250:Y1259)","v":127.7267974009447},{"$f":"SUM(Z1250:Z1259)","v":124.05580318085207},{"$f":"SUM(AA1250:AA1259)","v":120.36582010709957},{"$f":"SUM(AB1250:AB1259)","v":116.67583703334707},112.98585395959456,109.29587088584205,{"$f":"SUM(AE1250:AE1259)","v":96.042134807111495},93.337646161831856,90.633157516552217,{"$f":"SUM(AH1250:AH1259)","v":87.928668871272549}]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$229","v":53.692685082073396}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$230","v":35.614127807040667}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$231","v":0.40706012947745063}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$232","v":54.44565900770462}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$233","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$234","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$235","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$236","v":3.5406544149940684}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$237","v":-1.8988853659876667E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$238","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":147.68119758763035}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1629","v":0},{"$f":"-Inputs!V1629","v":0},{"$f":"-Inputs!W1629","v":0},{"$f":"-Inputs!X1629","v":0},{"$f":"-Inputs!Y1629","v":0},{"$f":"-Inputs!Z1629","v":0},{"$f":"-Inputs!AA1629","v":0},{"$f":"-Inputs!AB1629","v":0},{"$f":"PrincipledApproach!AC1274","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"-Inputs!AH1629","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1630","v":0},{"$f":"-Inputs!V1630","v":-7.9370749767117331E-4},{"$f":"-Inputs!W1630","v":-2.7754224672140383E-3},{"$f":"-Inputs!X1630","v":0},{"$f":"-Inputs!Y1630","v":0},{"$f":"-Inputs!Z1630","v":0},{"$f":"-Inputs!AA1630","v":0},{"$f":"-Inputs!AB1630","v":0},{"$f":"PrincipledApproach!AC1275","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"-Inputs!AH1630","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1631","v":0},{"$f":"-Inputs!V1631","v":0},{"$f":"-Inputs!W1631","v":0},{"$f":"-Inputs!X1631","v":0},{"$f":"-Inputs!Y1631","v":0},{"$f":"-Inputs!Z1631","v":0},{"$f":"-Inputs!AA1631","v":0},{"$f":"-Inputs!AB1631","v":0},{"$f":"PrincipledApproach!AC1276","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"-Inputs!AH1631","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1632","v":0},{"$f":"-Inputs!V1632","v":-2.4390392631253317E-2},{"$f":"-Inputs!W1632","v":-8.5287897483106723E-2},{"$f":"-Inputs!X1632","v":0},{"$f":"-Inputs!Y1632","v":0},{"$f":"-Inputs!Z1632","v":0},{"$f":"-Inputs!AA1632","v":0},{"$f":"-Inputs!AB1632","v":0},{"$f":"PrincipledApproach!AC1277","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"-Inputs!AH1632","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1633","v":0},{"$f":"-Inputs!V1633","v":0},{"$f":"-Inputs!W1633","v":0},{"$f":"-Inputs!X1633","v":0},{"$f":"-Inputs!Y1633","v":0},{"$f":"-Inputs!Z1633","v":0},{"$f":"-Inputs!AA1633","v":0},{"$f":"-Inputs!AB1633","v":0},{"$f":"PrincipledApproach!AC1278","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"-Inputs!AH1633","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1634","v":0},{"$f":"-Inputs!V1634","v":0},{"$f":"-Inputs!W1634","v":0},{"$f":"-Inputs!X1634","v":0},{"$f":"-Inputs!Y1634","v":0},{"$f":"-Inputs!Z1634","v":0},{"$f":"-Inputs!AA1634","v":0},{"$f":"-Inputs!AB1634","v":0},{"$f":"PrincipledApproach!AC1279","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"-Inputs!AH1634","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1635","v":0},{"$f":"-Inputs!V1635","v":0},{"$f":"-Inputs!W1635","v":0},{"$f":"-Inputs!X1635","v":0},{"$f":"-Inputs!Y1635","v":0},{"$f":"-Inputs!Z1635","v":0},{"$f":"-Inputs!AA1635","v":0},{"$f":"-Inputs!AB1635","v":0},{"$f":"PrincipledApproach!AC1280","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"-Inputs!AH1635","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1636","v":0},{"$f":"-Inputs!V1636","v":0},{"$f":"-Inputs!W1636","v":0},{"$f":"-Inputs!X1636","v":0},{"$f":"-Inputs!Y1636","v":0},{"$f":"-Inputs!Z1636","v":0},{"$f":"-Inputs!AA1636","v":0},{"$f":"-Inputs!AB1636","v":0},{"$f":"PrincipledApproach!AC1281","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"-Inputs!AH1636","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1637","v":0},{"$f":"-Inputs!V1637","v":0},{"$f":"-Inputs!W1637","v":0},{"$f":"-Inputs!X1637","v":0},{"$f":"-Inputs!Y1637","v":0},{"$f":"-Inputs!Z1637","v":0},{"$f":"-Inputs!AA1637","v":0},{"$f":"-Inputs!AB1637","v":0},{"$f":"PrincipledApproach!AC1282","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"-Inputs!AH1637","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1638","v":0},{"$f":"-Inputs!V1638","v":0},{"$f":"-Inputs!W1638","v":0},{"$f":"-Inputs!X1638","v":0},{"$f":"-Inputs!Y1638","v":0},{"$f":"-Inputs!Z1638","v":0},{"$f":"-Inputs!AA1638","v":0},{"$f":"-Inputs!AB1638","v":0},{"$f":"PrincipledApproach!AC1283","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"-Inputs!AH1638","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-2.518410012892449E-2,-8.8063319950320768E-2,0,0,0,0,0,{"$f":"SUM(AC1274:AC1283)","v":0},0,{"$f":"SUM(AE1274:AE1283)","v":0},0,0,{"$f":"SUM(AH1274:AH1283)","v":0}]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1096","v":-0.36664453547375109},{"$f":"-Inputs!V1096","v":-0.36664453547375114},{"$f":"-Inputs!W1096","v":-0.36664453547375114},{"$f":"-Inputs!X1096","v":-0.36664453547375114},{"$f":"-Inputs!Y1096","v":-0.79130465060876332},{"$f":"-Inputs!Z1096","v":-0.79130465060876332},{"$f":"-Inputs!AA1096","v":-0.79130465060876332},{"$f":"-Inputs!AB1096","v":-0.79130465060876332},{"$f":"PrincipledApproach!AC1286","v":-0.45810028030809108},{"$f":"PrincipledApproach!AD1286-UnderDepreciated!AD1286","v":-0.66533612139984677},{"$f":"PrincipledApproach!AE1286-UnderDepreciated!AE1286","v":-0.66533612139984677},{"$f":"PrincipledApproach!AF1286-UnderDepreciated!AF1286","v":-0.66533612139984677},{"$f":"PrincipledApproach!AG1286-UnderDepreciated!AG1286","v":-0.66533612139984677},{"$f":"PrincipledApproach!AH1286-UnderDepreciated!AH1286","v":-0.66533612139984688}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1097","v":-1.5317878540734169},{"$f":"-Inputs!V1097","v":-1.5317878540734169},{"$f":"-Inputs!W1097","v":-1.5317878540734173},{"$f":"-Inputs!X1097","v":-1.5317878540734173},{"$f":"-Inputs!Y1097","v":-1.1339803044470658},{"$f":"-Inputs!Z1097","v":-1.1339803044470658},{"$f":"-Inputs!AA1097","v":-1.1339803044470658},{"$f":"-Inputs!AB1097","v":-1.1339803044470658},{"$f":"PrincipledApproach!AC1287","v":-0.82860814597447741},{"$f":"PrincipledApproach!AD1287-UnderDepreciated!AD1287","v":-0.82860533954046711},{"$f":"PrincipledApproach!AE1287-UnderDepreciated!AE1287","v":-0.82860533954046711},{"$f":"PrincipledApproach!AF1287-UnderDepreciated!AF1287","v":-0.82860533954046722},{"$f":"PrincipledApproach!AG1287-UnderDepreciated!AG1287","v":-0.82860533954046722},{"$f":"PrincipledApproach!AH1287-UnderDepreciated!AH1287","v":-0.82860533954046733}]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!V1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!W1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!X1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!Y1098","v":-7.7020156344458236E-3},{"$f":"-Inputs!Z1098","v":-7.7020156344458227E-3},{"$f":"-Inputs!AA1098","v":-7.7020156344458218E-3},{"$f":"-Inputs!AB1098","v":-7.7020156344458218E-3},{"$f":"PrincipledApproach!AC1288","v":-7.6266658699376995E-4},{"$f":"PrincipledApproach!AD1288-UnderDepreciated!AD1288","v":-1.4890157174640283E-3},{"$f":"PrincipledApproach!AE1288-UnderDepreciated!AE1288","v":-1.4890157174640283E-3},{"$f":"PrincipledApproach!AF1288-UnderDepreciated!AF1288","v":-1.4890157174640283E-3},{"$f":"PrincipledApproach!AG1288-UnderDepreciated!AG1288","v":-1.4890157174640281E-3},{"$f":"PrincipledApproach!AH1288-UnderDepreciated!AH1288","v":-1.4890157174640281E-3}]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1099","v":-2.8625119968444457},{"$f":"-Inputs!V1099","v":-2.8625119968444457},{"$f":"-Inputs!W1099","v":-2.8625119968444457},{"$f":"-Inputs!X1099","v":-2.8625119968444457},{"$f":"-Inputs!Y1099","v":-1.6497136144500226},{"$f":"-Inputs!Z1099","v":-1.6497136144500226},{"$f":"-Inputs!AA1099","v":-1.6497136144500226},{"$f":"-Inputs!AB1099","v":-1.6497136144500226},{"$f":"PrincipledApproach!AC1289","v":-0.74104727982229357},{"$f":"PrincipledApproach!AD1289-UnderDepreciated!AD1289","v":-2.4388430221276991},{"$f":"PrincipledApproach!AE1289-UnderDepreciated!AE1289","v":0},{"$f":"PrincipledApproach!AF1289-UnderDepreciated!AF1289","v":0},{"$f":"PrincipledApproach!AG1289-UnderDepreciated!AG1289","v":0},{"$f":"PrincipledApproach!AH1289-UnderDepreciated!AH1289","v":0}]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1100","v":0},{"$f":"-Inputs!V1100","v":0},{"$f":"-Inputs!W1100","v":0},{"$f":"-Inputs!X1100","v":0},{"$f":"-Inputs!Y1100","v":0},{"$f":"-Inputs!Z1100","v":0},{"$f":"-Inputs!AA1100","v":0},{"$f":"-Inputs!AB1100","v":0},{"$f":"PrincipledApproach!AC1290","v":-0.20301291271075081},{"$f":"PrincipledApproach!AD1290-UnderDepreciated!AD1290","v":-4.2624563598461993},{"$f":"PrincipledApproach!AE1290-UnderDepreciated!AE1290","v":0},{"$f":"PrincipledApproach!AF1290-UnderDepreciated!AF1290","v":0},{"$f":"PrincipledApproach!AG1290-UnderDepreciated!AG1290","v":0},{"$f":"PrincipledApproach!AH1290-UnderDepreciated!AH1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1101","v":0},{"$f":"-Inputs!V1101","v":0},{"$f":"-Inputs!W1101","v":0},{"$f":"-Inputs!X1101","v":0},{"$f":"-Inputs!Y1101","v":0},{"$f":"-Inputs!Z1101","v":0},{"$f":"-Inputs!AA1101","v":0},{"$f":"-Inputs!AB1101","v":0},{"$f":"PrincipledApproach!AC1291","v":-0.25576154022857206},{"$f":"PrincipledApproach!AD1291-UnderDepreciated!AD1291","v":-1.1539451403002505},{"$f":"PrincipledApproach!AE1291-UnderDepreciated!AE1291","v":-1.1539451403002503},{"$f":"PrincipledApproach!AF1291-UnderDepreciated!AF1291","v":-1.1539451403002503},{"$f":"PrincipledApproach!AG1291-UnderDepreciated!AG1291","v":-1.1539451403002501},{"$f":"PrincipledApproach!AH1291-UnderDepreciated!AH1291","v":-1.1539451403002503}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1102","v":0},{"$f":"-Inputs!V1102","v":0},{"$f":"-Inputs!W1102","v":0},{"$f":"-Inputs!X1102","v":0},{"$f":"-Inputs!Y1102","v":0},{"$f":"-Inputs!Z1102","v":0},{"$f":"-Inputs!AA1102","v":0},{"$f":"-Inputs!AB1102","v":0},{"$f":"PrincipledApproach!AC1292","v":-1.095407759509119},{"$f":"PrincipledApproach!AD1292-UnderDepreciated!AD1292","v":-3.8479480514770437},{"$f":"PrincipledApproach!AE1292-UnderDepreciated!AE1292","v":0},{"$f":"PrincipledApproach!AF1292-UnderDepreciated!AF1292","v":0},{"$f":"PrincipledApproach!AG1292-UnderDepreciated!AG1292","v":0},{"$f":"PrincipledApproach!AH1292-UnderDepreciated!AH1292","v":0}]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1103","v":-0.18615195268674303},{"$f":"-Inputs!V1103","v":-0.18615195268674303},{"$f":"-Inputs!W1103","v":-0.18615195268674303},{"$f":"-Inputs!X1103","v":-0.18615195268674303},{"$f":"-Inputs!Y1103","v":-0.10728248861220918},{"$f":"-Inputs!Z1103","v":-0.10728248861220918},{"$f":"-Inputs!AA1103","v":-0.10728248861220918},{"$f":"-Inputs!AB1103","v":-0.10728248861220918},{"$f":"PrincipledApproach!AC1293","v":-0.10728248861220918},{"$f":"-IF(AD1257<0,AD1257,IF(AD1245=0,0,MIN((AD1257/AD1245)*(AD1257>0),AD1257)))","v":-5.511302832161101E-2},{"$f":"-IF(AE1257<0,AE1257,IF(AE1245=0,0,MIN((AE1257/AE1245)*(AE1257>0),AE1257)))","v":-5.511302832161101E-2},-5.5113028321611017E-2,-5.5113028321611024E-2,-5.5113028321611031E-2]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1104","v":0},{"$f":"-Inputs!V1104","v":0},{"$f":"-Inputs!W1104","v":0},{"$f":"-Inputs!X1104","v":0},{"$f":"-Inputs!Y1104","v":1.8988853659876664E-2},{"$f":"-Inputs!Z1104","v":0},{"$f":"-Inputs!AA1104","v":0},{"$f":"-Inputs!AB1104","v":0},{"$f":"PrincipledApproach!AC1294","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1105","v":0},{"$f":"-Inputs!V1105","v":0},{"$f":"-Inputs!W1105","v":0},{"$f":"-Inputs!X1105","v":0},{"$f":"-Inputs!Y1105","v":0},{"$f":"-Inputs!Z1105","v":0},{"$f":"-Inputs!AA1105","v":0},{"$f":"-Inputs!AB1105","v":0},{"$f":"PrincipledApproach!AC1295","v":0},0,{"$f":"-IF(AE1259<0,AE1259,IF(AE1247=0,0,MIN((AE1259/AE1247)*(AE1259>0),AE1259)))","v":0},0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-4.9602881916515926},{"$f":"SUM(V1286:V1295)","v":-4.9602881916515926},{"$f":"SUM(W1286:W1295)","v":-4.9602881916515935},{"$f":"SUM(X1286:X1295)","v":-4.9602881916515935},-3.6709942200926298,-3.6899830737525066,-3.6899830737525066,-3.6899830737525066,{"$f":"SUM(AC1286:AC1295)","v":-3.689983073752507},-13.253736078730581,{"$f":"SUM(AE1286:AE1295)","v":-2.7044886452796391},-2.7044886452796391,-2.7044886452796391,-2.7044886452796399]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":53.692685082073396},53.326040546599643,52.959396011125889,52.592751475652136,52.226106940178383,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":51.434802289569618},50.643497638960852,49.852192988352087,49.060888337743322,{"$f":"PrincipledApproach!AC1298","v":27.944117098793566},{"$f":"MAX(AD1250+AD1262+AD1274+AD1286,0)","v":27.278780977393719},{"$f":"AE1250+AE1262+AE1274+AE1286","v":26.613444855993873},25.948108734594026,25.282772613194179,24.617436491794333]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251+T1263+T1275+T1287","v":35.614127807040667},34.082339952967253,32.549758391396168,31.015195114855533,29.483407260782116,28.349426956335051,27.215446651887987,26.081466347440923,24.947486042993859,{"$f":"PrincipledApproach!AC1299","v":17.40071213034981},16.572106790809343,{"$f":"AE1251+AE1263+AE1275+AE1287","v":15.743501451268877},14.91489611172841,14.086290772187944,13.257685432647477]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252+T1264+T1276+T1288","v":0.40706012947745063},0.39386827690421494,0.38067642433097926,0.36748457175774357,{"$f":"X1252+X1264+X1276+X1288","v":0.35429271918450789},0.34659070355006205,0.33888868791561622,0.33118667228117038,0.32348465664672454,{"$f":"PrincipledApproach!AC1300","v":3.1269330066744594E-2},2.9780314349280565E-2,{"$f":"AE1252+AE1264+AE1276+AE1288","v":2.8291298631816536E-2},2.6802282914352507E-2,2.5313267196888478E-2,2.3824251479424449E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1253+T1265+T1277+T1289","v":54.44565900770462},51.583147010860174,48.696244621384473,45.748444727056921,{"$f":"X1253+X1265+X1277+X1289","v":42.885932730212474},41.236219115762452,39.586505501312431,37.936791886862409,36.287078272412387,{"$f":"PrincipledApproach!AC1301","v":15.559018629153382},13.120175607025683,{"$f":"AE1253+AE1265+AE1277+AE1289","v":13.120175607025683},13.120175607025683,13.120175607025683,13.120175607025683]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1254+T1266+T1278+T1290","v":0},0,0,0,0,0,{"$f":"Z1254+Z1266+Z1278+Z1290","v":0},0,0,{"$f":"PrincipledApproach!AC1302","v":4.2624563598461993},0,{"$f":"AE1254+AE1266+AE1278+AE1290","v":0},0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1255+T1267+T1279+T1291","v":0},0,0,0,0,0,{"$f":"Z1255+Z1267+Z1279+Z1291","v":0},0,0,{"$f":"PrincipledApproach!AC1303","v":15.541845195824141},14.387900055523891,{"$f":"AE1255+AE1267+AE1279+AE1291","v":13.233954915223642},12.080009774923392,10.926064634623142,9.772119494322892]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1256+T1268+T1280+T1292","v":0},0,0,0,0,0,{"$f":"Z1256+Z1268+Z1280+Z1292","v":0},0,0,{"$f":"PrincipledApproach!AC1304","v":26.296817980622169},22.448869929145125,{"$f":"AE1256+AE1268+AE1280+AE1292","v":22.448869929145125},22.448869929145125,22.448869929145125,22.448869929145125]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5406544149940684,3.3545024623073254,3.1683505096205824,2.9821985569338394,2.7960466042470964,2.6887641156348874,2.5814816270226784,2.4741991384104693,2.3669166497982603,{"$f":"PrincipledApproach!AC1305","v":2.2596341611860513},2.2045211328644405,2.1494081045428297,2.0942950762212189,2.0391820478996081,1.9840690195779971]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-1.8988853659876667E-2},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1306","v":0},{"$f":"MAX(AD1258+AD1270+AD1282+AD1294,0)","v":0},{"$f":"AE1258+AE1270+AE1282+AE1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259+T1271+T1283+T1295","v":0},0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1307","v":0},{"$f":"MAX(AD1259+AD1271+AD1283+AD1295,0)","v":0},{"$f":"AE1259+AE1271+AE1283+AE1295","v":0},0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":147.68119758763035},{"$f":"SUM(U1298:U1307)","v":142.72090939597874},{"$f":"SUM(V1298:V1307)","v":137.73543710419824},{"$f":"SUM(W1298:W1307)","v":132.6870855925963},127.7267974009447,124.05580318085207,{"$f":"SUM(Z1298:Z1307)","v":120.36582010709957},{"$f":"SUM(AA1298:AA1307)","v":116.67583703334707},{"$f":"SUM(AB1298:AB1307)","v":112.98585395959455},{"$f":"SUM(AC1298:AC1307)","v":109.29587088584205},96.042134807111495,{"$f":"SUM(AE1298:AE1307)","v":93.337646161831856},90.633157516552217,87.928668871272549,{"$f":"SUM(AH1298:AH1307)","v":85.224180225992953}]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},{"$f":"MAX(0,W1324-1)","v":68},{"$f":"MAX(0,X1324-1)","v":67},{"$f":"MAX(0,Y1324-1)","v":66},{"$f":"MAX(0,Z1324-1)","v":65},{"$f":"MAX(0,AA1324-1)","v":64},{"$f":"PrincipledApproach!AC1324","v":63},{"$f":"IF(AC1324>0,IF(AD$131=\"\",AC1324-1,MIN(AC1324-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1324-1)","v":41},{"$f":"MAX(0,AE1324-1)","v":40},{"$f":"MAX(0,AF1324-1)","v":39},{"$f":"MAX(0,AG1324-1)","v":38}]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,{"$f":"PrincipledApproach!AC1325","v":23},{"$f":"IF(AC1325>0,IF(AD$131=\"\",AC1325-1,MIN(AC1325-1,AD$131)),0)","v":22},21,20,19,18]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,{"$f":"PrincipledApproach!AC1326","v":23},{"$f":"IF(AD1323=\"\",MAX(0,AC1326-1),Inputs!$D$71-(AC$6-LEFT($A1322,4)))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,{"$f":"PrincipledApproach!AC1327","v":3},{"$f":"MAX(0,AC1327-1)","v":2},1,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,V1328-1)","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AC1328","v":0},{"$f":"MAX(0,AC1328-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,V1329-1)","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AC1329","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1330","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"PrincipledApproach!AC1331","v":23},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1331+1)","v":42},{"$f":"MAX(0,AD1331-1)","v":41},{"$f":"MAX(0,AE1331-1)","v":40},{"$f":"MAX(0,AF1331-1)","v":39},{"$f":"MAX(0,AG1331-1)","v":38}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1332","v":0}]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},{"$f":"MAX(0,W1333-1)","v":60.598995281445561},{"$f":"MAX(0,X1333-1)","v":59.598995281445561},{"$f":"MAX(0,Y1333-1)","v":58.598995281445561},{"$f":"MAX(0,Z1333-1)","v":57.598995281445561},{"$f":"MAX(0,AA1333-1)","v":56.598995281445561},{"$f":"PrincipledApproach!AC1333","v":55.598995281445561},{"$f":"IF(AC1333>0,IF(AD$131=\"\",AC1333-1,MIN(AC1333-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1333-1)","v":41},{"$f":"MAX(0,AE1333-1)","v":40},{"$f":"MAX(0,AF1333-1)","v":39},{"$f":"MAX(0,AG1333-1)","v":38}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},{"$f":"U1384","v":16.639539684858828},{"$f":"V1384","v":16.573514220136278},16.507488755413728,16.441463290691178,16.196068316203249,15.950673341715321,15.705278367227393,{"$f":"PrincipledApproach!AC1336","v":10.781046240646388},{"$f":"AC1384","v":10.609918522540889},10.357301414861345,10.104684307181801,9.8520671995022564,9.5994500918227121]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4510169977188045,{"$f":"V1385","v":9.1883276836193417},8.9256383695198789,8.662949055420416,8.3420990904048455,8.021249125389275,7.7003991603737045,{"$f":"PrincipledApproach!AC1337","v":5.1693242803467037},4.9445710507664122,4.7198178211861208,4.4950645916058294,4.270311362025538,4.0455581324452465]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.107275127999475,{"$f":"V1386","v":2.0956234341704376},2.0839717403414002,2.0723200465123628,2.0282281306291212,1.9841362147458794,1.9400442988626376,{"$f":"PrincipledApproach!AC1338","v":-3.4643677105429996E-2},-3.383801019600139E-2,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0545995824821501,{"$f":"V1387","v":4.9815989078851306},4.8968755848917001,4.8238749102946805,4.6450968031792179,4.4663186960637553,4.2875405889482927,{"$f":"PrincipledApproach!AC1339","v":1.3385531500248948},1.2803107961548452,1.1161193641080216,0.95192793206119797,0.95192793206119797,0.95192793206119797]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V1388","v":0},{"$f":"W1388","v":0},{"$f":"X1388","v":0},{"$f":"Y1388","v":0},{"$f":"Z1388","v":0},{"$f":"AA1388","v":0},{"$f":"PrincipledApproach!AC1340","v":1.2301765388756207},1.1766498057021983,{"$f":"AD1388","v":0},{"$f":"AE1388","v":0},{"$f":"AF1388","v":0},{"$f":"AG1388","v":0}]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1341","v":5.660697432068412},5.5692595125947326,5.1626165487386295,4.7559735848825264,4.3493306210264233,3.9426876571703202]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1342","v":4.6989934880532358},4.5081608128445447,3.9279926259328457,3.3478244390211467,3.3478244390211467,3.3478244390211467]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8444100812831041,{"$f":"V1391","v":1.8177723272988229},{"$f":"W1391","v":1.7911345733145416},{"$f":"X1391","v":1.7644968193302604},{"$f":"Y1391","v":1.6992611586818367},{"$f":"Z1391","v":1.634025498033413},{"$f":"AA1391","v":1.5687898373849893},{"$f":"PrincipledApproach!AC1343","v":1.5035541767365657},1.438318516088142,{"$f":"AD1391","v":1.4040728371336624},{"$f":"AE1391","v":1.3698271581791828},{"$f":"AF1391","v":1.3355814792247032},{"$f":"AG1391","v":1.3013358002702236}]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.4436407500771428E-2,{"$f":"V1392","v":-4.4436407500771428E-2},-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,{"$f":"PrincipledApproach!AC1344","v":0},0,{"$f":"AD1392","v":0},{"$f":"AE1392","v":0},{"$f":"AF1392","v":0},{"$f":"AG1392","v":0}]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V1393","v":0},{"$f":"W1393","v":0},{"$f":"X1393","v":0},{"$f":"Y1393","v":0},{"$f":"Z1393","v":0},{"$f":"AA1393","v":0},{"$f":"PrincipledApproach!AC1345","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":35.052405066841594},{"$f":"SUM(W1336:W1345)","v":34.612400165609245},{"$f":"SUM(X1336:X1345)","v":34.160672615980481},{"$f":"SUM(Y1336:Y1345)","v":33.720667714748132},{"$f":"SUM(Z1336:Z1345)","v":32.91075349909827},{"$f":"SUM(AA1336:AA1345)","v":32.056402875947647},{"$f":"SUM(AB1336:AB1345)","v":31.202052252797021},30.347701629646391,29.493351006495761,{"$f":"SUM(AE1336:AE1345)","v":26.687920611960624},25.025302012931686,24.107043032861267,{"$f":"SUM(AH1336:AH1345)","v":23.188784052790844}]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$229","v":16.639539684858828}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$230","v":9.4510169977188045}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$231","v":2.107275127999475}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$232","v":5.0545995824821501}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$233","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$234","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$235","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$236","v":1.8444100812831041}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$237","v":-4.4436407500771428E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$238","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":35.052405066841594}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1641","v":0},{"$f":"-Inputs!W1641","v":0},{"$f":"-Inputs!X1641","v":0},{"$f":"-Inputs!Y1641","v":0},{"$f":"-Inputs!Z1641","v":0},{"$f":"-Inputs!AA1641","v":0},{"$f":"-Inputs!AB1641","v":0},{"$f":"PrincipledApproach!AC1360","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"-Inputs!AH1641","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1642","v":0},{"$f":"-Inputs!W1642","v":0},{"$f":"-Inputs!X1642","v":0},{"$f":"-Inputs!Y1642","v":0},{"$f":"-Inputs!Z1642","v":0},{"$f":"-Inputs!AA1642","v":0},{"$f":"-Inputs!AB1642","v":0},{"$f":"PrincipledApproach!AC1361","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"-Inputs!AH1642","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1643","v":0},{"$f":"-Inputs!W1643","v":0},{"$f":"-Inputs!X1643","v":0},{"$f":"-Inputs!Y1643","v":0},{"$f":"-Inputs!Z1643","v":0},{"$f":"-Inputs!AA1643","v":0},{"$f":"-Inputs!AB1643","v":0},{"$f":"PrincipledApproach!AC1362","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"-Inputs!AH1643","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1644","v":0},{"$f":"-Inputs!W1644","v":-1.1722648396410809E-2},{"$f":"-Inputs!X1644","v":0},{"$f":"-Inputs!Y1644","v":0},{"$f":"-Inputs!Z1644","v":0},{"$f":"-Inputs!AA1644","v":0},{"$f":"-Inputs!AB1644","v":0},{"$f":"PrincipledApproach!AC1363","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"-Inputs!AH1644","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1645","v":0},{"$f":"-Inputs!W1645","v":0},{"$f":"-Inputs!X1645","v":0},{"$f":"-Inputs!Y1645","v":0},{"$f":"-Inputs!Z1645","v":0},{"$f":"-Inputs!AA1645","v":0},{"$f":"-Inputs!AB1645","v":0},{"$f":"PrincipledApproach!AC1364","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"-Inputs!AH1645","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1646","v":0},{"$f":"-Inputs!W1646","v":0},{"$f":"-Inputs!X1646","v":0},{"$f":"-Inputs!Y1646","v":0},{"$f":"-Inputs!Z1646","v":0},{"$f":"-Inputs!AA1646","v":0},{"$f":"-Inputs!AB1646","v":0},{"$f":"PrincipledApproach!AC1365","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"-Inputs!AH1646","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1647","v":0},{"$f":"-Inputs!W1647","v":0},{"$f":"-Inputs!X1647","v":0},{"$f":"-Inputs!Y1647","v":0},{"$f":"-Inputs!Z1647","v":0},{"$f":"-Inputs!AA1647","v":0},{"$f":"-Inputs!AB1647","v":0},{"$f":"PrincipledApproach!AC1366","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"-Inputs!AH1647","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1648","v":0},{"$f":"-Inputs!W1648","v":0},{"$f":"-Inputs!X1648","v":0},{"$f":"-Inputs!Y1648","v":0},{"$f":"-Inputs!Z1648","v":0},{"$f":"-Inputs!AA1648","v":0},{"$f":"-Inputs!AB1648","v":0},{"$f":"PrincipledApproach!AC1367","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"-Inputs!AH1648","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1649","v":0},{"$f":"-Inputs!W1649","v":0},{"$f":"-Inputs!X1649","v":0},{"$f":"-Inputs!Y1649","v":0},{"$f":"-Inputs!Z1649","v":0},{"$f":"-Inputs!AA1649","v":0},{"$f":"-Inputs!AB1649","v":0},{"$f":"PrincipledApproach!AC1368","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"-Inputs!AH1649","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1650","v":0},{"$f":"-Inputs!W1650","v":0},{"$f":"-Inputs!X1650","v":0},{"$f":"-Inputs!Y1650","v":0},{"$f":"-Inputs!Z1650","v":0},{"$f":"-Inputs!AA1650","v":0},{"$f":"-Inputs!AB1650","v":0},{"$f":"PrincipledApproach!AC1369","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"-Inputs!AH1650","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},{"$f":"SUM(W1360:W1369)","v":-1.1722648396410809E-2},{"$f":"SUM(X1360:X1369)","v":0},{"$f":"SUM(Y1360:Y1369)","v":0},{"$f":"SUM(Z1360:Z1369)","v":0},{"$f":"SUM(AA1360:AA1369)","v":0},{"$f":"SUM(AB1360:AB1369)","v":0},0,0,{"$f":"SUM(AE1360:AE1369)","v":0},0,0,{"$f":"SUM(AH1360:AH1369)","v":0}]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1108","v":-6.6025464722548541E-2},{"$f":"-Inputs!W1108","v":-6.6025464722548541E-2},{"$f":"-Inputs!X1108","v":-6.6025464722548541E-2},{"$f":"-Inputs!Y1108","v":-0.2453949744879281},{"$f":"-Inputs!Z1108","v":-0.24539497448792807},{"$f":"-Inputs!AA1108","v":-0.24539497448792807},{"$f":"-Inputs!AB1108","v":-0.24539497448792807},{"$f":"PrincipledApproach!AC1372","v":-0.17112771810549823},{"$f":"PrincipledApproach!AD1372-UnderDepreciated!AD1372","v":-0.25261710767954498},{"$f":"PrincipledApproach!AE1372-UnderDepreciated!AE1372","v":-0.25261710767954498},{"$f":"PrincipledApproach!AF1372-UnderDepreciated!AF1372","v":-0.25261710767954504},{"$f":"PrincipledApproach!AG1372-UnderDepreciated!AG1372","v":-0.25261710767954504},{"$f":"PrincipledApproach!AH1372-UnderDepreciated!AH1372","v":-0.25261710767954504}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1109","v":-0.26268931409946328},{"$f":"-Inputs!W1109","v":-0.26268931409946328},{"$f":"-Inputs!X1109","v":-0.26268931409946333},{"$f":"-Inputs!Y1109","v":-0.32084996501557089},{"$f":"-Inputs!Z1109","v":-0.32084996501557089},{"$f":"-Inputs!AA1109","v":-0.32084996501557084},{"$f":"-Inputs!AB1109","v":-0.32084996501557084},{"$f":"PrincipledApproach!AC1373","v":-0.22475322958029137},{"$f":"PrincipledApproach!AD1373-UnderDepreciated!AD1373","v":-0.22475322958029145},{"$f":"PrincipledApproach!AE1373-UnderDepreciated!AE1373","v":-0.22475322958029148},{"$f":"PrincipledApproach!AF1373-UnderDepreciated!AF1373","v":-0.22475322958029148},{"$f":"PrincipledApproach!AG1373-UnderDepreciated!AG1373","v":-0.22475322958029148},{"$f":"PrincipledApproach!AH1373-UnderDepreciated!AH1373","v":-0.22475322958029148}]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1110","v":-1.1651693829037387E-2},{"$f":"-Inputs!W1110","v":-1.1651693829037387E-2},{"$f":"-Inputs!X1110","v":-1.1651693829037387E-2},{"$f":"-Inputs!Y1110","v":-4.4091915883241767E-2},{"$f":"-Inputs!Z1110","v":-4.4091915883241753E-2},{"$f":"-Inputs!AA1110","v":-4.4091915883241767E-2},{"$f":"-Inputs!AB1110","v":-4.4091915883241767E-2},{"$f":"PrincipledApproach!AC1374","v":8.0566690942860471E-4},{"$f":"PrincipledApproach!AD1374-UnderDepreciated!AD1374","v":3.383801019600139E-2},{"$f":"PrincipledApproach!AE1374-UnderDepreciated!AE1374","v":0},{"$f":"PrincipledApproach!AF1374-UnderDepreciated!AF1374","v":0},{"$f":"PrincipledApproach!AG1374-UnderDepreciated!AG1374","v":0},{"$f":"PrincipledApproach!AH1374-UnderDepreciated!AH1374","v":0}]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1111","v":-7.3000674597019352E-2},{"$f":"-Inputs!W1111","v":-7.3000674597019352E-2},{"$f":"-Inputs!X1111","v":-7.3000674597019352E-2},{"$f":"-Inputs!Y1111","v":-0.1787781071154626},{"$f":"-Inputs!Z1111","v":-0.1787781071154626},{"$f":"-Inputs!AA1111","v":-0.1787781071154626},{"$f":"-Inputs!AB1111","v":-0.1787781071154626},{"$f":"PrincipledApproach!AC1375","v":-5.8242353870049515E-2},{"$f":"PrincipledApproach!AD1375-UnderDepreciated!AD1375","v":-0.16419143204682368},{"$f":"PrincipledApproach!AE1375-UnderDepreciated!AE1375","v":-0.16419143204682368},{"$f":"PrincipledApproach!AF1375-UnderDepreciated!AF1375","v":0},{"$f":"PrincipledApproach!AG1375-UnderDepreciated!AG1375","v":0},{"$f":"PrincipledApproach!AH1375-UnderDepreciated!AH1375","v":0}]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1112","v":0},{"$f":"-Inputs!W1112","v":0},{"$f":"-Inputs!X1112","v":0},{"$f":"-Inputs!Y1112","v":0},{"$f":"-Inputs!Z1112","v":0},{"$f":"-Inputs!AA1112","v":0},{"$f":"-Inputs!AB1112","v":0},{"$f":"PrincipledApproach!AC1376","v":-5.3526733173422408E-2},{"$f":"PrincipledApproach!AD1376-UnderDepreciated!AD1376","v":-1.1766498057021983},{"$f":"PrincipledApproach!AE1376-UnderDepreciated!AE1376","v":0},{"$f":"PrincipledApproach!AF1376-UnderDepreciated!AF1376","v":0},{"$f":"PrincipledApproach!AG1376-UnderDepreciated!AG1376","v":0},{"$f":"PrincipledApproach!AH1376-UnderDepreciated!AH1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1113","v":0},{"$f":"-Inputs!W1113","v":0},{"$f":"-Inputs!X1113","v":0},{"$f":"-Inputs!Y1113","v":0},{"$f":"-Inputs!Z1113","v":0},{"$f":"-Inputs!AA1113","v":0},{"$f":"-Inputs!AB1113","v":0},{"$f":"PrincipledApproach!AC1377","v":-9.1437919473679491E-2},{"$f":"PrincipledApproach!AD1377-UnderDepreciated!AD1377","v":-0.40664296385610293},{"$f":"PrincipledApproach!AE1377-UnderDepreciated!AE1377","v":-0.40664296385610305},{"$f":"PrincipledApproach!AF1377-UnderDepreciated!AF1377","v":-0.40664296385610299},{"$f":"PrincipledApproach!AG1377-UnderDepreciated!AG1377","v":-0.40664296385610299},{"$f":"PrincipledApproach!AH1377-UnderDepreciated!AH1377","v":-0.40664296385610293}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1114","v":0},{"$f":"-Inputs!W1114","v":0},{"$f":"-Inputs!X1114","v":0},{"$f":"-Inputs!Y1114","v":0},{"$f":"-Inputs!Z1114","v":0},{"$f":"-Inputs!AA1114","v":0},{"$f":"-Inputs!AB1114","v":0},{"$f":"PrincipledApproach!AC1378","v":-0.19083267520869085},{"$f":"PrincipledApproach!AD1378-UnderDepreciated!AD1378","v":-0.58016818691169902},{"$f":"PrincipledApproach!AE1378-UnderDepreciated!AE1378","v":-0.58016818691169902},{"$f":"PrincipledApproach!AF1378-UnderDepreciated!AF1378","v":0},{"$f":"PrincipledApproach!AG1378-UnderDepreciated!AG1378","v":0},{"$f":"PrincipledApproach!AH1378-UnderDepreciated!AH1378","v":0}]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1115","v":-2.6637753984281184E-2},{"$f":"-Inputs!W1115","v":-2.6637753984281184E-2},{"$f":"-Inputs!X1115","v":-2.6637753984281184E-2},{"$f":"-Inputs!Y1115","v":-6.5235660648423746E-2},{"$f":"-Inputs!Z1115","v":-6.5235660648423746E-2},{"$f":"-Inputs!AA1115","v":-6.5235660648423746E-2},{"$f":"-Inputs!AB1115","v":-6.5235660648423746E-2},{"$f":"PrincipledApproach!AC1379","v":-6.5235660648423746E-2},{"$f":"-IF(AD1343<0,AD1343,IF(AD1331=0,0,MIN((AD1343/AD1331)*(AD1343>0),AD1343)))","v":-3.4245678954479573E-2},{"$f":"-IF(AE1343<0,AE1343,IF(AE1331=0,0,MIN((AE1343/AE1331)*(AE1343>0),AE1343)))","v":-3.4245678954479573E-2},-3.4245678954479566E-2,-3.4245678954479566E-2,-3.4245678954479566E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1116","v":0},{"$f":"-Inputs!W1116","v":0},{"$f":"-Inputs!X1116","v":0},{"$f":"-Inputs!Y1116","v":4.4436407500771428E-2},{"$f":"-Inputs!Z1116","v":0},{"$f":"-Inputs!AA1116","v":0},{"$f":"-Inputs!AB1116","v":0},{"$f":"PrincipledApproach!AC1380","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1117","v":0},{"$f":"-Inputs!W1117","v":0},{"$f":"-Inputs!X1117","v":0},{"$f":"-Inputs!Y1117","v":0},{"$f":"-Inputs!Z1117","v":0},{"$f":"-Inputs!AA1117","v":0},{"$f":"-Inputs!AB1117","v":0},{"$f":"PrincipledApproach!AC1381","v":0},0,{"$f":"-IF(AE1345<0,AE1345,IF(AE1333=0,0,MIN((AE1345/AE1333)*(AE1345>0),AE1345)))","v":0},0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.44000490123234981},{"$f":"SUM(W1372:W1381)","v":-0.44000490123234981},{"$f":"SUM(X1372:X1381)","v":-0.44000490123234987},-0.80991421564985577,-0.85435062315062715,-0.85435062315062715,-0.85435062315062715,{"$f":"SUM(AC1372:AC1381)","v":-0.85435062315062704},-2.8054303945351386,{"$f":"SUM(AE1372:AE1381)","v":-1.6626185990289419},-0.91825898007041906,-0.91825898007041906,-0.91825898007041906]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":16.639539684858828},16.573514220136278,16.507488755413728,16.441463290691178,{"$f":"Y1336+Y1348+Y1360+Y1372","v":16.196068316203249},15.950673341715321,15.705278367227393,15.459883392739465,{"$f":"PrincipledApproach!AC1384","v":10.609918522540889},{"$f":"MAX(AD1336+AD1348+AD1360+AD1372,0)","v":10.357301414861345},{"$f":"AE1336+AE1348+AE1360+AE1372","v":10.104684307181801},9.8520671995022564,9.5994500918227121,9.3468329841431679]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":9.4510169977188045},9.1883276836193417,8.9256383695198789,8.662949055420416,{"$f":"Y1337+Y1349+Y1361+Y1373","v":8.3420990904048455},8.021249125389275,7.7003991603737045,7.379549195358134,{"$f":"PrincipledApproach!AC1385","v":4.9445710507664122},4.7198178211861208,{"$f":"AE1337+AE1349+AE1361+AE1373","v":4.4950645916058294},4.270311362025538,4.0455581324452465,3.8208049028649551]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":2.107275127999475},2.0956234341704376,2.0839717403414002,{"$f":"X1338+X1350+X1362+X1374","v":2.0723200465123628},{"$f":"Y1338+Y1350+Y1362+Y1374","v":2.0282281306291212},1.9841362147458794,1.9400442988626376,1.8959523829793958,{"$f":"PrincipledApproach!AC1386","v":-3.383801019600139E-2},0,{"$f":"AE1338+AE1350+AE1362+AE1374","v":0},0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1339+U1351+U1363+U1375","v":5.0545995824821501},4.9815989078851306,4.8968755848917001,{"$f":"X1339+X1351+X1363+X1375","v":4.8238749102946805},{"$f":"Y1339+Y1351+Y1363+Y1375","v":4.6450968031792179},4.4663186960637553,4.2875405889482927,4.1087624818328301,{"$f":"PrincipledApproach!AC1387","v":1.2803107961548452},1.1161193641080216,{"$f":"AE1339+AE1351+AE1363+AE1375","v":0.95192793206119797},0.95192793206119797,0.95192793206119797,0.95192793206119797]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1340+U1352+U1364+U1376","v":0},0,0,0,0,{"$f":"Z1340+Z1352+Z1364+Z1376","v":0},0,0,{"$f":"PrincipledApproach!AC1388","v":1.1766498057021983},0,{"$f":"AE1340+AE1352+AE1364+AE1376","v":0},0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1341+U1353+U1365+U1377","v":0},0,0,0,0,{"$f":"Z1341+Z1353+Z1365+Z1377","v":0},0,0,{"$f":"PrincipledApproach!AC1389","v":5.5692595125947326},5.1626165487386295,{"$f":"AE1341+AE1353+AE1365+AE1377","v":4.7559735848825264},4.3493306210264233,3.9426876571703202,3.5360446933142171]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1342+U1354+U1366+U1378","v":0},0,0,0,0,{"$f":"Z1342+Z1354+Z1366+Z1378","v":0},0,0,{"$f":"PrincipledApproach!AC1390","v":4.5081608128445447},3.9279926259328457,{"$f":"AE1342+AE1354+AE1366+AE1378","v":3.3478244390211467},3.3478244390211467,3.3478244390211467,3.3478244390211467]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8444100812831041,1.8177723272988229,1.7911345733145416,1.7644968193302604,1.6992611586818367,1.634025498033413,1.5687898373849893,1.5035541767365657,{"$f":"PrincipledApproach!AC1391","v":1.438318516088142},1.4040728371336624,1.3698271581791828,1.3355814792247032,1.3013358002702236,1.2670901213157439]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-4.4436407500771428E-2},-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,{"$f":"Y1344+Y1356+Y1368+Y1380","v":0},0,0,0,{"$f":"PrincipledApproach!AC1392","v":0},{"$f":"MAX(AD1344+AD1356+AD1368+AD1380,0)","v":0},{"$f":"AE1344+AE1356+AE1368+AE1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,{"$f":"Y1345+Y1357+Y1369+Y1381","v":0},0,0,0,{"$f":"PrincipledApproach!AC1393","v":0},{"$f":"MAX(AD1345+AD1357+AD1369+AD1381,0)","v":0},{"$f":"AE1345+AE1357+AE1369+AE1381","v":0},0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":35.052405066841594},{"$f":"SUM(V1384:V1393)","v":34.612400165609245},{"$f":"SUM(W1384:W1393)","v":34.160672615980481},33.720667714748132,32.91075349909827,{"$f":"SUM(Z1384:Z1393)","v":32.056402875947647},{"$f":"SUM(AA1384:AA1393)","v":31.202052252797021},{"$f":"SUM(AB1384:AB1393)","v":30.347701629646391},{"$f":"SUM(AC1384:AC1393)","v":29.493351006495761},26.687920611960624,{"$f":"SUM(AE1384:AE1393)","v":25.025302012931686},24.107043032861267,23.188784052790844,{"$f":"SUM(AH1384:AH1393)","v":22.270525072720428}]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},{"$f":"MAX(0,X1410-1)","v":68},{"$f":"MAX(0,Y1410-1)","v":67},{"$f":"MAX(0,Z1410-1)","v":66},{"$f":"MAX(0,AA1410-1)","v":65},{"$f":"PrincipledApproach!AC1410","v":64},{"$f":"IF(AC1410>0,IF(AD$131=\"\",AC1410-1,MIN(AC1410-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1410-1)","v":41},{"$f":"MAX(0,AE1410-1)","v":40},{"$f":"MAX(0,AF1410-1)","v":39},{"$f":"MAX(0,AG1410-1)","v":38}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,{"$f":"PrincipledApproach!AC1411","v":24},{"$f":"IF(AC1411>0,IF(AD$131=\"\",AC1411-1,MIN(AC1411-1,AD$131)),0)","v":23},22,21,20,19]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,{"$f":"PrincipledApproach!AC1412","v":24},{"$f":"IF(AD1409=\"\",MAX(0,AC1412-1),Inputs!$D$71-(AC$6-LEFT($A1408,4)))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,{"$f":"PrincipledApproach!AC1413","v":4},{"$f":"MAX(0,AC1413-1)","v":3},2,1,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,W1414-1)","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1414","v":0},{"$f":"MAX(0,AC1414-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,W1415-1)","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1415","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AC1416","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"PrincipledApproach!AC1417","v":24},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1417+1)","v":43},{"$f":"MAX(0,AD1417-1)","v":42},{"$f":"MAX(0,AE1417-1)","v":41},{"$f":"MAX(0,AF1417-1)","v":40},{"$f":"MAX(0,AG1417-1)","v":39}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1418","v":0}]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},{"$f":"MAX(0,X1419-1)","v":60.598995281445561},{"$f":"MAX(0,Y1419-1)","v":59.598995281445561},{"$f":"MAX(0,Z1419-1)","v":58.598995281445561},{"$f":"MAX(0,AA1419-1)","v":57.598995281445561},{"$f":"PrincipledApproach!AC1419","v":56.598995281445561},{"$f":"IF(AC1419>0,IF(AD$131=\"\",AC1419-1,MIN(AC1419-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1419-1)","v":41},{"$f":"MAX(0,AE1419-1)","v":40},{"$f":"MAX(0,AF1419-1)","v":39},{"$f":"MAX(0,AG1419-1)","v":38}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},{"$f":"V1470","v":5.2018178385339553},{"$f":"W1470","v":5.1305617850476724},5.0593057315613894,4.9849041766854869,4.9105026218095844,4.8361010669336819,{"$f":"PrincipledApproach!AC1422","v":2.4671475125202726},{"$f":"AC1470","v":2.4285983326371432},2.3707745628124495,2.3129507929877557,2.255127023163062,2.1973032533383683]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1572759259249343,{"$f":"W1471","v":6.0751642570699831},5.9930525882150318,5.7790149957787804,5.564977403342529,5.3509398109062776,{"$f":"PrincipledApproach!AC1423","v":4.2673499208371339},4.0895436741355864,3.9117374274340393,3.7339311807324922,3.5561249340309451,3.378318687329398]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0581865170467977,{"$f":"W1472","v":0.99444193201466446},0.93069734698253126,0.91130781892039514,0.89191829085825902,0.8725287627961229,{"$f":"PrincipledApproach!AC1424","v":0.17152353624139946},0.16762527405409494,0.16033721866043865,0.15304916326678236,0.14576110787312607,0.13847305247946978]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.1937440738909082,{"$f":"W1473","v":9.1265819774704333},9.0594198810499584,8.7358691710124603,8.4123184609749622,8.088767750937464,{"$f":"PrincipledApproach!AC1425","v":4.868801794992601},4.665935053534576,4.0894860320340154,3.5130370105334547,2.9365879890328941,2.9365879890328941]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"W1474","v":0},{"$f":"X1474","v":0},{"$f":"Y1474","v":0},{"$f":"Z1474","v":0},{"$f":"AA1474","v":0},{"$f":"PrincipledApproach!AC1426","v":1.3000491019707379},1.2458803893886239,{"$f":"AD1474","v":0},{"$f":"AE1474","v":0},{"$f":"AF1474","v":0},{"$f":"AG1474","v":0}]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1427","v":2.1836973147163898},2.1459141258987047,1.9852233461172639,1.8245325663358232,1.6638417865543822,1.5031510067729412]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1428","v":3.2583888248832196},3.1420817711012363,2.7546788296523546,2.3672758882034732,1.9798729467545919,1.9798729467545919]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2138247060402272,{"$f":"W1477","v":1.2049574794468587},{"$f":"X1477","v":1.1960902528534902},{"$f":"Y1477","v":1.1533727438230086},{"$f":"Z1477","v":1.1106552347925269},{"$f":"AA1477","v":1.0679377257620453},{"$f":"PrincipledApproach!AC1429","v":1.0252202167315636},0.98250270770108183,{"$f":"AD1477","v":0.95965380752198692},{"$f":"AE1477","v":0.93680490734289201},{"$f":"AF1477","v":0.9139560071637971},{"$f":"AG1477","v":0.89110710698470219}]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20914412159572479,{"$f":"W1478","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,{"$f":"PrincipledApproach!AC1430","v":0.20914412159572479},0.20914412159572479,{"$f":"AD1478","v":0.20914412159572479},{"$f":"AE1478","v":0.20914412159572479},{"$f":"AF1478","v":0.20914412159572479},{"$f":"AG1478","v":0.20914412159572479}]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"W1479","v":0},{"$f":"X1479","v":0},{"$f":"Y1479","v":0},{"$f":"Z1479","v":0},{"$f":"AA1479","v":0},{"$f":"PrincipledApproach!AC1431","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":23.033993183032546},{"$f":"SUM(X1422:X1431)","v":22.740851552645335},{"$f":"SUM(Y1422:Y1431)","v":22.447709922258127},{"$f":"SUM(Z1422:Z1431)","v":21.773613027815856},{"$f":"SUM(AA1422:AA1431)","v":21.099516133373584},{"$f":"SUM(AB1422:AB1431)","v":20.425419238931315},19.75132234448904,19.077225450046768,{"$f":"SUM(AE1422:AE1431)","v":16.441035345828272},15.050725630998397,13.660415916168523,{"$f":"SUM(AH1422:AH1431)","v":13.233958164288088}]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$229","v":5.2018178385339553}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$230","v":6.1572759259249343}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$231","v":1.0581865170467977}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$232","v":9.1937440738909082}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$233","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$234","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$235","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$236","v":1.2138247060402272}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$237","v":0.20914412159572479}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$238","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":23.033993183032546}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1653","v":0},{"$f":"-Inputs!X1653","v":0},{"$f":"-Inputs!Y1653","v":0},{"$f":"-Inputs!Z1653","v":0},{"$f":"-Inputs!AA1653","v":0},{"$f":"-Inputs!AB1653","v":0},{"$f":"PrincipledApproach!AC1446","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"-Inputs!AH1653","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1654","v":0},{"$f":"-Inputs!X1654","v":0},{"$f":"-Inputs!Y1654","v":0},{"$f":"-Inputs!Z1654","v":0},{"$f":"-Inputs!AA1654","v":0},{"$f":"-Inputs!AB1654","v":0},{"$f":"PrincipledApproach!AC1447","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"-Inputs!AH1654","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1655","v":0},{"$f":"-Inputs!X1655","v":0},{"$f":"-Inputs!Y1655","v":0},{"$f":"-Inputs!Z1655","v":0},{"$f":"-Inputs!AA1655","v":0},{"$f":"-Inputs!AB1655","v":0},{"$f":"PrincipledApproach!AC1448","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"-Inputs!AH1655","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1656","v":0},{"$f":"-Inputs!X1656","v":0},{"$f":"-Inputs!Y1656","v":0},{"$f":"-Inputs!Z1656","v":0},{"$f":"-Inputs!AA1656","v":0},{"$f":"-Inputs!AB1656","v":0},{"$f":"PrincipledApproach!AC1449","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"-Inputs!AH1656","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1657","v":0},{"$f":"-Inputs!X1657","v":0},{"$f":"-Inputs!Y1657","v":0},{"$f":"-Inputs!Z1657","v":0},{"$f":"-Inputs!AA1657","v":0},{"$f":"-Inputs!AB1657","v":0},{"$f":"PrincipledApproach!AC1450","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"-Inputs!AH1657","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1658","v":0},{"$f":"-Inputs!X1658","v":0},{"$f":"-Inputs!Y1658","v":0},{"$f":"-Inputs!Z1658","v":0},{"$f":"-Inputs!AA1658","v":0},{"$f":"-Inputs!AB1658","v":0},{"$f":"PrincipledApproach!AC1451","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"-Inputs!AH1658","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1659","v":0},{"$f":"-Inputs!X1659","v":0},{"$f":"-Inputs!Y1659","v":0},{"$f":"-Inputs!Z1659","v":0},{"$f":"-Inputs!AA1659","v":0},{"$f":"-Inputs!AB1659","v":0},{"$f":"PrincipledApproach!AC1452","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"-Inputs!AH1659","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1660","v":0},{"$f":"-Inputs!X1660","v":0},{"$f":"-Inputs!Y1660","v":0},{"$f":"-Inputs!Z1660","v":0},{"$f":"-Inputs!AA1660","v":0},{"$f":"-Inputs!AB1660","v":0},{"$f":"PrincipledApproach!AC1453","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"-Inputs!AH1660","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1661","v":0},{"$f":"-Inputs!X1661","v":0},{"$f":"-Inputs!Y1661","v":0},{"$f":"-Inputs!Z1661","v":0},{"$f":"-Inputs!AA1661","v":0},{"$f":"-Inputs!AB1661","v":0},{"$f":"PrincipledApproach!AC1454","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"-Inputs!AH1661","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1662","v":0},{"$f":"-Inputs!X1662","v":0},{"$f":"-Inputs!Y1662","v":0},{"$f":"-Inputs!Z1662","v":0},{"$f":"-Inputs!AA1662","v":0},{"$f":"-Inputs!AB1662","v":0},{"$f":"PrincipledApproach!AC1455","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"-Inputs!AH1662","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1454)","v":0},0,0,0,0,0,{"$f":"SUM(AC1446:AC1455)","v":0},{"$f":"SUM(AD1446:AD1454)","v":0},{"$f":"SUM(AE1446:AE1454)","v":0},0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1120","v":-7.125605348628293E-2},{"$f":"-Inputs!X1120","v":-7.125605348628293E-2},{"$f":"-Inputs!Y1120","v":-7.4401554875902789E-2},{"$f":"-Inputs!Z1120","v":-7.4401554875902789E-2},{"$f":"-Inputs!AA1120","v":-7.4401554875902789E-2},{"$f":"-Inputs!AB1120","v":-7.4401554875902789E-2},{"$f":"PrincipledApproach!AC1458","v":-3.8549179883129274E-2},{"$f":"PrincipledApproach!AD1458-UnderDepreciated!AD1458","v":-5.7823769824693887E-2},{"$f":"PrincipledApproach!AE1458-UnderDepreciated!AE1458","v":-5.7823769824693887E-2},{"$f":"PrincipledApproach!AF1458-UnderDepreciated!AF1458","v":-5.7823769824693894E-2},{"$f":"PrincipledApproach!AG1458-UnderDepreciated!AG1458","v":-5.7823769824693901E-2},{"$f":"PrincipledApproach!AH1458-UnderDepreciated!AH1458","v":-5.7823769824693901E-2}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1121","v":-8.2111668854951303E-2},{"$f":"-Inputs!X1121","v":-8.2111668854951303E-2},{"$f":"-Inputs!Y1121","v":-0.21403759243625115},{"$f":"-Inputs!Z1121","v":-0.21403759243625115},{"$f":"-Inputs!AA1121","v":-0.21403759243625117},{"$f":"-Inputs!AB1121","v":-0.21403759243625115},{"$f":"PrincipledApproach!AC1459","v":-0.17780624670154732},{"$f":"PrincipledApproach!AD1459-UnderDepreciated!AD1459","v":-0.17780624670154724},{"$f":"PrincipledApproach!AE1459-UnderDepreciated!AE1459","v":-0.17780624670154724},{"$f":"PrincipledApproach!AF1459-UnderDepreciated!AF1459","v":-0.17780624670154724},{"$f":"PrincipledApproach!AG1459-UnderDepreciated!AG1459","v":-0.17780624670154727},{"$f":"PrincipledApproach!AH1459-UnderDepreciated!AH1459","v":-0.17780624670154727}]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1122","v":-6.3744585032133247E-2},{"$f":"-Inputs!X1122","v":-6.3744585032133247E-2},{"$f":"-Inputs!Y1122","v":-1.9389528062136067E-2},{"$f":"-Inputs!Z1122","v":-1.9389528062136063E-2},{"$f":"-Inputs!AA1122","v":-1.9389528062136063E-2},{"$f":"-Inputs!AB1122","v":-1.9389528062136063E-2},{"$f":"PrincipledApproach!AC1460","v":-3.8982621873045313E-3},{"$f":"PrincipledApproach!AD1460-UnderDepreciated!AD1460","v":-7.2880553936563019E-3},{"$f":"PrincipledApproach!AE1460-UnderDepreciated!AE1460","v":-7.2880553936563027E-3},{"$f":"PrincipledApproach!AF1460-UnderDepreciated!AF1460","v":-7.2880553936563027E-3},{"$f":"PrincipledApproach!AG1460-UnderDepreciated!AG1460","v":-7.2880553936563036E-3},{"$f":"PrincipledApproach!AH1460-UnderDepreciated!AH1460","v":-7.2880553936563045E-3}]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1123","v":-6.7162096420475409E-2},{"$f":"-Inputs!X1123","v":-6.7162096420475409E-2},{"$f":"-Inputs!Y1123","v":-0.32355071003749825},{"$f":"-Inputs!Z1123","v":-0.32355071003749825},{"$f":"-Inputs!AA1123","v":-0.32355071003749825},{"$f":"-Inputs!AB1123","v":-0.32355071003749825},{"$f":"PrincipledApproach!AC1461","v":-0.20286674145802491},{"$f":"PrincipledApproach!AD1461-UnderDepreciated!AD1461","v":-0.57644902150056099},{"$f":"PrincipledApproach!AE1461-UnderDepreciated!AE1461","v":-0.57644902150056088},{"$f":"PrincipledApproach!AF1461-UnderDepreciated!AF1461","v":-0.57644902150056088},{"$f":"PrincipledApproach!AG1461-UnderDepreciated!AG1461","v":0},{"$f":"PrincipledApproach!AH1461-UnderDepreciated!AH1461","v":0}]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1124","v":0},{"$f":"-Inputs!X1124","v":0},{"$f":"-Inputs!Y1124","v":0},{"$f":"-Inputs!Z1124","v":0},{"$f":"-Inputs!AA1124","v":0},{"$f":"-Inputs!AB1124","v":0},{"$f":"PrincipledApproach!AC1462","v":-5.4168712582114018E-2},{"$f":"PrincipledApproach!AD1462-UnderDepreciated!AD1462","v":-1.2458803893886239},{"$f":"PrincipledApproach!AE1462-UnderDepreciated!AE1462","v":0},{"$f":"PrincipledApproach!AF1462-UnderDepreciated!AF1462","v":0},{"$f":"PrincipledApproach!AG1462-UnderDepreciated!AG1462","v":0},{"$f":"PrincipledApproach!AH1462-UnderDepreciated!AH1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1125","v":0},{"$f":"-Inputs!X1125","v":0},{"$f":"-Inputs!Y1125","v":0},{"$f":"-Inputs!Z1125","v":0},{"$f":"-Inputs!AA1125","v":0},{"$f":"-Inputs!AB1125","v":0},{"$f":"PrincipledApproach!AC1463","v":-3.7783188817685026E-2},{"$f":"PrincipledApproach!AD1463-UnderDepreciated!AD1463","v":-0.16069077978144083},{"$f":"PrincipledApproach!AE1463-UnderDepreciated!AE1463","v":-0.16069077978144083},{"$f":"PrincipledApproach!AF1463-UnderDepreciated!AF1463","v":-0.16069077978144086},{"$f":"PrincipledApproach!AG1463-UnderDepreciated!AG1463","v":-0.16069077978144092},{"$f":"PrincipledApproach!AH1463-UnderDepreciated!AH1463","v":-0.16069077978144092}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1126","v":0},{"$f":"-Inputs!X1126","v":0},{"$f":"-Inputs!Y1126","v":0},{"$f":"-Inputs!Z1126","v":0},{"$f":"-Inputs!AA1126","v":0},{"$f":"-Inputs!AB1126","v":0},{"$f":"PrincipledApproach!AC1464","v":-0.11630705378198319},{"$f":"PrincipledApproach!AD1464-UnderDepreciated!AD1464","v":-0.38740294144888165},{"$f":"PrincipledApproach!AE1464-UnderDepreciated!AE1464","v":-0.38740294144888132},{"$f":"PrincipledApproach!AF1464-UnderDepreciated!AF1464","v":-0.38740294144888132},{"$f":"PrincipledApproach!AG1464-UnderDepreciated!AG1464","v":0},{"$f":"PrincipledApproach!AH1464-UnderDepreciated!AH1464","v":0}]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1127","v":-8.8672265933684401E-3},{"$f":"-Inputs!X1127","v":-8.8672265933684401E-3},{"$f":"-Inputs!Y1127","v":-4.2717509030481764E-2},{"$f":"-Inputs!Z1127","v":-4.2717509030481764E-2},{"$f":"-Inputs!AA1127","v":-4.2717509030481764E-2},{"$f":"-Inputs!AB1127","v":-4.2717509030481764E-2},{"$f":"PrincipledApproach!AC1465","v":-4.2717509030481764E-2},{"$f":"-IF(AD1429<0,AD1429,IF(AD1417=0,0,MIN((AD1429/AD1417)*(AD1429>0),AD1429)))","v":-2.2848900179094925E-2},{"$f":"-IF(AE1429<0,AE1429,IF(AE1417=0,0,MIN((AE1429/AE1417)*(AE1429>0),AE1429)))","v":-2.2848900179094928E-2},-2.2848900179094928E-2,-2.2848900179094928E-2,-2.2848900179094928E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1128","v":0},{"$f":"-Inputs!X1128","v":0},{"$f":"-Inputs!Y1128","v":0},{"$f":"-Inputs!Z1128","v":0},{"$f":"-Inputs!AA1128","v":0},{"$f":"-Inputs!AB1128","v":0},{"$f":"PrincipledApproach!AC1466","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1129","v":0},{"$f":"-Inputs!X1129","v":0},{"$f":"-Inputs!Y1129","v":0},{"$f":"-Inputs!Z1129","v":0},{"$f":"-Inputs!AA1129","v":0},{"$f":"-Inputs!AB1129","v":0},{"$f":"PrincipledApproach!AC1467","v":0},0,{"$f":"-IF(AE1431<0,AE1431,IF(AE1419=0,0,MIN((AE1431/AE1419)*(AE1431>0),AE1431)))","v":0},0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-0.29314163038721136},{"$f":"SUM(X1458:X1467)","v":-0.29314163038721136},-0.67409689444226994,-0.67409689444226994,-0.67409689444227006,-0.67409689444226994,{"$f":"SUM(AC1458:AC1467)","v":-0.67409689444226994},-2.6361901042185001,{"$f":"SUM(AE1458:AE1467)","v":-1.3903097148298755},-1.3903097148298755,-0.42645775188043328,-0.42645775188043333]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":5.2018178385339553},5.1305617850476724,5.0593057315613894,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":4.9849041766854869},4.9105026218095844,4.8361010669336819,4.7616995120577794,{"$f":"PrincipledApproach!AC1470","v":2.4285983326371432},{"$f":"MAX(AD1422+AD1434+AD1446+AD1458,0)","v":2.3707745628124495},{"$f":"AE1422+AE1434+AE1446+AE1458","v":2.3129507929877557},2.255127023163062,2.1973032533383683,2.1394794835136746]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1423+V1435+V1447+V1459","v":6.1572759259249343},6.0751642570699831,5.9930525882150318,5.7790149957787804,5.564977403342529,5.3509398109062776,5.1369022184700261,{"$f":"PrincipledApproach!AC1471","v":4.0895436741355864},3.9117374274340393,{"$f":"AE1423+AE1435+AE1447+AE1459","v":3.7339311807324922},3.5561249340309451,3.378318687329398,3.2005124406278509]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1424+V1436+V1448+V1460","v":1.0581865170467977},0.99444193201466446,{"$f":"X1424+X1436+X1448+X1460","v":0.93069734698253126},0.91130781892039514,0.89191829085825902,0.8725287627961229,0.85313923473398678,{"$f":"PrincipledApproach!AC1472","v":0.16762527405409494},0.16033721866043865,{"$f":"AE1424+AE1436+AE1448+AE1460","v":0.15304916326678236},0.14576110787312607,0.13847305247946978,0.13118499708581347]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1425+V1437+V1449+V1461","v":9.1937440738909082},9.1265819774704333,{"$f":"X1425+X1437+X1449+X1461","v":9.0594198810499584},8.7358691710124603,8.4123184609749622,8.088767750937464,7.7652170408999659,{"$f":"PrincipledApproach!AC1473","v":4.665935053534576},4.0894860320340154,{"$f":"AE1425+AE1437+AE1449+AE1461","v":3.5130370105334547},2.9365879890328941,2.9365879890328941,2.9365879890328941]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1426+V1438+V1450+V1462","v":0},0,0,0,{"$f":"Z1426+Z1438+Z1450+Z1462","v":0},0,0,{"$f":"PrincipledApproach!AC1474","v":1.2458803893886239},0,{"$f":"AE1426+AE1438+AE1450+AE1462","v":0},0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1427+V1439+V1451+V1463","v":0},0,0,0,{"$f":"Z1427+Z1439+Z1451+Z1463","v":0},0,0,{"$f":"PrincipledApproach!AC1475","v":2.1459141258987047},1.9852233461172639,{"$f":"AE1427+AE1439+AE1451+AE1463","v":1.8245325663358232},1.6638417865543822,1.5031510067729412,1.3424602269915002]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1428+V1440+V1452+V1464","v":0},0,0,0,{"$f":"Z1428+Z1440+Z1452+Z1464","v":0},0,0,{"$f":"PrincipledApproach!AC1476","v":3.1420817711012363},2.7546788296523546,{"$f":"AE1428+AE1440+AE1452+AE1464","v":2.3672758882034732},1.9798729467545919,1.9798729467545919,1.9798729467545919]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2138247060402272,1.2049574794468587,1.1960902528534902,1.1533727438230086,1.1106552347925269,1.0679377257620453,1.0252202167315636,{"$f":"PrincipledApproach!AC1477","v":0.98250270770108183},0.95965380752198692,0.93680490734289201,0.9139560071637971,0.89110710698470219,0.86825820680560728]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,{"$f":"PrincipledApproach!AC1478","v":0.20914412159572479},{"$f":"MAX(AD1430+AD1442+AD1454+AD1466,0)","v":0.20914412159572479},{"$f":"AE1430+AE1442+AE1454+AE1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1431+V1443+V1455+V1467","v":0},0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1479","v":0},{"$f":"MAX(AD1431+AD1443+AD1455+AD1467,0)","v":0},{"$f":"AE1431+AE1443+AE1455+AE1467","v":0},0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":23.033993183032546},{"$f":"SUM(W1470:W1479)","v":22.740851552645335},22.447709922258127,21.773613027815856,{"$f":"SUM(Z1470:Z1479)","v":21.099516133373584},{"$f":"SUM(AA1470:AA1479)","v":20.425419238931315},{"$f":"SUM(AB1470:AB1479)","v":19.751322344489047},{"$f":"SUM(AC1470:AC1479)","v":19.077225450046768},16.441035345828272,{"$f":"SUM(AE1470:AE1479)","v":15.050725630998397},13.660415916168523,13.233958164288088,{"$f":"SUM(AH1470:AH1479)","v":12.807500412407656}]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},{"$f":"MAX(0,Y1496-1)","v":68},{"$f":"MAX(0,Z1496-1)","v":67},{"$f":"MAX(0,AA1496-1)","v":66},{"$f":"PrincipledApproach!AC1496","v":65},{"$f":"IF(AC1496>0,IF(AD$131=\"\",AC1496-1,MIN(AC1496-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1496-1)","v":41},{"$f":"MAX(0,AE1496-1)","v":40},{"$f":"MAX(0,AF1496-1)","v":39},{"$f":"MAX(0,AG1496-1)","v":38}]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,{"$f":"PrincipledApproach!AC1497","v":25},{"$f":"IF(AC1497>0,IF(AD$131=\"\",AC1497-1,MIN(AC1497-1,AD$131)),0)","v":24},23,22,21,20]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,{"$f":"PrincipledApproach!AC1498","v":25},{"$f":"IF(AD1495=\"\",MAX(0,AC1498-1),Inputs!$D$71-(AC$6-LEFT($A1494,4)))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,{"$f":"PrincipledApproach!AC1499","v":5},{"$f":"MAX(0,AC1499-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,X1500-1)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1500","v":0},{"$f":"MAX(0,AC1500-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,X1501-1)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1501","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1502","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"PrincipledApproach!AC1503","v":25},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1503+1)","v":44},{"$f":"MAX(0,AD1503-1)","v":43},{"$f":"MAX(0,AE1503-1)","v":42},{"$f":"MAX(0,AF1503-1)","v":41},{"$f":"MAX(0,AG1503-1)","v":40}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1504","v":0}]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},{"$f":"MAX(0,Y1505-1)","v":60.598995281445561},{"$f":"MAX(0,Z1505-1)","v":59.598995281445561},{"$f":"MAX(0,AA1505-1)","v":58.598995281445561},{"$f":"PrincipledApproach!AC1505","v":57.598995281445561},{"$f":"IF(AC1505>0,IF(AD$131=\"\",AC1505-1,MIN(AC1505-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1505-1)","v":41},{"$f":"MAX(0,AE1505-1)","v":40},{"$f":"MAX(0,AF1505-1)","v":39},{"$f":"MAX(0,AG1505-1)","v":38}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},{"$f":"W1556","v":0.63542696963181911},{"$f":"X1556","v":0.62659499188321843},0.61751390504433123,0.60843281820544404,0.59935173136655684,{"$f":"PrincipledApproach!AC1508","v":0.360218133013397},{"$f":"AC1556","v":0.35467631558242169},0.34623164140188784,0.33778696722135398,0.32934229304082013,0.32089761886028628]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3333187234695147,{"$f":"X1557","v":3.2215956340723295},3.1105061294491456,2.9994166248259617,2.8883271202027778,{"$f":"PrincipledApproach!AC1509","v":1.5333754627630907},1.472040444252567,1.4107054257420433,1.3493704072315196,1.2880353887209959,1.2267003702104722]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3066475006903555,{"$f":"X1558","v":1.2429029156582223},1.2175375500325443,1.1921721844068662,1.1668068187811882,{"$f":"PrincipledApproach!AC1510","v":0.46621354757999012},0.45585324652265702,0.43685936125087965,0.41786547597910229,0.39887159070732492,0.37987770543554755]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1389178090420931,{"$f":"X1559","v":7.9590551196433186},7.684604943103893,7.4101547665644674,7.1357045900250418,{"$f":"PrincipledApproach!AC1511","v":3.4411925598672011},3.3035448574725126,2.8953456897693282,2.4871465220661437,2.0789473543629593,1.6707481866597749]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1560","v":0},{"$f":"Y1560","v":0},{"$f":"Z1560","v":0},{"$f":"AA1560","v":0},{"$f":"PrincipledApproach!AC1512","v":0.80929353840241003},0.77692179686631357,{"$f":"AD1560","v":0},{"$f":"AE1560","v":0},{"$f":"AF1560","v":0},{"$f":"AG1560","v":0}]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1513","v":0.8872807723956746},0.85645751282562166,0.78767754667190859,0.71889758051819552,0.65011761436448245,0.58133764821076939]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"PrincipledApproach!AC1514","v":3.8726301127266276},3.730723819599123,3.2728480235816306,2.8149722275641382,2.3570964315466458,1.8992206355291534]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3560336862650671E-3,{"$f":"X1563","v":9.1492738417255845E-3},{"$f":"Y1563","v":8.8337816402867704E-3},{"$f":"Z1563","v":8.5182894388479563E-3},{"$f":"AA1563","v":8.2027972374091422E-3},{"$f":"PrincipledApproach!AC1515","v":7.8873050359703281E-3},7.571812834531514E-3,{"$f":"AD1563","v":7.3997261792012525E-3},{"$f":"AE1563","v":7.227639523870991E-3},{"$f":"AF1563","v":7.0555528685407294E-3},{"$f":"AG1563","v":6.8834662132104679E-3}]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5188196141019645E-4,{"$f":"X1564","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,{"$f":"PrincipledApproach!AC1516","v":6.5188196141019645E-4},6.5188196141019645E-4,{"$f":"AD1564","v":6.5188196141019645E-4},{"$f":"AE1564","v":6.5188196141019645E-4},{"$f":"AF1564","v":6.5188196141019645E-4},{"$f":"AG1564","v":6.5188196141019645E-4}]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1565","v":0},{"$f":"Y1565","v":0},{"$f":"Z1565","v":0},{"$f":"AA1565","v":0},{"$f":"PrincipledApproach!AC1517","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":13.424318918481458},{"$f":"SUM(Y1508:Y1517)","v":13.059949817060225},{"$f":"SUM(Z1508:Z1517)","v":12.639648191231609},{"$f":"SUM(AA1508:AA1517)","v":12.219346565402999},{"$f":"SUM(AB1508:AB1517)","v":11.799044939574383},11.378743313745771,10.958441687917157,{"$f":"SUM(AE1508:AE1517)","v":9.1577192965582892},8.1339187020657331,7.1101181075731796,{"$f":"SUM(AH1508:AH1517)","v":6.0863175130806244}]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$229","v":0.63542696963181911}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$230","v":3.3333187234695147}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$231","v":1.3066475006903555}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$232","v":8.1389178090420931}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$233","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$234","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$235","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$236","v":9.3560336862650671E-3}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$237","v":6.5188196141019645E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$238","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":13.424318918481458}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1665","v":0},{"$f":"-Inputs!Y1665","v":0},{"$f":"-Inputs!Z1665","v":0},{"$f":"-Inputs!AA1665","v":0},{"$f":"-Inputs!AB1665","v":0},{"$f":"PrincipledApproach!AC1532","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"-Inputs!AH1665","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1666","v":0},{"$f":"-Inputs!Y1666","v":0},{"$f":"-Inputs!Z1666","v":0},{"$f":"-Inputs!AA1666","v":0},{"$f":"-Inputs!AB1666","v":0},{"$f":"PrincipledApproach!AC1533","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"-Inputs!AH1666","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1667","v":0},{"$f":"-Inputs!Y1667","v":0},{"$f":"-Inputs!Z1667","v":0},{"$f":"-Inputs!AA1667","v":0},{"$f":"-Inputs!AB1667","v":0},{"$f":"PrincipledApproach!AC1534","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"-Inputs!AH1667","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1668","v":0},{"$f":"-Inputs!Y1668","v":0},{"$f":"-Inputs!Z1668","v":0},{"$f":"-Inputs!AA1668","v":0},{"$f":"-Inputs!AB1668","v":0},{"$f":"PrincipledApproach!AC1535","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"-Inputs!AH1668","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1669","v":0},{"$f":"-Inputs!Y1669","v":0},{"$f":"-Inputs!Z1669","v":0},{"$f":"-Inputs!AA1669","v":0},{"$f":"-Inputs!AB1669","v":0},{"$f":"PrincipledApproach!AC1536","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"-Inputs!AH1669","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1670","v":0},{"$f":"-Inputs!Y1670","v":0},{"$f":"-Inputs!Z1670","v":0},{"$f":"-Inputs!AA1670","v":0},{"$f":"-Inputs!AB1670","v":0},{"$f":"PrincipledApproach!AC1537","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"-Inputs!AH1670","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1671","v":0},{"$f":"-Inputs!Y1671","v":0},{"$f":"-Inputs!Z1671","v":0},{"$f":"-Inputs!AA1671","v":0},{"$f":"-Inputs!AB1671","v":0},{"$f":"PrincipledApproach!AC1538","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"-Inputs!AH1671","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1672","v":0},{"$f":"-Inputs!Y1672","v":0},{"$f":"-Inputs!Z1672","v":0},{"$f":"-Inputs!AA1672","v":0},{"$f":"-Inputs!AB1672","v":0},{"$f":"PrincipledApproach!AC1539","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"-Inputs!AH1672","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1673","v":0},{"$f":"-Inputs!Y1673","v":0},{"$f":"-Inputs!Z1673","v":0},{"$f":"-Inputs!AA1673","v":0},{"$f":"-Inputs!AB1673","v":0},{"$f":"PrincipledApproach!AC1540","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"-Inputs!AH1673","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1674","v":0},{"$f":"-Inputs!Y1674","v":0},{"$f":"-Inputs!Z1674","v":0},{"$f":"-Inputs!AA1674","v":0},{"$f":"-Inputs!AB1674","v":0},{"$f":"PrincipledApproach!AC1541","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"-Inputs!AH1674","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,{"$f":"SUM(AC1532:AC1541)","v":0},0,{"$f":"SUM(AE1532:AE1541)","v":0},0,0,{"$f":"SUM(AH1532:AH1541)","v":0}]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1132","v":-8.8319777486006515E-3},{"$f":"-Inputs!Y1132","v":-9.0810868388872239E-3},{"$f":"-Inputs!Z1132","v":-9.0810868388872239E-3},{"$f":"-Inputs!AA1132","v":-9.0810868388872239E-3},{"$f":"-Inputs!AB1132","v":-9.0810868388872274E-3},{"$f":"PrincipledApproach!AC1544","v":-5.5418174309753388E-3},{"$f":"PrincipledApproach!AD1544-UnderDepreciated!AD1544","v":-8.4446741805338493E-3},{"$f":"PrincipledApproach!AE1544-UnderDepreciated!AE1544","v":-8.4446741805338493E-3},{"$f":"PrincipledApproach!AF1544-UnderDepreciated!AF1544","v":-8.4446741805338493E-3},{"$f":"PrincipledApproach!AG1544-UnderDepreciated!AG1544","v":-8.4446741805338493E-3},{"$f":"PrincipledApproach!AH1544-UnderDepreciated!AH1544","v":-8.4446741805338493E-3}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1133","v":-0.1117230893971852},{"$f":"-Inputs!Y1133","v":-0.11108950462318379},{"$f":"-Inputs!Z1133","v":-0.11108950462318377},{"$f":"-Inputs!AA1133","v":-0.11108950462318377},{"$f":"-Inputs!AB1133","v":-0.11108950462318376},{"$f":"PrincipledApproach!AC1545","v":-6.1335018510523615E-2},{"$f":"PrincipledApproach!AD1545-UnderDepreciated!AD1545","v":-6.1335018510523621E-2},{"$f":"PrincipledApproach!AE1545-UnderDepreciated!AE1545","v":-6.1335018510523621E-2},{"$f":"PrincipledApproach!AF1545-UnderDepreciated!AF1545","v":-6.1335018510523615E-2},{"$f":"PrincipledApproach!AG1545-UnderDepreciated!AG1545","v":-6.1335018510523615E-2},{"$f":"PrincipledApproach!AH1545-UnderDepreciated!AH1545","v":-6.1335018510523608E-2}]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1134","v":-6.3744585032133247E-2},{"$f":"-Inputs!Y1134","v":-2.536536562567801E-2},{"$f":"-Inputs!Z1134","v":-2.536536562567801E-2},{"$f":"-Inputs!AA1134","v":-2.536536562567801E-2},{"$f":"-Inputs!AB1134","v":-2.536536562567801E-2},{"$f":"PrincipledApproach!AC1546","v":-1.0360301057333115E-2},{"$f":"PrincipledApproach!AD1546-UnderDepreciated!AD1546","v":-1.8993885271777377E-2},{"$f":"PrincipledApproach!AE1546-UnderDepreciated!AE1546","v":-1.8993885271777377E-2},{"$f":"PrincipledApproach!AF1546-UnderDepreciated!AF1546","v":-1.8993885271777377E-2},{"$f":"PrincipledApproach!AG1546-UnderDepreciated!AG1546","v":-1.8993885271777377E-2},{"$f":"PrincipledApproach!AH1546-UnderDepreciated!AH1546","v":-1.8993885271777377E-2}]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1135","v":-0.17986268939877473},{"$f":"-Inputs!Y1135","v":-0.27445017653942522},{"$f":"-Inputs!Z1135","v":-0.27445017653942522},{"$f":"-Inputs!AA1135","v":-0.27445017653942522},{"$f":"-Inputs!AB1135","v":-0.27445017653942522},{"$f":"PrincipledApproach!AC1547","v":-0.13764770239468832},{"$f":"PrincipledApproach!AD1547-UnderDepreciated!AD1547","v":-0.4081991677031846},{"$f":"PrincipledApproach!AE1547-UnderDepreciated!AE1547","v":-0.4081991677031846},{"$f":"PrincipledApproach!AF1547-UnderDepreciated!AF1547","v":-0.40819916770318454},{"$f":"PrincipledApproach!AG1547-UnderDepreciated!AG1547","v":-0.40819916770318454},{"$f":"PrincipledApproach!AH1547-UnderDepreciated!AH1547","v":0}]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1136","v":0},{"$f":"-Inputs!Y1136","v":0},{"$f":"-Inputs!Z1136","v":0},{"$f":"-Inputs!AA1136","v":0},{"$f":"-Inputs!AB1136","v":0},{"$f":"PrincipledApproach!AC1548","v":-3.2371741536096461E-2},{"$f":"PrincipledApproach!AD1548-UnderDepreciated!AD1548","v":-0.77692179686631357},{"$f":"PrincipledApproach!AE1548-UnderDepreciated!AE1548","v":0},{"$f":"PrincipledApproach!AF1548-UnderDepreciated!AF1548","v":0},{"$f":"PrincipledApproach!AG1548-UnderDepreciated!AG1548","v":0},{"$f":"PrincipledApproach!AH1548-UnderDepreciated!AH1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1137","v":0},{"$f":"-Inputs!Y1137","v":0},{"$f":"-Inputs!Z1137","v":0},{"$f":"-Inputs!AA1137","v":0},{"$f":"-Inputs!AB1137","v":0},{"$f":"PrincipledApproach!AC1549","v":-3.0823259570052958E-2},{"$f":"PrincipledApproach!AD1549-UnderDepreciated!AD1549","v":-6.8779966153713096E-2},{"$f":"PrincipledApproach!AE1549-UnderDepreciated!AE1549","v":-6.8779966153713096E-2},{"$f":"PrincipledApproach!AF1549-UnderDepreciated!AF1549","v":-6.8779966153713096E-2},{"$f":"PrincipledApproach!AG1549-UnderDepreciated!AG1549","v":-6.8779966153713096E-2},{"$f":"PrincipledApproach!AH1549-UnderDepreciated!AH1549","v":-6.877996615371311E-2}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1138","v":0},{"$f":"-Inputs!Y1138","v":0},{"$f":"-Inputs!Z1138","v":0},{"$f":"-Inputs!AA1138","v":0},{"$f":"-Inputs!AB1138","v":0},{"$f":"PrincipledApproach!AC1550","v":-0.14190629312750438},{"$f":"PrincipledApproach!AD1550-UnderDepreciated!AD1550","v":-0.45787579601749256},{"$f":"PrincipledApproach!AE1550-UnderDepreciated!AE1550","v":-0.45787579601749245},{"$f":"PrincipledApproach!AF1550-UnderDepreciated!AF1550","v":-0.45787579601749251},{"$f":"PrincipledApproach!AG1550-UnderDepreciated!AG1550","v":-0.45787579601749251},{"$f":"PrincipledApproach!AH1550-UnderDepreciated!AH1550","v":0}]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1139","v":-2.0675984453948231E-4},{"$f":"-Inputs!Y1139","v":-3.1549220143881383E-4},{"$f":"-Inputs!Z1139","v":-3.1549220143881383E-4},{"$f":"-Inputs!AA1139","v":-3.1549220143881383E-4},{"$f":"-Inputs!AB1139","v":-3.1549220143881383E-4},{"$f":"PrincipledApproach!AC1551","v":-3.1549220143881383E-4},{"$f":"-IF(AD1515<0,AD1515,IF(AD1503=0,0,MIN((AD1515/AD1503)*(AD1515>0),AD1515)))","v":-1.7208665533026169E-4},{"$f":"-IF(AE1515<0,AE1515,IF(AE1503=0,0,MIN((AE1515/AE1503)*(AE1515>0),AE1515)))","v":-1.7208665533026169E-4},-1.7208665533026169E-4,-1.7208665533026169E-4,-1.7208665533026169E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1140","v":0},{"$f":"-Inputs!Y1140","v":0},{"$f":"-Inputs!Z1140","v":0},{"$f":"-Inputs!AA1140","v":0},{"$f":"-Inputs!AB1140","v":0},{"$f":"PrincipledApproach!AC1552","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1141","v":0},{"$f":"-Inputs!Y1141","v":0},{"$f":"-Inputs!Z1141","v":0},{"$f":"-Inputs!AA1141","v":0},{"$f":"-Inputs!AB1141","v":0},{"$f":"PrincipledApproach!AC1553","v":0},0,{"$f":"-IF(AE1517<0,AE1517,IF(AE1505=0,0,MIN((AE1517/AE1505)*(AE1517>0),AE1517)))","v":0},0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.3643691014212333},-0.42030162582861308,-0.42030162582861308,-0.42030162582861308,-0.42030162582861302,{"$f":"SUM(AC1544:AC1553)","v":-0.42030162582861302},-1.8007223913588692,{"$f":"SUM(AE1544:AE1553)","v":-1.0238005944925552},-1.0238005944925554,-1.0238005944925554,-0.15772563077187818]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.63542696963181911},0.62659499188321843,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0.61751390504433123},0.60843281820544404,0.59935173136655684,0.59027064452766964,{"$f":"PrincipledApproach!AC1556","v":0.35467631558242169},{"$f":"MAX(AD1508+AD1520+AD1532+AD1544,0)","v":0.34623164140188784},{"$f":"AE1508+AE1520+AE1532+AE1544","v":0.33778696722135398},0.32934229304082013,0.32089761886028628,0.31245294467975243]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509+W1521+W1533+W1545","v":3.3333187234695147},3.2215956340723295,3.1105061294491456,2.9994166248259617,2.8883271202027778,2.7772376155795939,{"$f":"PrincipledApproach!AC1557","v":1.472040444252567},1.4107054257420433,{"$f":"AE1509+AE1521+AE1533+AE1545","v":1.3493704072315196},1.2880353887209959,1.2267003702104722,1.1653653516999485]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510+W1522+W1534+W1546","v":1.3066475006903555},{"$f":"X1510+X1522+X1534+X1546","v":1.2429029156582223},1.2175375500325443,1.1921721844068662,1.1668068187811882,1.1414414531555102,{"$f":"PrincipledApproach!AC1558","v":0.45585324652265702},0.43685936125087965,{"$f":"AE1510+AE1522+AE1534+AE1546","v":0.41786547597910229},0.39887159070732492,0.37987770543554755,0.36088382016377019]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1511+W1523+W1535+W1547","v":8.1389178090420931},{"$f":"X1511+X1523+X1535+X1547","v":7.9590551196433186},7.684604943103893,7.4101547665644674,7.1357045900250418,6.8612544134856162,{"$f":"PrincipledApproach!AC1559","v":3.3035448574725126},2.8953456897693282,{"$f":"AE1511+AE1523+AE1535+AE1547","v":2.4871465220661437},2.0789473543629593,1.6707481866597749,1.6707481866597749]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1512+W1524+W1536+W1548","v":0},0,0,{"$f":"Z1512+Z1524+Z1536+Z1548","v":0},0,0,{"$f":"PrincipledApproach!AC1560","v":0.77692179686631357},0,{"$f":"AE1512+AE1524+AE1536+AE1548","v":0},0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1513+W1525+W1537+W1549","v":0},0,0,{"$f":"Z1513+Z1525+Z1537+Z1549","v":0},0,0,{"$f":"PrincipledApproach!AC1561","v":0.85645751282562166},0.78767754667190859,{"$f":"AE1513+AE1525+AE1537+AE1549","v":0.71889758051819552},0.65011761436448245,0.58133764821076939,0.51255768205705632]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514+W1526+W1538+W1550","v":0},0,0,{"$f":"Z1514+Z1526+Z1538+Z1550","v":0},0,0,{"$f":"PrincipledApproach!AC1562","v":3.730723819599123},3.2728480235816306,{"$f":"AE1514+AE1526+AE1538+AE1550","v":2.8149722275641382},2.3570964315466458,1.8992206355291534,1.8992206355291534]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3560336862650671E-3,9.1492738417255845E-3,8.8337816402867704E-3,8.5182894388479563E-3,8.2027972374091422E-3,7.8873050359703281E-3,{"$f":"PrincipledApproach!AC1563","v":7.571812834531514E-3},7.3997261792012525E-3,7.227639523870991E-3,7.0555528685407294E-3,6.8834662132104679E-3,6.7113795578802064E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":6.5188196141019645E-4},6.5188196141019645E-4,{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,{"$f":"PrincipledApproach!AC1564","v":6.5188196141019645E-4},{"$f":"MAX(AD1516+AD1528+AD1540+AD1552,0)","v":6.5188196141019645E-4},{"$f":"AE1516+AE1528+AE1540+AE1552","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},0,{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AC1565","v":0},{"$f":"MAX(AD1517+AD1529+AD1541+AD1553,0)","v":0},{"$f":"AE1517+AE1529+AE1541+AE1553","v":0},0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":13.424318918481458},{"$f":"SUM(X1556:X1565)","v":13.059949817060225},12.639648191231609,{"$f":"SUM(Z1556:Z1565)","v":12.219346565402999},{"$f":"SUM(AA1556:AA1565)","v":11.799044939574383},{"$f":"SUM(AB1556:AB1565)","v":11.378743313745771},{"$f":"SUM(AC1556:AC1565)","v":10.958441687917157},9.1577192965582892,{"$f":"SUM(AE1556:AE1565)","v":8.1339187020657331},7.1101181075731796,6.0863175130806244,{"$f":"SUM(AH1556:AH1565)","v":5.928591882308746}]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},{"$f":"MAX(0,Z1582-1)","v":68},{"$f":"MAX(0,AA1582-1)","v":67},{"$f":"PrincipledApproach!AC1582","v":66},{"$f":"IF(AC1582>0,IF(AD$131=\"\",AC1582-1,MIN(AC1582-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1582-1)","v":41},{"$f":"MAX(0,AE1582-1)","v":40},{"$f":"MAX(0,AF1582-1)","v":39},{"$f":"MAX(0,AG1582-1)","v":38}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,{"$f":"PrincipledApproach!AC1583","v":26},{"$f":"IF(AC1583>0,IF(AD$131=\"\",AC1583-1,MIN(AC1583-1,AD$131)),0)","v":25},24,23,22,21]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,{"$f":"PrincipledApproach!AC1584","v":26},{"$f":"IF(AD1581=\"\",MAX(0,AC1584-1),Inputs!$D$71-(AC$6-LEFT($A1580,4)))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,{"$f":"PrincipledApproach!AC1585","v":6},{"$f":"MAX(0,AC1585-1)","v":5},4,3,2,1]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Y1586-1)","v":0},0,0,{"$f":"PrincipledApproach!AC1586","v":1},{"$f":"MAX(0,AC1586-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Y1587-1)","v":0},0,0,{"$f":"PrincipledApproach!AC1587","v":11},10,9,8,7,6]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,{"$f":"PrincipledApproach!AC1588","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"PrincipledApproach!AC1589","v":26},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1589+1)","v":45},{"$f":"MAX(0,AD1589-1)","v":44},{"$f":"MAX(0,AE1589-1)","v":43},{"$f":"MAX(0,AF1589-1)","v":42},{"$f":"MAX(0,AG1589-1)","v":41}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1590","v":0}]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},{"$f":"MAX(0,Z1591-1)","v":60.598995281445561},{"$f":"MAX(0,AA1591-1)","v":59.598995281445561},{"$f":"PrincipledApproach!AC1591","v":58.598995281445561},{"$f":"IF(AC1591>0,IF(AD$131=\"\",AC1591-1,MIN(AC1591-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1591-1)","v":41},{"$f":"MAX(0,AE1591-1)","v":40},{"$f":"MAX(0,AF1591-1)","v":39},{"$f":"MAX(0,AG1591-1)","v":38}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},{"$f":"X1642","v":2.7793842196678966},{"$f":"Y1642","v":2.739678730815498},2.6999732419630993,2.6602677531107006,{"$f":"PrincipledApproach!AC1594","v":1.957765046047971},{"$f":"AC1642","v":1.9281019392896683},1.882194750258962,1.8362875612282556,1.7903803721975493,1.744473183166843]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7976710455350542,{"$f":"Y1643","v":4.6377486773505527},4.4778263091660513,4.3179039409815498,{"$f":"PrincipledApproach!AC1595","v":1.762304969897909},1.6945240095172203,1.6267430491365316,1.5589620887558429,1.4911811283751542,1.4234001679944652]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9247574039298896,{"$f":"Y1644","v":3.846262255851292},3.7677671077726944,3.6892719596940964,{"$f":"PrincipledApproach!AC1596","v":1.2233163379616239},1.1967225045276755,1.1488536043465685,1.1009847041654615,1.0531158039843544,1.0052469038032474]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.45762924360853,{"$f":"Y1645","v":12.042374935488246},11.627120627367962,11.211866319247678,{"$f":"PrincipledApproach!AC1597","v":5.0095195797717995},4.8168457497805761,4.2388242598069068,3.6608027698332375,3.0827812798595682,2.5047597898858989]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1646","v":0},{"$f":"Z1646","v":0},{"$f":"AA1646","v":0},{"$f":"PrincipledApproach!AC1598","v":2.5308137731156242},2.4334727038970128,{"$f":"AD1646","v":0},{"$f":"AE1646","v":0},{"$f":"AF1646","v":0},{"$f":"AG1646","v":0}]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"PrincipledApproach!AC1599","v":1.3911756015254491},1.3558614616805162,1.2536993176201709,1.1515371735598257,1.0493750294994804,0.94721288543913496]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"PrincipledApproach!AC1600","v":7.3110373514778608},7.0670269778697854,6.2383190932787684,5.4096112086877515,4.5809033240967345,3.752195439505718]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12123218893759563,{"$f":"Y1649","v":0.1171911159730091},{"$f":"Z1649","v":0.11315004300842257},{"$f":"AA1649","v":0.10910897004383605},{"$f":"PrincipledApproach!AC1601","v":0.10506789707924952},0.10102682411466299,{"$f":"AD1649","v":9.878178357878159E-2},{"$f":"AE1649","v":9.6536743042900192E-2},{"$f":"AF1649","v":9.4291702507018793E-2},{"$f":"AG1649","v":9.2046661971137395E-2}]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.1848983579329236E-3,{"$f":"Y1650","v":0},0,0,{"$f":"PrincipledApproach!AC1602","v":0},0,{"$f":"AD1650","v":0},{"$f":"AE1650","v":0},{"$f":"AF1650","v":0},{"$f":"AG1650","v":0}]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1651","v":0},{"$f":"Z1651","v":0},{"$f":"AA1651","v":0},{"$f":"PrincipledApproach!AC1603","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":24.077489203321033},{"$f":"SUM(Z1594:Z1603)","v":23.383255715478601},{"$f":"SUM(AA1594:AA1603)","v":22.685837329278225},{"$f":"SUM(AB1594:AB1603)","v":21.98841894307786},21.291000556877488,20.593582170677116,{"$f":"SUM(AE1594:AE1603)","v":16.48741585802669},14.814722249273274,13.142028640519859,{"$f":"SUM(AH1594:AH1603)","v":11.469335031766445}]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$229","v":2.7793842196678966}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$230","v":4.7976710455350542}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$231","v":3.9247574039298896}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$232","v":12.45762924360853}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$233","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$234","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$235","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$236","v":0.12123218893759563}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$237","v":-3.1848983579329236E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$238","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":24.077489203321033}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1677","v":0},{"$f":"-Inputs!Z1677","v":0},{"$f":"-Inputs!AA1677","v":0},{"$f":"-Inputs!AB1677","v":0},{"$f":"PrincipledApproach!AC1618","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1678","v":0},{"$f":"-Inputs!Z1678","v":0},{"$f":"-Inputs!AA1678","v":0},{"$f":"-Inputs!AB1678","v":0},{"$f":"PrincipledApproach!AC1619","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1679","v":0},{"$f":"-Inputs!Z1679","v":0},{"$f":"-Inputs!AA1679","v":0},{"$f":"-Inputs!AB1679","v":0},{"$f":"PrincipledApproach!AC1620","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1680","v":0},{"$f":"-Inputs!Z1680","v":0},{"$f":"-Inputs!AA1680","v":0},{"$f":"-Inputs!AB1680","v":0},{"$f":"PrincipledApproach!AC1621","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1681","v":0},{"$f":"-Inputs!Z1681","v":0},{"$f":"-Inputs!AA1681","v":0},{"$f":"-Inputs!AB1681","v":0},{"$f":"PrincipledApproach!AC1622","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1682","v":0},{"$f":"-Inputs!Z1682","v":0},{"$f":"-Inputs!AA1682","v":0},{"$f":"-Inputs!AB1682","v":0},{"$f":"PrincipledApproach!AC1623","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1683","v":0},{"$f":"-Inputs!Z1683","v":0},{"$f":"-Inputs!AA1683","v":0},{"$f":"-Inputs!AB1683","v":0},{"$f":"PrincipledApproach!AC1624","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1684","v":0},{"$f":"-Inputs!Z1684","v":0},{"$f":"-Inputs!AA1684","v":0},{"$f":"-Inputs!AB1684","v":0},{"$f":"PrincipledApproach!AC1625","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1685","v":0},{"$f":"-Inputs!Z1685","v":0},{"$f":"-Inputs!AA1685","v":0},{"$f":"-Inputs!AB1685","v":0},{"$f":"PrincipledApproach!AC1626","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1686","v":0},{"$f":"-Inputs!Z1686","v":0},{"$f":"-Inputs!AA1686","v":0},{"$f":"-Inputs!AB1686","v":0},{"$f":"PrincipledApproach!AC1627","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},{"$f":"SUM(Z1618:Z1627)","v":0},{"$f":"SUM(AA1618:AA1627)","v":0},{"$f":"SUM(AB1618:AB1627)","v":0},0,0,{"$f":"SUM(AE1618:AE1627)","v":0},0,0,{"$f":"SUM(AH1618:AH1627)","v":0}]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1144","v":-3.9705488852398531E-2},{"$f":"-Inputs!Z1144","v":-3.9705488852398524E-2},{"$f":"-Inputs!AA1144","v":-3.9705488852398524E-2},{"$f":"-Inputs!AB1144","v":-3.9705488852398524E-2},{"$f":"PrincipledApproach!AC1630","v":-2.9663106758302586E-2},{"$f":"PrincipledApproach!AD1630-UnderDepreciated!AD1630","v":-4.590718903070639E-2},{"$f":"PrincipledApproach!AE1630-UnderDepreciated!AE1630","v":-4.590718903070639E-2},{"$f":"PrincipledApproach!AF1630-UnderDepreciated!AF1630","v":-4.590718903070639E-2},{"$f":"PrincipledApproach!AG1630-UnderDepreciated!AG1630","v":-4.590718903070639E-2},{"$f":"PrincipledApproach!AH1630-UnderDepreciated!AH1630","v":-4.5907189030706397E-2}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1145","v":-0.15992236818450178},{"$f":"-Inputs!Z1145","v":-0.15992236818450184},{"$f":"-Inputs!AA1145","v":-0.15992236818450184},{"$f":"-Inputs!AB1145","v":-0.15992236818450184},{"$f":"PrincipledApproach!AC1631","v":-6.7780960380688815E-2},{"$f":"PrincipledApproach!AD1631-UnderDepreciated!AD1631","v":-6.7780960380688815E-2},{"$f":"PrincipledApproach!AE1631-UnderDepreciated!AE1631","v":-6.7780960380688815E-2},{"$f":"PrincipledApproach!AF1631-UnderDepreciated!AF1631","v":-6.7780960380688815E-2},{"$f":"PrincipledApproach!AG1631-UnderDepreciated!AG1631","v":-6.7780960380688829E-2},{"$f":"PrincipledApproach!AH1631-UnderDepreciated!AH1631","v":-6.7780960380688815E-2}]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1146","v":-7.8495148078597796E-2},{"$f":"-Inputs!Z1146","v":-7.8495148078597796E-2},{"$f":"-Inputs!AA1146","v":-7.849514807859781E-2},{"$f":"-Inputs!AB1146","v":-7.849514807859781E-2},{"$f":"PrincipledApproach!AC1632","v":-2.6593833433948357E-2},{"$f":"PrincipledApproach!AD1632-UnderDepreciated!AD1632","v":-4.7868900181107017E-2},{"$f":"PrincipledApproach!AE1632-UnderDepreciated!AE1632","v":-4.7868900181107017E-2},{"$f":"PrincipledApproach!AF1632-UnderDepreciated!AF1632","v":-4.7868900181107017E-2},{"$f":"PrincipledApproach!AG1632-UnderDepreciated!AG1632","v":-4.7868900181107017E-2},{"$f":"PrincipledApproach!AH1632-UnderDepreciated!AH1632","v":-4.7868900181107024E-2}]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1147","v":-0.4152543081202843},{"$f":"-Inputs!Z1147","v":-0.4152543081202843},{"$f":"-Inputs!AA1147","v":-0.4152543081202843},{"$f":"-Inputs!AB1147","v":-0.4152543081202843},{"$f":"PrincipledApproach!AC1633","v":-0.19267382999122309},{"$f":"PrincipledApproach!AD1633-UnderDepreciated!AD1633","v":-0.57802148997366931},{"$f":"PrincipledApproach!AE1633-UnderDepreciated!AE1633","v":-0.57802148997366931},{"$f":"PrincipledApproach!AF1633-UnderDepreciated!AF1633","v":-0.57802148997366931},{"$f":"PrincipledApproach!AG1633-UnderDepreciated!AG1633","v":-0.57802148997366931},{"$f":"PrincipledApproach!AH1633-UnderDepreciated!AH1633","v":-0.57802148997366931}]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1148","v":0},{"$f":"-Inputs!Z1148","v":0},{"$f":"-Inputs!AA1148","v":0},{"$f":"-Inputs!AB1148","v":0},{"$f":"PrincipledApproach!AC1634","v":-9.7341069218611187E-2},{"$f":"PrincipledApproach!AD1634-UnderDepreciated!AD1634","v":-2.4334727038970128},{"$f":"PrincipledApproach!AE1634-UnderDepreciated!AE1634","v":0},{"$f":"PrincipledApproach!AF1634-UnderDepreciated!AF1634","v":0},{"$f":"PrincipledApproach!AG1634-UnderDepreciated!AG1634","v":0},{"$f":"PrincipledApproach!AH1634-UnderDepreciated!AH1634","v":0}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1149","v":0},{"$f":"-Inputs!Z1149","v":0},{"$f":"-Inputs!AA1149","v":0},{"$f":"-Inputs!AB1149","v":0},{"$f":"PrincipledApproach!AC1635","v":-3.5314139844932826E-2},{"$f":"PrincipledApproach!AD1635-UnderDepreciated!AD1635","v":-0.10216214406034538},{"$f":"PrincipledApproach!AE1635-UnderDepreciated!AE1635","v":-0.10216214406034538},{"$f":"PrincipledApproach!AF1635-UnderDepreciated!AF1635","v":-0.10216214406034538},{"$f":"PrincipledApproach!AG1635-UnderDepreciated!AG1635","v":-0.10216214406034538},{"$f":"PrincipledApproach!AH1635-UnderDepreciated!AH1635","v":-0.10216214406034538}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1150","v":0},{"$f":"-Inputs!Z1150","v":0},{"$f":"-Inputs!AA1150","v":0},{"$f":"-Inputs!AB1150","v":0},{"$f":"PrincipledApproach!AC1636","v":-0.24401037360807559},{"$f":"PrincipledApproach!AD1636-UnderDepreciated!AD1636","v":-0.82870788459101652},{"$f":"PrincipledApproach!AE1636-UnderDepreciated!AE1636","v":-0.82870788459101652},{"$f":"PrincipledApproach!AF1636-UnderDepreciated!AF1636","v":-0.82870788459101674},{"$f":"PrincipledApproach!AG1636-UnderDepreciated!AG1636","v":-0.82870788459101652},{"$f":"PrincipledApproach!AH1636-UnderDepreciated!AH1636","v":-0.82870788459101652}]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1151","v":-4.0410729645865215E-3},{"$f":"-Inputs!Z1151","v":-4.0410729645865215E-3},{"$f":"-Inputs!AA1151","v":-4.0410729645865215E-3},{"$f":"-Inputs!AB1151","v":-4.0410729645865215E-3},{"$f":"PrincipledApproach!AC1637","v":-4.0410729645865215E-3},{"$f":"-IF(AD1601<0,AD1601,IF(AD1589=0,0,MIN((AD1601/AD1589)*(AD1601>0),AD1601)))","v":-2.2450405358813998E-3},{"$f":"-IF(AE1601<0,AE1601,IF(AE1589=0,0,MIN((AE1601/AE1589)*(AE1601>0),AE1601)))","v":-2.2450405358813998E-3},-2.2450405358813998E-3,-2.2450405358813998E-3,-2.2450405358813998E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1152","v":3.1848983579329236E-3},{"$f":"-Inputs!Z1152","v":0},{"$f":"-Inputs!AA1152","v":0},{"$f":"-Inputs!AB1152","v":0},{"$f":"PrincipledApproach!AC1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1153","v":0},{"$f":"-Inputs!Z1153","v":0},{"$f":"-Inputs!AA1153","v":0},{"$f":"-Inputs!AB1153","v":0},{"$f":"PrincipledApproach!AC1639","v":0},0,{"$f":"-IF(AE1603<0,AE1603,IF(AE1591=0,0,MIN((AE1603/AE1591)*(AE1603>0),AE1603)))","v":0},0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.69423348784243599},{"$f":"SUM(Z1630:Z1639)","v":-0.697418386200369},{"$f":"SUM(AA1630:AA1639)","v":-0.697418386200369},{"$f":"SUM(AB1630:AB1639)","v":-0.697418386200369},{"$f":"SUM(AC1630:AC1639)","v":-0.697418386200369},-4.1061663126504273,{"$f":"SUM(AE1630:AE1639)","v":-1.6726936087534148},-1.6726936087534152,-1.6726936087534148,-1.6726936087534148]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.7793842196678966},2.739678730815498,2.6999732419630993,2.6602677531107006,2.620562264258302,{"$f":"PrincipledApproach!AC1642","v":1.9281019392896683},{"$f":"AD1594+AD1606+AD1618+AD1630","v":1.882194750258962},{"$f":"AE1594+AE1606+AE1618+AE1630","v":1.8362875612282556},1.7903803721975493,1.744473183166843,1.6985659941361366]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1595+X1607+X1619+X1631","v":4.7976710455350542},4.6377486773505527,4.4778263091660513,4.3179039409815498,4.1579815727970484,{"$f":"PrincipledApproach!AC1643","v":1.6945240095172203},1.6267430491365316,{"$f":"AE1595+AE1607+AE1619+AE1631","v":1.5589620887558429},1.4911811283751542,1.4234001679944652,1.3556192076137763]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1596+X1608+X1620+X1632","v":3.9247574039298896},3.846262255851292,3.7677671077726944,3.6892719596940964,3.6107768116154988,{"$f":"PrincipledApproach!AC1644","v":1.1967225045276755},1.1488536043465685,{"$f":"AE1596+AE1608+AE1620+AE1632","v":1.1009847041654615},1.0531158039843544,1.0052469038032474,0.95737800362214043]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1597+X1609+X1621+X1633","v":12.45762924360853},12.042374935488246,11.627120627367962,11.211866319247678,10.796612011127394,{"$f":"PrincipledApproach!AC1645","v":4.8168457497805761},4.2388242598069068,{"$f":"AE1597+AE1609+AE1621+AE1633","v":3.6608027698332375},3.0827812798595682,2.5047597898858989,1.9267382999122296]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1598+X1610+X1622+X1634","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1646","v":2.4334727038970128},0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1599+X1611+X1623+X1635","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1647","v":1.3558614616805162},1.2536993176201709,1.1515371735598257,1.0493750294994804,0.94721288543913496,0.84505074137878955]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1600+X1612+X1624+X1636","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1648","v":7.0670269778697854},6.2383190932787684,5.4096112086877515,4.5809033240967345,3.752195439505718,2.9234875549147015]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12123218893759563,0.1171911159730091,0.11315004300842257,0.10910897004383605,0.10506789707924952,{"$f":"PrincipledApproach!AC1649","v":0.10102682411466299},9.878178357878159E-2,9.6536743042900192E-2,9.4291702507018793E-2,9.2046661971137395E-2,8.9801621435255996E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.1848983579329236E-3},0,0,0,0,{"$f":"PrincipledApproach!AC1650","v":0},0,{"$f":"AE1602+AE1614+AE1626+AE1638","v":0},0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1603+X1615+X1627+X1639","v":0},0,0,0,0,{"$f":"PrincipledApproach!AC1651","v":0},0,{"$f":"AE1603+AE1615+AE1627+AE1639","v":0},0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":24.077489203321033},{"$f":"SUM(Y1642:Y1651)","v":23.383255715478601},{"$f":"SUM(Z1642:Z1651)","v":22.685837329278225},{"$f":"SUM(AA1642:AA1651)","v":21.98841894307786},{"$f":"SUM(AB1642:AB1651)","v":21.291000556877492},{"$f":"SUM(AC1642:AC1651)","v":20.593582170677116},16.48741585802669,{"$f":"SUM(AE1642:AE1651)","v":14.814722249273274},13.142028640519859,11.469335031766445,{"$f":"SUM(AH1642:AH1651)","v":9.7966414230130319}]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},{"$f":"MAX(0,AA1668-1)","v":68},{"$f":"PrincipledApproach!AC1668","v":67},{"$f":"IF(AC1668>0,IF(AD$131=\"\",AC1668-1,MIN(AC1668-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1668-1)","v":41},{"$f":"MAX(0,AE1668-1)","v":40},{"$f":"MAX(0,AF1668-1)","v":39},{"$f":"MAX(0,AG1668-1)","v":38}]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,{"$f":"PrincipledApproach!AC1669","v":27},{"$f":"IF(AC1669>0,IF(AD$131=\"\",AC1669-1,MIN(AC1669-1,AD$131)),0)","v":26},25,24,23,22]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,{"$f":"PrincipledApproach!AC1670","v":27},{"$f":"IF(AD1667=\"\",MAX(0,AC1670-1),Inputs!$D$71-(AC$6-LEFT($A1666,4)))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,{"$f":"PrincipledApproach!AC1671","v":7},{"$f":"MAX(0,AC1671-1)","v":6},5,4,3,2]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Z1672-1)","v":0},0,{"$f":"PrincipledApproach!AC1672","v":2},{"$f":"MAX(0,AC1672-1)","v":1},0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Z1673-1)","v":0},0,{"$f":"PrincipledApproach!AC1673","v":12},11,10,9,8,7]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,{"$f":"PrincipledApproach!AC1674","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"PrincipledApproach!AC1675","v":27},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1675+1)","v":46},{"$f":"MAX(0,AD1675-1)","v":45},{"$f":"MAX(0,AE1675-1)","v":44},{"$f":"MAX(0,AF1675-1)","v":43},{"$f":"MAX(0,AG1675-1)","v":42}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1676","v":0}]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},{"$f":"MAX(0,AA1677-1)","v":60.598995281445561},{"$f":"PrincipledApproach!AC1677","v":59.598995281445561},{"$f":"IF(AC1677>0,IF(AD$131=\"\",AC1677-1,MIN(AC1677-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1677-1)","v":41},{"$f":"MAX(0,AE1677-1)","v":40},{"$f":"MAX(0,AF1677-1)","v":39},{"$f":"MAX(0,AG1677-1)","v":38}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},{"$f":"Y1728","v":0},{"$f":"Z1728","v":-5.63006735557494E-2},-0.1126013471114988,{"$f":"PrincipledApproach!AC1680","v":0},{"$f":"AC1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5471867645063639,{"$f":"Z1729","v":1.9892806555357954},1.4313745465652268,{"$f":"PrincipledApproach!AC1681","v":1.9075770978136857},1.6943738755827931,1.6292056495988394,1.5640374236148857,1.4988691976309321,1.4337009716469784]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4980032724954535,{"$f":"Z1730","v":3.420743781178138},3.3434842898608226,{"$f":"PrincipledApproach!AC1682","v":3.2664352324358652},3.1892458857493358,3.0665825824512845,2.9439192791532331,2.8212559758551818,2.6985926725571305]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3735580950852269,{"$f":"Z1731","v":2.2886662349397313},2.2037743747942358,{"$f":"PrincipledApproach!AC1683","v":2.2861771442182395},2.2570501605959103,2.0196943510873875,1.7823385415788648,1.5449827320703422,1.3076269225618196]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4929161923090906,{"$f":"Z1732","v":3.4929161923090906},{"$f":"AA1732","v":3.4929161923090906},{"$f":"PrincipledApproach!AC1684","v":3.3094639161747215},3.2483131574632651,{"$f":"AD1732","v":2.5497299190014466},{"$f":"AE1732","v":2.5497299190014466},{"$f":"AF1732","v":2.5497299190014466},{"$f":"AG1732","v":2.5497299190014466}]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.88315253375522729,0.88315253375522729,0.88315253375522729,{"$f":"PrincipledApproach!AC1685","v":0.74062001024219226},0.69310916907118059,0.63423233348749875,0.5753554979038169,0.51647866232013506,0.45760182673645322]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5226781072368185,5.5226781072368185,5.5226781072368185,{"$f":"PrincipledApproach!AC1686","v":4.4781471625360911},4.129970180969182,3.5777023702455,3.0254345595218179,2.4731667487981364,1.9208989380744548]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0743812727272732E-2,{"$f":"Z1735","v":2.0052352303030308E-2},{"$f":"AA1735","v":1.9360891878787884E-2},{"$f":"PrincipledApproach!AC1687","v":1.8669431454545461E-2},1.7977971030303037E-2,{"$f":"AD1735","v":1.7587145573122537E-2},{"$f":"AE1735","v":1.7196320115942038E-2},{"$f":"AF1735","v":1.6805494658761539E-2},{"$f":"AG1735","v":1.641466920158104E-2}]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z1736","v":0},0,{"$f":"PrincipledApproach!AC1688","v":0},0,{"$f":"AD1736","v":0},{"$f":"AE1736","v":0},{"$f":"AF1736","v":0},{"$f":"AG1736","v":0}]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z1737","v":-4.8999385470139051E-16},{"$f":"AA1737","v":-9.7998770940278101E-16},{"$f":"PrincipledApproach!AC1689","v":-1.4699815641041715E-15},-1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":18.338238778115453},{"$f":"SUM(AA1680:AA1689)","v":17.56118918370208},{"$f":"SUM(AB1680:AB1689)","v":16.78413958928871},16.00708999487534,15.23004040046197,{"$f":"SUM(AE1680:AE1689)","v":13.494734351445079},12.458011540890007,11.421288730334936,{"$f":"SUM(AH1680:AH1689)","v":10.384565919779865}]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$229","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$230","v":2.5471867645063639}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$231","v":3.4980032724954535}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$232","v":2.3735580950852269}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$233","v":3.4929161923090906}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$234","v":0.88315253375522729}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$235","v":5.5226781072368185}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$236","v":2.0743812727272732E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$237","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$238","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":18.338238778115453}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1689","v":0},{"$f":"-Inputs!AA1689","v":0},{"$f":"-Inputs!AB1689","v":0},{"$f":"PrincipledApproach!AC1704","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1690","v":0},{"$f":"-Inputs!AA1690","v":0},{"$f":"-Inputs!AB1690","v":0},{"$f":"PrincipledApproach!AC1705","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1691","v":0},{"$f":"-Inputs!AA1691","v":0},{"$f":"-Inputs!AB1691","v":0},{"$f":"PrincipledApproach!AC1706","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1692","v":0},{"$f":"-Inputs!AA1692","v":0},{"$f":"-Inputs!AB1692","v":0},{"$f":"PrincipledApproach!AC1707","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1693","v":0},{"$f":"-Inputs!AA1693","v":0},{"$f":"-Inputs!AB1693","v":0},{"$f":"PrincipledApproach!AC1708","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1694","v":0},{"$f":"-Inputs!AA1694","v":0},{"$f":"-Inputs!AB1694","v":0},{"$f":"PrincipledApproach!AC1709","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1695","v":0},{"$f":"-Inputs!AA1695","v":0},{"$f":"-Inputs!AB1695","v":0},{"$f":"PrincipledApproach!AC1710","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1696","v":0},{"$f":"-Inputs!AA1696","v":0},{"$f":"-Inputs!AB1696","v":0},{"$f":"PrincipledApproach!AC1711","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1697","v":0},{"$f":"-Inputs!AA1697","v":0},{"$f":"-Inputs!AB1697","v":0},{"$f":"PrincipledApproach!AC1712","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1698","v":0},{"$f":"-Inputs!AA1698","v":0},{"$f":"-Inputs!AB1698","v":0},{"$f":"PrincipledApproach!AC1713","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1156","v":-5.63006735557494E-2},{"$f":"-Inputs!AA1156","v":-5.63006735557494E-2},{"$f":"-Inputs!AB1156","v":-5.63006735557494E-2},{"$f":"PrincipledApproach!AC1716","v":0},{"$f":"PrincipledApproach!AD1716-UnderDepreciated!AD1716","v":0},{"$f":"PrincipledApproach!AE1716-UnderDepreciated!AE1716","v":0},{"$f":"PrincipledApproach!AF1716-UnderDepreciated!AF1716","v":0},{"$f":"PrincipledApproach!AG1716-UnderDepreciated!AG1716","v":0},{"$f":"PrincipledApproach!AH1716-UnderDepreciated!AH1716","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1157","v":-0.55790610897056858},{"$f":"-Inputs!AA1157","v":-0.55790610897056858},{"$f":"-Inputs!AB1157","v":-0.55790610897056858},{"$f":"PrincipledApproach!AC1717","v":-0.21320322223089269},{"$f":"PrincipledApproach!AD1717-UnderDepreciated!AD1717","v":-6.5168225983953582E-2},{"$f":"PrincipledApproach!AE1717-UnderDepreciated!AE1717","v":-6.5168225983953582E-2},{"$f":"PrincipledApproach!AF1717-UnderDepreciated!AF1717","v":-6.5168225983953568E-2},{"$f":"PrincipledApproach!AG1717-UnderDepreciated!AG1717","v":-6.5168225983953568E-2},{"$f":"PrincipledApproach!AH1717-UnderDepreciated!AH1717","v":-6.5168225983953568E-2}]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1158","v":-7.7259491317315299E-2},{"$f":"-Inputs!AA1158","v":-7.7259491317315299E-2},{"$f":"-Inputs!AB1158","v":-7.7259491317315299E-2},{"$f":"PrincipledApproach!AC1718","v":-7.7189346686529589E-2},{"$f":"PrincipledApproach!AD1718-UnderDepreciated!AD1718","v":-0.12266330329805138},{"$f":"PrincipledApproach!AE1718-UnderDepreciated!AE1718","v":-0.12266330329805138},{"$f":"PrincipledApproach!AF1718-UnderDepreciated!AF1718","v":-0.12266330329805138},{"$f":"PrincipledApproach!AG1718-UnderDepreciated!AG1718","v":-0.12266330329805139},{"$f":"PrincipledApproach!AH1718-UnderDepreciated!AH1718","v":-0.12266330329805139}]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1159","v":-8.4891860145495476E-2},{"$f":"-Inputs!AA1159","v":-8.4891860145495476E-2},{"$f":"-Inputs!AB1159","v":-8.4891860145495476E-2},{"$f":"PrincipledApproach!AC1719","v":-2.91269836223291E-2},{"$f":"PrincipledApproach!AD1719-UnderDepreciated!AD1719","v":-0.2373558095085227},{"$f":"PrincipledApproach!AE1719-UnderDepreciated!AE1719","v":-0.23735580950852264},{"$f":"PrincipledApproach!AF1719-UnderDepreciated!AF1719","v":-0.23735580950852264},{"$f":"PrincipledApproach!AG1719-UnderDepreciated!AG1719","v":-0.2373558095085227},{"$f":"PrincipledApproach!AH1719-UnderDepreciated!AH1719","v":-0.23735580950852264}]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1160","v":0},{"$f":"-Inputs!AA1160","v":0},{"$f":"-Inputs!AB1160","v":0},{"$f":"PrincipledApproach!AC1720","v":-6.1150758711456372E-2},{"$f":"PrincipledApproach!AD1720-UnderDepreciated!AD1720","v":-0.69858323846181847},{"$f":"PrincipledApproach!AE1720-UnderDepreciated!AE1720","v":0},{"$f":"PrincipledApproach!AF1720-UnderDepreciated!AF1720","v":0},{"$f":"PrincipledApproach!AG1720-UnderDepreciated!AG1720","v":0},{"$f":"PrincipledApproach!AH1720-UnderDepreciated!AH1720","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1161","v":0},{"$f":"-Inputs!AA1161","v":0},{"$f":"-Inputs!AB1161","v":0},{"$f":"PrincipledApproach!AC1721","v":-4.7510841171011654E-2},{"$f":"PrincipledApproach!AD1721-UnderDepreciated!AD1721","v":-5.8876835583681807E-2},{"$f":"PrincipledApproach!AE1721-UnderDepreciated!AE1721","v":-5.8876835583681807E-2},{"$f":"PrincipledApproach!AF1721-UnderDepreciated!AF1721","v":-5.8876835583681821E-2},{"$f":"PrincipledApproach!AG1721-UnderDepreciated!AG1721","v":-5.8876835583681821E-2},{"$f":"PrincipledApproach!AH1721-UnderDepreciated!AH1721","v":-5.8876835583681821E-2}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1162","v":0},{"$f":"-Inputs!AA1162","v":0},{"$f":"-Inputs!AB1162","v":0},{"$f":"PrincipledApproach!AC1722","v":-0.3481769815669094},{"$f":"PrincipledApproach!AD1722-UnderDepreciated!AD1722","v":-0.55226781072368192},{"$f":"PrincipledApproach!AE1722-UnderDepreciated!AE1722","v":-0.55226781072368181},{"$f":"PrincipledApproach!AF1722-UnderDepreciated!AF1722","v":-0.55226781072368181},{"$f":"PrincipledApproach!AG1722-UnderDepreciated!AG1722","v":-0.5522678107236817},{"$f":"PrincipledApproach!AH1722-UnderDepreciated!AH1722","v":-0.55226781072368181}]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1163","v":-6.9146042424242512E-4},{"$f":"-Inputs!AA1163","v":-6.9146042424242512E-4},{"$f":"-Inputs!AB1163","v":-6.9146042424242512E-4},{"$f":"PrincipledApproach!AC1723","v":-6.9146042424242512E-4},{"$f":"-IF(AD1687<0,AD1687,IF(AD1675=0,0,MIN((AD1687/AD1675)*(AD1687>0),AD1687)))","v":-3.9082545718050079E-4},{"$f":"-IF(AE1687<0,AE1687,IF(AE1675=0,0,MIN((AE1687/AE1675)*(AE1687>0),AE1687)))","v":-3.9082545718050084E-4},-3.9082545718050089E-4,-3.9082545718050089E-4,-3.9082545718050095E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1164","v":0},{"$f":"-Inputs!AA1164","v":0},{"$f":"-Inputs!AB1164","v":0},{"$f":"PrincipledApproach!AC1724","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1165","v":-4.8999385470139051E-16},{"$f":"-Inputs!AA1165","v":-4.899938547013906E-16},{"$f":"-Inputs!AB1165","v":-4.899938547013906E-16},{"$f":"PrincipledApproach!AC1725","v":-4.899938547013906E-16},1.959975418805562E-15,{"$f":"-IF(AE1689<0,AE1689,IF(AE1677=0,0,MIN((AE1689/AE1677)*(AE1689>0),AE1689)))","v":0},0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.77704959441337151},-0.77704959441337151,-0.77704959441337151,{"$f":"SUM(AC1716:AC1725)","v":-0.77704959441337162},{"$f":"SUM(AD1716:AD1725)","v":-1.7353060490168883},-1.0367228105550716,-1.0367228105550719,-1.0367228105550716,-1.0367228105550719]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},-5.63006735557494E-2,-0.1126013471114988,-0.16890202066724819,{"$f":"PrincipledApproach!AC1728","v":0},{"$f":"AD1680+AD1692+AD1704+AD1716","v":0},{"$f":"AE1680+AE1692+AE1704+AE1716","v":0},0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1681+Y1693+Y1705+Y1717","v":2.5471867645063639},1.9892806555357954,1.4313745465652268,0.8734684375946582,{"$f":"PrincipledApproach!AC1729","v":1.6943738755827931},1.6292056495988394,{"$f":"AE1681+AE1693+AE1705+AE1717","v":1.5640374236148857},1.4988691976309321,1.4337009716469784,1.3685327456630247]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1682+Y1694+Y1706+Y1718","v":3.4980032724954535},3.420743781178138,3.3434842898608226,3.2662247985435071,{"$f":"PrincipledApproach!AC1730","v":3.1892458857493358},3.0665825824512845,{"$f":"AE1682+AE1694+AE1706+AE1718","v":2.9439192791532331},2.8212559758551818,2.6985926725571305,2.5759293692590792]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1683+Y1695+Y1707+Y1719","v":2.3735580950852269},2.2886662349397313,2.2037743747942358,2.1188825146487402,{"$f":"PrincipledApproach!AC1731","v":2.2570501605959103},2.0196943510873875,{"$f":"AE1683+AE1695+AE1707+AE1719","v":1.7823385415788648},1.5449827320703422,1.3076269225618196,1.0702711130532969]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1684+Y1696+Y1708+Y1720","v":3.4929161923090906},3.4929161923090906,3.4929161923090906,3.4929161923090906,{"$f":"PrincipledApproach!AC1732","v":3.2483131574632651},2.5497299190014466,2.5497299190014466,2.5497299190014466,2.5497299190014466,2.5497299190014466]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1685+Y1697+Y1709+Y1721","v":0.88315253375522729},0.88315253375522729,0.88315253375522729,0.88315253375522729,{"$f":"PrincipledApproach!AC1733","v":0.69310916907118059},0.63423233348749875,0.5753554979038169,0.51647866232013506,0.45760182673645322,0.39872499115277138]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1686+Y1698+Y1710+Y1722","v":5.5226781072368185},5.5226781072368185,5.5226781072368185,5.5226781072368185,{"$f":"PrincipledApproach!AC1734","v":4.129970180969182},3.5777023702455,3.0254345595218179,2.4731667487981364,1.9208989380744548,1.368631127350773]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0743812727272732E-2,2.0052352303030308E-2,1.9360891878787884E-2,1.8669431454545461E-2,{"$f":"PrincipledApproach!AC1735","v":1.7977971030303037E-2},1.7587145573122537E-2,1.7196320115942038E-2,1.6805494658761539E-2,1.641466920158104E-2,1.6023843744400537E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,{"$f":"PrincipledApproach!AC1736","v":0},0,{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1689+Y1701+Y1713+Y1725","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,{"$f":"PrincipledApproach!AC1737","v":-1.959975418805562E-15},0,{"$f":"AE1689+AE1701+AE1713+AE1725","v":0},0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":18.338238778115453},{"$f":"SUM(Z1728:Z1737)","v":17.56118918370208},{"$f":"SUM(AA1728:AA1737)","v":16.78413958928871},{"$f":"SUM(AB1728:AB1737)","v":16.007089994875336},{"$f":"SUM(AC1728:AC1737)","v":15.23004040046197},13.494734351445079,{"$f":"SUM(AE1728:AE1737)","v":12.458011540890007},11.421288730334936,10.384565919779865,9.347843109224792]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},{"$f":"PrincipledApproach!AC1754","v":68},{"$f":"IF(AC1754>0,IF(AD$131=\"\",AC1754-1,MIN(AC1754-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1754-1)","v":41},{"$f":"MAX(0,AE1754-1)","v":40},{"$f":"MAX(0,AF1754-1)","v":39},{"$f":"MAX(0,AG1754-1)","v":38}]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,{"$f":"PrincipledApproach!AC1755","v":28},{"$f":"IF(AC1755>0,IF(AD$131=\"\",AC1755-1,MIN(AC1755-1,AD$131)),0)","v":27},26,25,24,23]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,{"$f":"PrincipledApproach!AC1756","v":28},{"$f":"IF(AD1753=\"\",MAX(0,AC1756-1),Inputs!$D$71-(AC$6-LEFT($A1752,4)))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,{"$f":"PrincipledApproach!AC1757","v":8},{"$f":"MAX(0,AC1757-1)","v":7},6,5,4,3]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,AA1758-1)","v":0},{"$f":"PrincipledApproach!AC1758","v":3},{"$f":"MAX(0,AC1758-1)","v":2},1,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,AA1759-1)","v":0},{"$f":"PrincipledApproach!AC1759","v":13},12,11,10,9,8]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,{"$f":"PrincipledApproach!AC1760","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"PrincipledApproach!AC1761","v":28},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1761+1)","v":47},{"$f":"MAX(0,AD1761-1)","v":46},{"$f":"MAX(0,AE1761-1)","v":45},{"$f":"MAX(0,AF1761-1)","v":44},{"$f":"MAX(0,AG1761-1)","v":43}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1762","v":0}]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},{"$f":"PrincipledApproach!AC1763","v":60.598995281445561},{"$f":"IF(AC1763>0,IF(AD$131=\"\",AC1763-1,MIN(AC1763-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1763-1)","v":41},{"$f":"MAX(0,AE1763-1)","v":40},{"$f":"MAX(0,AF1763-1)","v":39},{"$f":"MAX(0,AG1763-1)","v":38}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},{"$f":"Z1814","v":0},{"$f":"AA1814","v":-3.8141518692888461E-2},{"$f":"PrincipledApproach!AC1766","v":0},{"$f":"AC1814","v":0},0,0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.786236623185772,{"$f":"AA1815","v":4.2379858393408893},{"$f":"PrincipledApproach!AC1767","v":4.254974368285648},3.989343240835586,3.841589787471305,3.6938363341070239,3.5460828807427429,3.3983294273784619]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6673145600639856,{"$f":"AA1816","v":3.6097721411509918},{"$f":"PrincipledApproach!AC1768","v":3.5567635794871908},3.5014880891987934,3.3718033451543938,3.2421186011099943,3.1124338570655947,2.9827491130211952]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9869051679890708,{"$f":"AA1817","v":4.8923257302660099},{"$f":"PrincipledApproach!AC1769","v":4.8834190760403642},4.8316760300660109,4.3329855132671034,3.8342949964681963,3.3356044796692892,2.8369139628703821]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5501729959313044,{"$f":"AA1818","v":2.5501729959313044},{"$f":"PrincipledApproach!AC1770","v":2.497252912582602},2.4707928709082507,{"$f":"AD1818","v":1.9607582717219898},{"$f":"AE1818","v":1.4507236725357289},{"$f":"AF1818","v":1.4507236725357289},{"$f":"AG1818","v":1.4507236725357289}]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5764481920292148,1.5764481920292148,{"$f":"PrincipledApproach!AC1771","v":1.4600720551371267},1.4018839866910826,1.2967874405558018,1.1916908944205207,1.0865943482852398,0.98149780214995885]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4561060639107932,6.4561060639107932,{"$f":"PrincipledApproach!AC1772","v":5.8936732932295577},5.6124569078889399,4.9668463014978608,4.3212356951067816,3.6756250887157025,3.0300144823246233]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1821","v":0},{"$f":"PrincipledApproach!AC1773","v":0},0,{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0}]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1822","v":0},{"$f":"PrincipledApproach!AC1774","v":0},0,{"$f":"AD1822","v":0},{"$f":"AE1822","v":0},{"$f":"AF1822","v":0},{"$f":"AG1822","v":0}]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1823","v":0},{"$f":"PrincipledApproach!AC1775","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1775)","v":24.023183603110141},{"$f":"SUM(AB1766:AB1774)","v":23.284669443936316},{"$f":"SUM(AC1766:AC1775)","v":22.546155284762488},{"$f":"SUM(AD1766:AD1774)","v":21.807641125588663},19.770770659668454,17.733900193748244,{"$f":"SUM(AG1766:AG1774)","v":16.207064327014297},14.68022846028035]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$229","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$230","v":4.786236623185772}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$231","v":3.6673145600639856}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$232","v":4.9869051679890708}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$233","v":2.5501729959313044}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$234","v":1.5764481920292148}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$235","v":6.4561060639107932}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$236","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$237","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$238","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":24.023183603110141}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1701","v":0},{"$f":"-Inputs!AB1701","v":0},{"$f":"PrincipledApproach!AC1790","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1702","v":0},{"$f":"-Inputs!AB1702","v":0},{"$f":"PrincipledApproach!AC1791","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1703","v":0},{"$f":"-Inputs!AB1703","v":0},{"$f":"PrincipledApproach!AC1792","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1704","v":0},{"$f":"-Inputs!AB1704","v":0},{"$f":"PrincipledApproach!AC1793","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1705","v":0},{"$f":"-Inputs!AB1705","v":0},{"$f":"PrincipledApproach!AC1794","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1706","v":0},{"$f":"-Inputs!AB1706","v":0},{"$f":"PrincipledApproach!AC1795","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1707","v":0},{"$f":"-Inputs!AB1707","v":0},{"$f":"PrincipledApproach!AC1796","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1708","v":0},{"$f":"-Inputs!AB1708","v":0},{"$f":"PrincipledApproach!AC1797","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1709","v":0},{"$f":"-Inputs!AB1709","v":0},{"$f":"PrincipledApproach!AC1798","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1710","v":0},{"$f":"-Inputs!AB1710","v":0},{"$f":"PrincipledApproach!AC1799","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1168","v":-3.8141518692888461E-2},{"$f":"-Inputs!AB1168","v":-3.8141518692888461E-2},{"$f":"PrincipledApproach!AC1802","v":0},{"$f":"PrincipledApproach!AD1802-UnderDepreciated!AD1802","v":0},{"$f":"PrincipledApproach!AE1802-UnderDepreciated!AE1802","v":0},{"$f":"PrincipledApproach!AF1802-UnderDepreciated!AF1802","v":0},{"$f":"PrincipledApproach!AG1802-UnderDepreciated!AG1802","v":0},{"$f":"PrincipledApproach!AH1802-UnderDepreciated!AH1802","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1169","v":-0.54825078384488268},{"$f":"-Inputs!AB1169","v":-0.54825078384488268},{"$f":"PrincipledApproach!AC1803","v":-0.26563112745006179},{"$f":"PrincipledApproach!AD1803-UnderDepreciated!AD1803","v":-0.14775345336428097},{"$f":"PrincipledApproach!AE1803-UnderDepreciated!AE1803","v":-0.14775345336428097},{"$f":"PrincipledApproach!AF1803-UnderDepreciated!AF1803","v":-0.14775345336428095},{"$f":"PrincipledApproach!AG1803-UnderDepreciated!AG1803","v":-0.14775345336428095},{"$f":"PrincipledApproach!AH1803-UnderDepreciated!AH1803","v":-0.14775345336428095}]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1170","v":-5.7542418912993658E-2},{"$f":"-Inputs!AB1170","v":-5.7542418912993658E-2},{"$f":"PrincipledApproach!AC1804","v":-5.5275490288397573E-2},{"$f":"PrincipledApproach!AD1804-UnderDepreciated!AD1804","v":-0.12968474404439975},{"$f":"PrincipledApproach!AE1804-UnderDepreciated!AE1804","v":-0.12968474404439975},{"$f":"PrincipledApproach!AF1804-UnderDepreciated!AF1804","v":-0.12968474404439978},{"$f":"PrincipledApproach!AG1804-UnderDepreciated!AG1804","v":-0.12968474404439978},{"$f":"PrincipledApproach!AH1804-UnderDepreciated!AH1804","v":-0.12968474404439978}]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1171","v":-9.457943772306103E-2},{"$f":"-Inputs!AB1171","v":-9.457943772306103E-2},{"$f":"PrincipledApproach!AC1805","v":-5.1743045974353204E-2},{"$f":"PrincipledApproach!AD1805-UnderDepreciated!AD1805","v":-0.49869051679890714},{"$f":"PrincipledApproach!AE1805-UnderDepreciated!AE1805","v":-0.49869051679890708},{"$f":"PrincipledApproach!AF1805-UnderDepreciated!AF1805","v":-0.49869051679890725},{"$f":"PrincipledApproach!AG1805-UnderDepreciated!AG1805","v":-0.49869051679890725},{"$f":"PrincipledApproach!AH1805-UnderDepreciated!AH1805","v":-0.4986905167989073}]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1172","v":0},{"$f":"-Inputs!AB1172","v":0},{"$f":"PrincipledApproach!AC1806","v":-2.6460041674351065E-2},{"$f":"PrincipledApproach!AD1806-UnderDepreciated!AD1806","v":-0.51003459918626093},{"$f":"PrincipledApproach!AE1806-UnderDepreciated!AE1806","v":-0.51003459918626093},{"$f":"PrincipledApproach!AF1806-UnderDepreciated!AF1806","v":0},{"$f":"PrincipledApproach!AG1806-UnderDepreciated!AG1806","v":0},{"$f":"PrincipledApproach!AH1806-UnderDepreciated!AH1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1173","v":0},{"$f":"-Inputs!AB1173","v":0},{"$f":"PrincipledApproach!AC1807","v":-5.8188068446044107E-2},{"$f":"PrincipledApproach!AD1807-UnderDepreciated!AD1807","v":-0.10509654613528097},{"$f":"PrincipledApproach!AE1807-UnderDepreciated!AE1807","v":-0.10509654613528097},{"$f":"PrincipledApproach!AF1807-UnderDepreciated!AF1807","v":-0.10509654613528095},{"$f":"PrincipledApproach!AG1807-UnderDepreciated!AG1807","v":-0.10509654613528095},{"$f":"PrincipledApproach!AH1807-UnderDepreciated!AH1807","v":-0.10509654613528095}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1174","v":0},{"$f":"-Inputs!AB1174","v":0},{"$f":"PrincipledApproach!AC1808","v":-0.2812163853406181},{"$f":"PrincipledApproach!AD1808-UnderDepreciated!AD1808","v":-0.64561060639107937},{"$f":"PrincipledApproach!AE1808-UnderDepreciated!AE1808","v":-0.64561060639107937},{"$f":"PrincipledApproach!AF1808-UnderDepreciated!AF1808","v":-0.64561060639107937},{"$f":"PrincipledApproach!AG1808-UnderDepreciated!AG1808","v":-0.64561060639107937},{"$f":"PrincipledApproach!AH1808-UnderDepreciated!AH1808","v":-0.64561060639107937}]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1175","v":0},{"$f":"-Inputs!AB1175","v":0},{"$f":"PrincipledApproach!AC1809","v":0},{"$f":"-IF(AD1773<0,AD1773,IF(AD1761=0,0,MIN((AD1773/AD1761)*(AD1773>0),AD1773)))","v":0},{"$f":"-IF(AE1773<0,AE1773,IF(AE1761=0,0,MIN((AE1773/AE1761)*(AE1773>0),AE1773)))","v":0},0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1176","v":0},{"$f":"-Inputs!AB1176","v":0},{"$f":"PrincipledApproach!AC1810","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1177","v":0},{"$f":"-Inputs!AB1177","v":0},{"$f":"PrincipledApproach!AC1811","v":0},0,{"$f":"-IF(AE1775<0,AE1775,IF(AE1763=0,0,MIN((AE1775/AE1763)*(AE1775>0),AE1775)))","v":0},0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.73851415917382579},-0.73851415917382579,{"$f":"SUM(AC1802:AC1811)","v":-0.73851415917382579},{"$f":"SUM(AD1802:AD1811)","v":-2.0368704659202095},-2.0368704659202095,-1.5268358667339483,-1.5268358667339483,-1.5268358667339483]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},-3.8141518692888461E-2,-7.6283037385776922E-2,{"$f":"PrincipledApproach!AC1814","v":0},{"$f":"AD1766+AD1778+AD1790+AD1802","v":0},0,0,{"$f":"AG1766+AG1778+AG1790+AG1802","v":0},0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1767+Z1779+Z1791+Z1803","v":4.786236623185772},4.2379858393408893,3.6897350554960067,{"$f":"PrincipledApproach!AC1815","v":3.989343240835586},3.841589787471305,3.6938363341070239,3.5460828807427429,{"$f":"AG1767+AG1779+AG1791+AG1803","v":3.3983294273784619},3.2505759740141809]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1768+Z1780+Z1792+Z1804","v":3.6673145600639856},3.6097721411509918,3.5522297222379979,{"$f":"PrincipledApproach!AC1816","v":3.5014880891987934},3.3718033451543938,3.2421186011099943,3.1124338570655947,{"$f":"AG1768+AG1780+AG1792+AG1804","v":2.9827491130211952},2.8530643689767956]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1769+Z1781+Z1793+Z1805","v":4.9869051679890708},4.8923257302660099,4.797746292542949,{"$f":"PrincipledApproach!AC1817","v":4.8316760300660109},4.3329855132671034,3.8342949964681963,3.3356044796692892,{"$f":"AG1769+AG1781+AG1793+AG1805","v":2.8369139628703821},2.338223446071475]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1770+Z1782+Z1794+Z1806","v":2.5501729959313044},2.5501729959313044,2.5501729959313044,{"$f":"PrincipledApproach!AC1818","v":2.4707928709082507},1.9607582717219898,1.4507236725357289,1.4507236725357289,1.4507236725357289,1.4507236725357289]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1771+Z1783+Z1795+Z1807","v":1.5764481920292148},1.5764481920292148,1.5764481920292148,{"$f":"PrincipledApproach!AC1819","v":1.4018839866910826},1.2967874405558018,1.1916908944205207,1.0865943482852398,0.98149780214995885,0.87640125601467789]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1772+Z1784+Z1796+Z1808","v":6.4561060639107932},6.4561060639107932,6.4561060639107932,{"$f":"PrincipledApproach!AC1820","v":5.6124569078889399},4.9668463014978608,4.3212356951067816,3.6756250887157025,3.0300144823246233,2.3844038759335442]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"PrincipledApproach!AC1821","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,{"$f":"PrincipledApproach!AC1822","v":0},0,0,0,{"$f":"AG1774+AG1786+AG1798+AG1810","v":0},0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1775+Z1787+Z1799+Z1811","v":0},0,0,{"$f":"PrincipledApproach!AC1823","v":0},0,0,0,{"$f":"AG1775+AG1787+AG1799+AG1811","v":0},0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":24.023183603110141},{"$f":"SUM(AA1814:AA1823)","v":23.284669443936316},{"$f":"SUM(AB1814:AB1823)","v":22.546155284762492},{"$f":"SUM(AC1814:AC1823)","v":21.807641125588663},19.770770659668454,{"$f":"SUM(AE1814:AE1823)","v":17.733900193748244},16.207064327014297,{"$f":"SUM(AG1814:AG1823)","v":14.68022846028035},13.153392593546403]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"PrincipledApproach!AC1840","v":69},{"$f":"IF(AC1840>0,IF(AD$131=\"\",AC1840-1,MIN(AC1840-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1840-1)","v":41},{"$f":"MAX(0,AE1840-1)","v":40},{"$f":"MAX(0,AF1840-1)","v":39},{"$f":"MAX(0,AG1840-1)","v":38}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},{"$f":"PrincipledApproach!AC1841","v":29},{"$f":"IF(AC1841>0,IF(AD$131=\"\",AC1841-1,MIN(AC1841-1,AD$131)),0)","v":28},27,26,25,24]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},{"$f":"PrincipledApproach!AC1842","v":29},{"$f":"IF(AD1839=\"\",MAX(0,AC1842-1),Inputs!$D$71-(AC$6-LEFT($A1838,4)))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},{"$f":"PrincipledApproach!AC1843","v":9},{"$f":"MAX(0,AC1843-1)","v":8},7,6,5,4]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"PrincipledApproach!AC1844","v":4},{"$f":"MAX(0,AC1844-1)","v":3},2,1,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"PrincipledApproach!AC1845","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},{"$f":"PrincipledApproach!AC1846","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"PrincipledApproach!AC1847","v":29},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1847+1)","v":48},{"$f":"MAX(0,AD1847-1)","v":47},{"$f":"MAX(0,AE1847-1)","v":46},{"$f":"MAX(0,AF1847-1)","v":45},{"$f":"MAX(0,AG1847-1)","v":44}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1848","v":0}]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"PrincipledApproach!AC1849","v":61.598995281445561},{"$f":"IF(AC1849>0,IF(AD$131=\"\",AC1849-1,MIN(AC1849-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1849-1)","v":41},{"$f":"MAX(0,AE1849-1)","v":40},{"$f":"MAX(0,AF1849-1)","v":39},{"$f":"MAX(0,AG1849-1)","v":38}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},{"$f":"AA1900","v":8.680207596625765E-2},{"$f":"PrincipledApproach!AC1852","v":8.6380139419882221E-2},{"$f":"AC1900","v":8.5958202873506792E-2},{"$f":"AD1900","v":8.3911578995566158E-2},8.1864955117625524E-2,7.9818331239684889E-2,7.7771707361744255E-2]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8991125795858892,{"$f":"PrincipledApproach!AC1853","v":2.622092851924037},2.3450731242621847,2.2613205126813924,2.1775679011006002,2.0938152895198079,2.0100626779390156]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9235557927791396,{"$f":"PrincipledApproach!AC1854","v":6.9053252774086555},6.8870947620381706,6.6411270919653784,6.3951594218925862,6.149191751819794,5.9032240817470019]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7772332372116562,{"$f":"PrincipledApproach!AC1855","v":1.750155666760868},1.7230780963100798,1.5453547725889143,1.3676314488677486,1.1899081251465828,1.0121848014254171]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0209407225122691,{"$f":"PrincipledApproach!AC1856","v":2.9749142733503016},2.928887824188334,{"$f":"AD1904","v":2.3246996796858803},{"$f":"AE1904","v":1.7205115351834264},{"$f":"AF1904","v":1.1163233906809724},{"$f":"AG1904","v":1.1163233906809724}]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.933233894671778,{"$f":"PrincipledApproach!AC1857","v":4.8713541279359882},4.8094743612001984,4.4805921015554135,4.1517098419106286,3.8228275822658433,3.4939453226210579]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9314290197622701,{"$f":"PrincipledApproach!AC1858","v":2.8061700161936907},2.6809110126251112,2.3877681106488842,2.0946252086726571,1.8014823066964301,1.508339404720203]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"PrincipledApproach!AC1859","v":0},0,{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0}]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"PrincipledApproach!AC1860","v":0},0,{"$f":"AD1908","v":0},{"$f":"AE1908","v":0},{"$f":"AF1908","v":0},{"$f":"AG1908","v":0}]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"PrincipledApproach!AC1861","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":22.572307322489259},{"$f":"SUM(AC1852:AC1861)","v":22.016392352993421},21.460477383497583,{"$f":"SUM(AE1852:AE1861)","v":19.72477384812143},17.989070312745273,16.253366777369113,{"$f":"SUM(AH1852:AH1861)","v":15.121851386495411}]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$229","v":8.680207596625765E-2}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$230","v":2.8991125795858892}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$231","v":6.9235557927791396}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$232","v":1.7772332372116562}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$233","v":3.0209407225122691}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$234","v":4.933233894671778}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$235","v":2.9314290197622701}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$236","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$237","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$238","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":22.572307322489259}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1713","v":0},{"$f":"PrincipledApproach!AC1876","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1714","v":0},{"$f":"PrincipledApproach!AC1877","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1715","v":0},{"$f":"PrincipledApproach!AC1878","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1716","v":0},{"$f":"PrincipledApproach!AC1879","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1717","v":0},{"$f":"PrincipledApproach!AC1880","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1718","v":0},{"$f":"PrincipledApproach!AC1881","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1719","v":0},{"$f":"PrincipledApproach!AC1882","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1720","v":0},{"$f":"PrincipledApproach!AC1883","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1721","v":0},{"$f":"PrincipledApproach!AC1884","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1722","v":0},{"$f":"PrincipledApproach!AC1885","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1180","v":-2.5103130291897282E-2},{"$f":"PrincipledApproach!AC1888","v":-4.219365463754343E-4},{"$f":"PrincipledApproach!AD1888-UnderDepreciated!AD1888","v":-2.0466238779406377E-3},{"$f":"PrincipledApproach!AE1888-UnderDepreciated!AE1888","v":-2.0466238779406382E-3},{"$f":"PrincipledApproach!AF1888-UnderDepreciated!AF1888","v":-2.0466238779406382E-3},{"$f":"PrincipledApproach!AG1888-UnderDepreciated!AG1888","v":-2.0466238779406382E-3},{"$f":"PrincipledApproach!AH1888-UnderDepreciated!AH1888","v":-2.0466238779406382E-3}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1181","v":-0.4197744965122297},{"$f":"PrincipledApproach!AC1889","v":-0.27701972766185207},{"$f":"PrincipledApproach!AD1889-UnderDepreciated!AD1889","v":-8.3752611580792308E-2},{"$f":"PrincipledApproach!AE1889-UnderDepreciated!AE1889","v":-8.3752611580792308E-2},{"$f":"PrincipledApproach!AF1889-UnderDepreciated!AF1889","v":-8.3752611580792308E-2},{"$f":"PrincipledApproach!AG1889-UnderDepreciated!AG1889","v":-8.3752611580792322E-2},{"$f":"PrincipledApproach!AH1889-UnderDepreciated!AH1889","v":-8.3752611580792322E-2}]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1182","v":-1.8230515370484479E-2},{"$f":"PrincipledApproach!AC1890","v":-1.8230515370484486E-2},{"$f":"PrincipledApproach!AD1890-UnderDepreciated!AD1890","v":-0.2459676700727918},{"$f":"PrincipledApproach!AE1890-UnderDepreciated!AE1890","v":-0.2459676700727918},{"$f":"PrincipledApproach!AF1890-UnderDepreciated!AF1890","v":-0.24596767007279177},{"$f":"PrincipledApproach!AG1890-UnderDepreciated!AG1890","v":-0.24596767007279177},{"$f":"PrincipledApproach!AH1890-UnderDepreciated!AH1890","v":-0.24596767007279174}]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1183","v":-9.2806827321225638E-2},{"$f":"PrincipledApproach!AC1891","v":-2.7077570450788215E-2},{"$f":"PrincipledApproach!AD1891-UnderDepreciated!AD1891","v":-0.17772332372116562},{"$f":"PrincipledApproach!AE1891-UnderDepreciated!AE1891","v":-0.17772332372116562},{"$f":"PrincipledApproach!AF1891-UnderDepreciated!AF1891","v":-0.17772332372116564},{"$f":"PrincipledApproach!AG1891-UnderDepreciated!AG1891","v":-0.17772332372116562},{"$f":"PrincipledApproach!AH1891-UnderDepreciated!AH1891","v":-0.17772332372116562}]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1184","v":0},{"$f":"PrincipledApproach!AC1892","v":-4.6026449161967381E-2},{"$f":"PrincipledApproach!AD1892-UnderDepreciated!AD1892","v":-0.60418814450245384},{"$f":"PrincipledApproach!AE1892-UnderDepreciated!AE1892","v":-0.60418814450245395},{"$f":"PrincipledApproach!AF1892-UnderDepreciated!AF1892","v":-0.60418814450245395},{"$f":"PrincipledApproach!AG1892-UnderDepreciated!AG1892","v":0},{"$f":"PrincipledApproach!AH1892-UnderDepreciated!AH1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1185","v":0},{"$f":"PrincipledApproach!AC1893","v":-6.1879766735790077E-2},{"$f":"PrincipledApproach!AD1893-UnderDepreciated!AD1893","v":-0.32888225964478524},{"$f":"PrincipledApproach!AE1893-UnderDepreciated!AE1893","v":-0.32888225964478529},{"$f":"PrincipledApproach!AF1893-UnderDepreciated!AF1893","v":-0.32888225964478529},{"$f":"PrincipledApproach!AG1893-UnderDepreciated!AG1893","v":-0.32888225964478529},{"$f":"PrincipledApproach!AH1893-UnderDepreciated!AH1893","v":-0.32888225964478529}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1186","v":0},{"$f":"PrincipledApproach!AC1894","v":-0.12525900356857944},{"$f":"PrincipledApproach!AD1894-UnderDepreciated!AD1894","v":-0.293142901976227},{"$f":"PrincipledApproach!AE1894-UnderDepreciated!AE1894","v":-0.293142901976227},{"$f":"PrincipledApproach!AF1894-UnderDepreciated!AF1894","v":-0.29314290197622705},{"$f":"PrincipledApproach!AG1894-UnderDepreciated!AG1894","v":-0.29314290197622705},{"$f":"PrincipledApproach!AH1894-UnderDepreciated!AH1894","v":-0.29314290197622705}]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1187","v":0},{"$f":"PrincipledApproach!AC1895","v":0},{"$f":"-IF(AD1859<0,AD1859,IF(AD1847=0,0,MIN((AD1859/AD1847)*(AD1859>0),AD1859)))","v":0},{"$f":"-IF(AE1859<0,AE1859,IF(AE1847=0,0,MIN((AE1859/AE1847)*(AE1859>0),AE1859)))","v":0},0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1188","v":0},{"$f":"PrincipledApproach!AC1896","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1189","v":0},{"$f":"PrincipledApproach!AC1897","v":0},0,{"$f":"-IF(AE1861<0,AE1861,IF(AE1849=0,0,MIN((AE1861/AE1849)*(AE1861>0),AE1861)))","v":0},0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.55591496949583707},{"$f":"SUM(AC1888:AC1897)","v":-0.55591496949583719},{"$f":"SUM(AD1888:AD1897)","v":-1.7357035353761567},-1.7357035353761567,-1.7357035353761567,-1.1315153908737028,-1.1315153908737028]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":8.680207596625765E-2},6.1698945674360364E-2,{"$f":"PrincipledApproach!AC1900","v":8.5958202873506792E-2},{"$f":"AD1852+AD1864+AD1876+AD1888","v":8.3911578995566158E-2},8.1864955117625524E-2,7.9818331239684889E-2,7.7771707361744255E-2,{"$f":"AH1852+AH1864+AH1876+AH1888","v":7.5725083483803621E-2}]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1853+AA1865+AA1877+AA1889","v":2.8991125795858892},2.4793380830736593,{"$f":"PrincipledApproach!AC1901","v":2.3450731242621847},2.2613205126813924,2.1775679011006002,2.0938152895198079,2.0100626779390156,{"$f":"AH1853+AH1865+AH1877+AH1889","v":1.9263100663582233}]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1854+AA1866+AA1878+AA1890","v":6.9235557927791396},6.9053252774086555,{"$f":"PrincipledApproach!AC1902","v":6.8870947620381706},6.6411270919653784,6.3951594218925862,6.149191751819794,5.9032240817470019,{"$f":"AH1854+AH1866+AH1878+AH1890","v":5.6572564116742097}]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1855+AA1867+AA1879+AA1891","v":1.7772332372116562},1.6844264098904305,{"$f":"PrincipledApproach!AC1903","v":1.7230780963100798},1.5453547725889143,1.3676314488677486,1.1899081251465828,1.0121848014254171,{"$f":"AH1855+AH1867+AH1879+AH1891","v":0.8344614777042515}]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1856+AA1868+AA1880+AA1892","v":3.0209407225122691},3.0209407225122691,{"$f":"PrincipledApproach!AC1904","v":2.928887824188334},2.3246996796858803,1.7205115351834264,1.1163233906809724,1.1163233906809724,{"$f":"AH1856+AH1868+AH1880+AH1892","v":1.1163233906809724}]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1857+AA1869+AA1881+AA1893","v":4.933233894671778},4.933233894671778,{"$f":"PrincipledApproach!AC1905","v":4.8094743612001984},4.4805921015554135,4.1517098419106286,3.8228275822658433,3.4939453226210579,{"$f":"AH1857+AH1869+AH1881+AH1893","v":3.1650630629762726}]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1858+AA1870+AA1882+AA1894","v":2.9314290197622701},2.9314290197622701,{"$f":"PrincipledApproach!AC1906","v":2.6809110126251112},2.3877681106488842,2.0946252086726571,1.8014823066964301,1.508339404720203,{"$f":"AH1858+AH1870+AH1882+AH1894","v":1.2151965027439759}]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"PrincipledApproach!AC1907","v":0},0,0,0,0,{"$f":"AH1859+AH1871+AH1883+AH1895","v":0}]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,{"$f":"PrincipledApproach!AC1908","v":0},0,0,0,0,{"$f":"AH1860+AH1872+AH1884+AH1896","v":0}]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1861+AA1873+AA1885+AA1897","v":0},0,{"$f":"PrincipledApproach!AC1909","v":0},0,0,0,0,{"$f":"AH1861+AH1873+AH1885+AH1897","v":0}]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":22.572307322489259},{"$f":"SUM(AB1900:AB1909)","v":22.016392352993421},{"$f":"SUM(AC1900:AC1909)","v":21.460477383497583},19.72477384812143,{"$f":"SUM(AE1900:AE1909)","v":17.989070312745273},16.253366777369113,15.121851386495411,{"$f":"SUM(AH1900:AH1909)","v":13.990335995621709}]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1926","v":70},{"$f":"IF(AC1926>0,IF(AD$131=\"\",AC1926-1,MIN(AC1926-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1926-1)","v":41},{"$f":"MAX(0,AE1926-1)","v":40},{"$f":"MAX(0,AF1926-1)","v":39},{"$f":"MAX(0,AG1926-1)","v":38}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1927","v":30},{"$f":"IF(AC1927>0,IF(AD$131=\"\",AC1927-1,MIN(AC1927-1,AD$131)),0)","v":29},28,27,26,25]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1928","v":30},{"$f":"IF(AD1925=\"\",MAX(0,AC1928-1),Inputs!$D$71-(AC$6-LEFT($A1924,4)))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1929","v":10},{"$f":"MAX(0,AC1929-1)","v":9},8,7,6,5]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1930","v":5},{"$f":"MAX(0,AC1930-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1931","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1932","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1933","v":30},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1933+1)","v":49},{"$f":"MAX(0,AD1933-1)","v":48},{"$f":"MAX(0,AE1933-1)","v":47},{"$f":"MAX(0,AF1933-1)","v":46},{"$f":"MAX(0,AG1933-1)","v":45}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1934","v":0}]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1935","v":62.598995281445561},{"$f":"IF(AC1935>0,IF(AD$131=\"\",AC1935-1,MIN(AC1935-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1935-1)","v":41},{"$f":"MAX(0,AE1935-1)","v":40},{"$f":"MAX(0,AF1935-1)","v":39},{"$f":"MAX(0,AG1935-1)","v":38}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},{"$f":"PrincipledApproach!AC1938","v":8.8811437499999955E-3},8.7694995972365918E-3,8.5607019877785781E-3,8.3519043783205644E-3,8.1431067688625507E-3,7.9343091594045369E-3]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PrincipledApproach!AC1939","v":1.9137673878749997},1.8063717620096864,1.7440830805610765,1.6817943991124666,1.6195057176638568,1.5572170362152469]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PrincipledApproach!AC1940","v":5.4032617856250775},5.3899481594146081,5.2040878780554838,5.0182275966963594,4.8323673153372351,4.6465070339781107]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PrincipledApproach!AC1941","v":2.6764061411249993},2.6546647362464308,2.3870241221339308,2.1193835080214307,1.8517428939089309,1.584102279796431]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},{"$f":"PrincipledApproach!AC1942","v":2.5211855778749994},{"$f":"AC1990","v":2.4886575270746101},{"$f":"AD1990","v":1.9844204114996102},{"$f":"AE1990","v":1.4801832959246104},{"$f":"AF1990","v":0.97594618034961045},{"$f":"AG1990","v":0.4717090647746105}]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PrincipledApproach!AC1943","v":7.3666363983749976},7.2444716473553248,6.7533625541303248,6.2622534609053249,5.7711443676803249,5.2800352744553249]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PrincipledApproach!AC1944","v":6.528920405624997},6.3034996129783245,5.6506075724158249,4.9977155318533253,4.3448234912908257,3.6919314507283261]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"PrincipledApproach!AC1945","v":0},{"$f":"AC1993","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0}]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},{"$f":"PrincipledApproach!AC1946","v":0},{"$f":"AC1994","v":0},{"$f":"AD1994","v":0},{"$f":"AE1994","v":0},{"$f":"AF1994","v":0},{"$f":"AG1994","v":0}]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1995","v":0},{"$f":"PrincipledApproach!AC1947","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":26.41905884025007},{"$f":"SUM(AD1938:AD1947)","v":25.896382944676223},23.732146320784029,21.567909696891839,19.403673072999648,17.239436449107455]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$229","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$230","v":1.9137673878749997}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$231","v":5.4032617856250775}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$232","v":2.6764061411249993}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$233","v":2.5211855778749994}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$234","v":7.3666363983749976}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$235","v":6.528920405624997}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$236","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$237","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$238","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":26.41905884025007}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1962","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1963","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1964","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1965","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1966","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1967","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1968","v":0},{"$f":"-Inputs!AD1723","v":0},{"$f":"-Inputs!AE1723","v":0},{"$f":"-Inputs!AF1723","v":0},{"$f":"-Inputs!AG1723","v":0},{"$f":"-Inputs!AH1723","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1969","v":0},{"$f":"-Inputs!AD1724","v":0},{"$f":"-Inputs!AE1724","v":0},{"$f":"-Inputs!AF1724","v":0},{"$f":"-Inputs!AG1724","v":0},{"$f":"-Inputs!AH1724","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1970","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1971","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0},{"$f":"SUM(AD1962:AD1971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1974","v":-1.1164415276340337E-4},{"$f":"PrincipledApproach!AD1974-UnderDepreciated!AD1974","v":-2.087976094580141E-4},{"$f":"PrincipledApproach!AE1974-UnderDepreciated!AE1974","v":-2.087976094580141E-4},{"$f":"PrincipledApproach!AF1974-UnderDepreciated!AF1974","v":-2.087976094580141E-4},{"$f":"PrincipledApproach!AG1974-UnderDepreciated!AG1974","v":-2.0879760945801413E-4},{"$f":"PrincipledApproach!AH1974-UnderDepreciated!AH1974","v":-2.0879760945801413E-4}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1975","v":-0.1073956258653132},{"$f":"PrincipledApproach!AD1975-UnderDepreciated!AD1975","v":-6.2288681448609877E-2},{"$f":"PrincipledApproach!AE1975-UnderDepreciated!AE1975","v":-6.2288681448609877E-2},{"$f":"PrincipledApproach!AF1975-UnderDepreciated!AF1975","v":-6.2288681448609877E-2},{"$f":"PrincipledApproach!AG1975-UnderDepreciated!AG1975","v":-6.2288681448609877E-2},{"$f":"PrincipledApproach!AH1975-UnderDepreciated!AH1975","v":-6.2288681448609877E-2}]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1976","v":-1.331362621046933E-2},{"$f":"PrincipledApproach!AD1976-UnderDepreciated!AD1976","v":-0.18586028135912441},{"$f":"PrincipledApproach!AE1976-UnderDepreciated!AE1976","v":-0.18586028135912441},{"$f":"PrincipledApproach!AF1976-UnderDepreciated!AF1976","v":-0.18586028135912441},{"$f":"PrincipledApproach!AG1976-UnderDepreciated!AG1976","v":-0.18586028135912441},{"$f":"PrincipledApproach!AH1976-UnderDepreciated!AH1976","v":-0.18586028135912444}]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1977","v":-2.1741404878568293E-2},{"$f":"PrincipledApproach!AD1977-UnderDepreciated!AD1977","v":-0.2676406141124999},{"$f":"PrincipledApproach!AE1977-UnderDepreciated!AE1977","v":-0.2676406141124999},{"$f":"PrincipledApproach!AF1977-UnderDepreciated!AF1977","v":-0.2676406141124999},{"$f":"PrincipledApproach!AG1977-UnderDepreciated!AG1977","v":-0.2676406141124999},{"$f":"PrincipledApproach!AH1977-UnderDepreciated!AH1977","v":-0.2676406141124999}]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1978","v":-3.2528050800389535E-2},{"$f":"PrincipledApproach!AD1978-UnderDepreciated!AD1978","v":-0.50423711557499984},{"$f":"PrincipledApproach!AE1978-UnderDepreciated!AE1978","v":-0.50423711557499984},{"$f":"PrincipledApproach!AF1978-UnderDepreciated!AF1978","v":-0.50423711557499995},{"$f":"PrincipledApproach!AG1978-UnderDepreciated!AG1978","v":-0.50423711557499995},{"$f":"PrincipledApproach!AH1978-UnderDepreciated!AH1978","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1979","v":-0.12216475101967286},{"$f":"PrincipledApproach!AD1979-UnderDepreciated!AD1979","v":-0.49110909322499985},{"$f":"PrincipledApproach!AE1979-UnderDepreciated!AE1979","v":-0.49110909322499985},{"$f":"PrincipledApproach!AF1979-UnderDepreciated!AF1979","v":-0.49110909322499985},{"$f":"PrincipledApproach!AG1979-UnderDepreciated!AG1979","v":-0.49110909322499996},{"$f":"PrincipledApproach!AH1979-UnderDepreciated!AH1979","v":-0.49110909322499985}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1980","v":-0.22542079264667203},{"$f":"PrincipledApproach!AD1980-UnderDepreciated!AD1980","v":-0.65289204056249972},{"$f":"PrincipledApproach!AE1980-UnderDepreciated!AE1980","v":-0.65289204056249972},{"$f":"PrincipledApproach!AF1980-UnderDepreciated!AF1980","v":-0.65289204056249972},{"$f":"PrincipledApproach!AG1980-UnderDepreciated!AG1980","v":-0.65289204056249983},{"$f":"PrincipledApproach!AH1980-UnderDepreciated!AH1980","v":-0.65289204056249983}]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1981","v":0},{"$f":"-IF(AD1945<0,AD1945,IF(AD1933=0,0,MIN((AD1945/AD1933)*(AD1945>0),AD1945)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1982","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1983","v":0},{"$f":"-IF(AD1947<0,AD1947,IF(AD1935=0,0,MIN((AD1947/AD1935)*(AD1947>0),AD1947)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.52267589557384864},{"$f":"SUM(AD1974:AD1983)","v":-2.1642366238921915},-2.1642366238921915,-2.1642366238921915,-2.164236623892192,-1.6599995083171919]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":8.8811437499999955E-3},{"$f":"PrincipledApproach!AC1986","v":8.7694995972365918E-3},{"$f":"AD1938+AD1950+AD1962+AD1974","v":8.5607019877785781E-3},8.3519043783205644E-3,8.1431067688625507E-3,7.9343091594045369E-3,7.7255115499465232E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1939+AB1951+AB1963+AB1975","v":1.9137673878749997},{"$f":"PrincipledApproach!AC1987","v":1.8063717620096864},{"$f":"AD1939+AD1951+AD1963+AD1975","v":1.7440830805610765},1.6817943991124666,1.6195057176638568,1.5572170362152469,1.494928354766637]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1940+AB1952+AB1964+AB1976","v":5.4032617856250775},{"$f":"PrincipledApproach!AC1988","v":5.3899481594146081},{"$f":"AD1940+AD1952+AD1964+AD1976","v":5.2040878780554838},5.0182275966963594,4.8323673153372351,4.6465070339781107,4.4606467526189864]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1941+AB1953+AB1965+AB1977","v":2.6764061411249993},{"$f":"PrincipledApproach!AC1989","v":2.6546647362464308},{"$f":"AD1941+AD1953+AD1965+AD1977","v":2.3870241221339308},2.1193835080214307,1.8517428939089309,1.584102279796431,1.3164616656839312]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1942+AB1954+AB1966+AB1978","v":2.5211855778749994},{"$f":"PrincipledApproach!AC1990","v":2.4886575270746101},1.9844204114996102,1.4801832959246104,0.97594618034961045,0.4717090647746105,0.4717090647746105]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1943+AB1955+AB1967+AB1979","v":7.3666363983749976},{"$f":"PrincipledApproach!AC1991","v":7.2444716473553248},6.7533625541303248,6.2622534609053249,5.7711443676803249,5.2800352744553249,4.788926181230325]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1944+AB1956+AB1968+AB1980","v":6.528920405624997},{"$f":"PrincipledApproach!AC1992","v":6.3034996129783245},5.6506075724158249,4.9977155318533253,4.3448234912908257,3.6919314507283261,3.0390394101658265]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PrincipledApproach!AC1993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"PrincipledApproach!AC1994","v":0},{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},0,0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"PrincipledApproach!AC1995","v":0},{"$f":"AD1947+AD1959+AD1971+AD1983","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":26.41905884025007},{"$f":"SUM(AC1986:AC1995)","v":25.896382944676223},{"$f":"SUM(AD1986:AD1995)","v":23.732146320784029},21.567909696891839,19.403673072999648,17.239436449107455,15.579436940790263]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2012","v":0},{"$f":"IF(AD$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AD$131))","v":42},{"$f":"MAX(0,AD2012-1)","v":41},{"$f":"MAX(0,AE2012-1)","v":40},{"$f":"MAX(0,AF2012-1)","v":39},{"$f":"MAX(0,AG2012-1)","v":38}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2013","v":0},{"$f":"IF(AD$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AD$131))","v":30},29,28,27,26]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2014","v":0},{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2015","v":0},{"$f":"Inputs!$D$72","v":10},9,8,7,6]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2016","v":0},{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AD2016-1)","v":4},3,2,1]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2017","v":0},{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AD2017-1)","v":14},13,12,11]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2018","v":0},{"$f":"Inputs!$D$75","v":10},9,8,7,6]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2019","v":0},{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AD2019-1)","v":49},{"$f":"MAX(0,AE2019-1)","v":48},{"$f":"MAX(0,AF2019-1)","v":47},{"$f":"MAX(0,AG2019-1)","v":46}]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2020","v":0}]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2021","v":0},{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AD2021-1)","v":37.184056771218749},{"$f":"MAX(0,AE2021-1)","v":36.184056771218749},{"$f":"MAX(0,AF2021-1)","v":35.184056771218749},{"$f":"MAX(0,AG2021-1)","v":34.184056771218749}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2024","v":0},{"$f":"AC2072","v":0.23064303487499996},0.2251515340446428,0.21966003321428565,0.21416853238392849,0.20867703155357137]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2025","v":0},2.4452265116249996,2.3637189612374998,2.28221141085,2.2007038604625002,2.1191963100750004]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2026","v":0},8.2672065038249976,7.9916329536974979,7.7160594035699983,7.4404858534424987,7.1649123033149991]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2027","v":0},4.3271414696249995,3.8944273226624997,3.4617131756999999,3.0289990287375002,2.5962848817749999]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2028","v":0},{"$f":"AC2076","v":5.0178355056249986},{"$f":"AD2076","v":4.0142684044999992},{"$f":"AE2076","v":3.0107013033749994},{"$f":"AF2076","v":2.0071342022499996},{"$f":"AG2076","v":1.0035671011249998}]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2029","v":0},4.2587527848749991,3.9748359325499991,3.6909190802249991,3.4070022278999992,3.1230853755749992]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2030","v":0},6.396497794394187,5.7568480149547678,5.1171982355153496,4.4775484560759313,3.8378986766365126]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2031","v":0},{"$f":"AC2079","v":0},{"$f":"AD2079","v":0},{"$f":"AE2079","v":0},{"$f":"AF2079","v":0},{"$f":"AG2079","v":0}]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2032","v":0},{"$f":"AC2080","v":0},{"$f":"AD2080","v":0},{"$f":"AE2080","v":0},{"$f":"AF2080","v":0},{"$f":"AG2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2033","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0},{"$f":"SUM(AD2024:AD2033)","v":30.943303604844182},28.220883123646907,25.498462642449635,22.776042161252356,20.053621680055084]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2036","v":0.23064303487499996}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2037","v":2.4452265116249996}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2038","v":8.2672065038249976}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2039","v":4.3271414696249995}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2040","v":5.0178355056249986}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2041","v":4.2587527848749991}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2042","v":6.396497794394187}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2043","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2044","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2045","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":30.943303604844182}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2048","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0}]
[{"$f":"ROW()","v":2049},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2049","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0}]
[{"$f":"ROW()","v":2050},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2050","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2051","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2052","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2053","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2054","v":0},{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0}]
[{"$f":"ROW()","v":2055},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2055","v":0},{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0}]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2056","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0}]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2057","v":0},{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0}]
[{"$f":"ROW()","v":2058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2048:AC2057)","v":0},{"$f":"SUM(AD2048:AD2057)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2060","v":0},{"$f":"-IF(AD2024<0,AD2024,IF(AD2012=0,0,MIN((AD2024/AD2012)*(AD2024>0),AD2024)))","v":-5.4915008303571423E-3},-5.4915008303571414E-3,-5.4915008303571414E-3,-5.4915008303571405E-3,-5.4915008303571414E-3]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2061","v":0},{"$f":"-IF(AD2025<0,AD2025,IF(AD2013=0,0,MIN((AD2025/AD2013)*(AD2025>0),AD2025)))","v":-8.1507550387499988E-2},-8.1507550387499988E-2,-8.1507550387500002E-2,-8.1507550387500002E-2,-8.1507550387500016E-2]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2062","v":0},{"$f":"-IF(AD2026<0,AD2026,IF(AD2014=0,0,MIN((AD2026/AD2014)*(AD2026>0),AD2026)))","v":-0.2755735501274999},-0.27557355012749996,-0.27557355012749996,-0.27557355012749996,-0.27557355012749996]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2063","v":0},{"$f":"-IF(AD2027<0,AD2027,IF(AD2015=0,0,MIN((AD2027/AD2015)*(AD2027>0),AD2027)))","v":-0.43271414696249993},-0.43271414696249999,-0.43271414696249999,-0.43271414696250005,-0.43271414696249999]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2064","v":0},{"$f":"-IF(AD2028<0,AD2028,IF(AD2016=0,0,MIN((AD2028/AD2016)*(AD2028>0),AD2028)))","v":-1.0035671011249998},-1.0035671011249998,-1.0035671011249998,-1.0035671011249998,-1.0035671011249998]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2065","v":0},{"$f":"-IF(AD2029<0,AD2029,IF(AD2017=0,0,MIN((AD2029/AD2017)*(AD2029>0),AD2029)))","v":-0.28391685232499991},-0.28391685232499991,-0.28391685232499991,-0.28391685232499991,-0.28391685232499991]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2066","v":0},{"$f":"-IF(AD2030<0,AD2030,IF(AD2018=0,0,MIN((AD2030/AD2018)*(AD2030>0),AD2030)))","v":-0.6396497794394187},-0.6396497794394187,-0.6396497794394187,-0.63964977943941881,-0.63964977943941881]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2067","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2068","v":0},{"$f":"-IF(AD2032<0,AD2032,IF(AD2020=0,0,MIN((AD2032/AD2020)*(AD2032>0),AD2032)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2069","v":0},{"$f":"-IF(AD2033<0,AD2033,IF(AD2021=0,0,MIN((AD2033/AD2021)*(AD2033>0),AD2033)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2060:AC2069)","v":0},{"$f":"SUM(AD2060:AD2069)","v":-2.7224204811972754},-2.7224204811972754,-2.7224204811972754,-2.7224204811972754,-2.7224204811972754]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2072","v":0.23064303487499996},{"$f":"AD2024+AD2036+AD2048+AD2060","v":0.2251515340446428},0.21966003321428565,0.21416853238392849,0.20867703155357137,0.20318553072321421]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2073","v":2.4452265116249996},{"$f":"AD2025+AD2037+AD2049+AD2061","v":2.3637189612374998},2.28221141085,2.2007038604625002,2.1191963100750004,2.0376887596875006]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2074","v":8.2672065038249976},{"$f":"AD2026+AD2038+AD2050+AD2062","v":7.9916329536974979},7.7160594035699983,7.4404858534424987,7.1649123033149991,6.8893387531874994]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2075","v":4.3271414696249995},{"$f":"AD2027+AD2039+AD2051+AD2063","v":3.8944273226624997},3.4617131756999999,3.0289990287375002,2.5962848817749999,2.1635707348124997]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2076","v":5.0178355056249986},{"$f":"AD2028+AD2040+AD2052+AD2064","v":4.0142684044999992},3.0107013033749994,2.0071342022499996,1.0035671011249998,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2077","v":4.2587527848749991},{"$f":"AD2029+AD2041+AD2053+AD2065","v":3.9748359325499991},3.6909190802249991,3.4070022278999992,3.1230853755749992,2.8391685232499992]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2078","v":6.396497794394187},{"$f":"AD2030+AD2042+AD2054+AD2066","v":5.7568480149547678},5.1171982355153496,4.4775484560759313,3.8378986766365126,3.1982488971970939]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2079","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2080","v":0},{"$f":"AD2032+AD2044+AD2056+AD2068","v":0},0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2081","v":0},{"$f":"AD2033+AD2045+AD2057+AD2069","v":0},0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":30.943303604844182},{"$f":"SUM(AD2072:AD2081)","v":28.220883123646907},25.498462642449635,22.776042161252356,20.053621680055084,17.331201198857805]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AE$128=\"\",\"\",ProposedApproach!AE$128-AE$6)","v":41}]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AE$131))","v":41},{"$f":"MAX(0,AE2098-1)","v":40},{"$f":"MAX(0,AF2098-1)","v":39},{"$f":"MAX(0,AG2098-1)","v":38}]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AE$131))","v":30},29,28,27]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AE2102-1)","v":4},3,2]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AE2103-1)","v":14},13,12]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AE2105-1)","v":49},{"$f":"MAX(0,AF2105-1)","v":48},{"$f":"MAX(0,AG2105-1)","v":47}]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AE2107-1)","v":37.184056771218749},{"$f":"MAX(0,AF2107-1)","v":36.184056771218749},{"$f":"MAX(0,AG2107-1)","v":35.184056771218749}]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0257185992611566,4.8581946459524517,4.6906706926437467,4.5231467393350417]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7529690252415859,1.6945367244001996,1.6361044235588134,1.5776721227174271]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7828459034052142,2.5045613130646927,2.2262767227241711,1.9479921323836498]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2162","v":0},{"$f":"AD2162","v":14.972045998141304},{"$f":"AE2162","v":11.977636798513043},{"$f":"AF2162","v":8.9832275988847812},{"$f":"AG2162","v":5.9888183992565214}]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4204136420827926,3.1923860659439396,2.964358489805087,2.7363309136662339]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.56322540376835,14.906902863391515,13.250580323014681,11.594257782637847]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2165","v":0},{"$f":"AD2165","v":3.0707373829962128},{"$f":"AE2165","v":3.0093226353362885},{"$f":"AF2165","v":2.9479078876763642},{"$f":"AG2165","v":2.88649314001644}]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2166","v":0},{"$f":"AD2166","v":0},{"$f":"AE2166","v":0},{"$f":"AF2166","v":0},{"$f":"AG2166","v":0}]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9687214270143598,1.9171626982284158,1.8656039694424718,1.8140452406565277]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},49.556677381910973,44.060703744830548,38.564730107750123,33.06875647066969]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":5.0257185992611566}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":1.7529690252415859}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.7828459034052142}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":14.972045998141304}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":3.4204136420827926}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":16.56322540376835}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":3.0707373829962128}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":1.9687214270143598}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":49.556677381910973}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2110<0,AE2110,IF(AE2098=0,0,MIN((AE2110/AE2098)*(AE2110>0),AE2110)))","v":0},0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2111<0,AE2111,IF(AE2099=0,0,MIN((AE2111/AE2099)*(AE2111>0),AE2111)))","v":-0.16752395330870523},-0.16752395330870523,-0.16752395330870523,-0.16752395330870526]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2112<0,AE2112,IF(AE2100=0,0,MIN((AE2112/AE2100)*(AE2112>0),AE2112)))","v":-5.8432300841386196E-2},-5.8432300841386196E-2,-5.8432300841386189E-2,-5.8432300841386189E-2]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2113<0,AE2113,IF(AE2101=0,0,MIN((AE2113/AE2101)*(AE2113>0),AE2113)))","v":-0.27828459034052144},-0.27828459034052139,-0.27828459034052139,-0.27828459034052139]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2114<0,AE2114,IF(AE2102=0,0,MIN((AE2114/AE2102)*(AE2114>0),AE2114)))","v":-2.9944091996282607},{"$f":"-IF(AF2114<0,AF2114,IF(AF2102=0,0,MIN((AF2114/AF2102)*(AF2114>0),AF2114)))","v":-2.9944091996282607},-2.9944091996282602,-2.9944091996282607]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2115<0,AE2115,IF(AE2103=0,0,MIN((AE2115/AE2103)*(AE2115>0),AE2115)))","v":-0.22802757613885286},-0.22802757613885283,-0.22802757613885286,-0.22802757613885283]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2116<0,AE2116,IF(AE2104=0,0,MIN((AE2116/AE2104)*(AE2116>0),AE2116)))","v":-1.6563225403768349},-1.6563225403768351,-1.6563225403768351,-1.6563225403768354]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1414747659924253E-2,-6.1414747659924253E-2,-6.1414747659924253E-2,-6.1414747659924253E-2]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2118<0,AE2118,IF(AE2106=0,0,MIN((AE2118/AE2106)*(AE2118>0),AE2118)))","v":0},0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2119<0,AE2119,IF(AE2107=0,0,MIN((AE2119/AE2107)*(AE2119>0),AE2119)))","v":-5.15587287859441E-2},-5.15587287859441E-2,-5.15587287859441E-2,-5.1558728785944107E-2]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-5.4959736370804304},-5.4959736370804304,-5.4959736370804295,-5.4959736370804304]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0257185992611566,4.8581946459524517,4.6906706926437467,4.5231467393350417,4.3556227860263368]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7529690252415859,1.6945367244001996,1.6361044235588134,1.5776721227174271,1.5192398218760408]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7828459034052142,2.5045613130646927,2.2262767227241711,1.9479921323836498,1.6697075420431284]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2114+AD2126+AD2138+AD2150","v":14.972045998141304},11.977636798513043,8.9832275988847812,5.9888183992565214,2.9944091996282607]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2115+AD2127+AD2139+AD2151","v":3.4204136420827926},3.1923860659439396,2.964358489805087,2.7363309136662339,2.5083033375273809]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2116+AD2128+AD2140+AD2152","v":16.56322540376835},14.906902863391515,13.250580323014681,11.594257782637847,9.9379352422610108]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0707373829962128,3.0093226353362885,2.9479078876763642,2.88649314001644,2.8250783923565157]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9687214270143598,1.9171626982284158,1.8656039694424718,1.8140452406565277,1.7624865118705837]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":49.556677381910973},{"$f":"SUM(AE2158:AE2167)","v":44.060703744830548},38.564730107750123,33.06875647066969,27.572782833589258]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AF$128=\"\",\"\",ProposedApproach!AF$128-AF$6)","v":40}]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AF$131))","v":40},{"$f":"MAX(0,AF2184-1)","v":39},{"$f":"MAX(0,AG2184-1)","v":38}]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AF$131))","v":30},29,28]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AF2188-1)","v":4},3]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AF2189-1)","v":14},13]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AF2191-1)","v":49},{"$f":"MAX(0,AG2191-1)","v":48}]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AF2193-1)","v":37.184056771218749},{"$f":"MAX(0,AG2193-1)","v":36.184056771218749}]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},0,0,0]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4044718859762253,2.324322823110351,2.2441737602444767]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1971632174902724,1.1572577769072634,1.1173523363242543]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6853521739514117,1.5168169565562706,1.3482817391611295]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2248","v":0},{"$f":"AE2248","v":2.9201651600866532},{"$f":"AF2248","v":2.3361321280693224},{"$f":"AG2248","v":1.7520990960519918}]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.864938397591668,2.67394250441889,2.482946611246112]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.042250610067196,17.138025549060476,15.233800488053756]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2251","v":0},{"$f":"AE2251","v":3.4583306081525134},{"$f":"AF2251","v":3.3891639959894633},{"$f":"AG2251","v":3.3199973838264132}]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2252","v":0},{"$f":"AE2252","v":0},{"$f":"AF2252","v":0},{"$f":"AG2252","v":0}]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4860565505499463,1.447138303611081,1.4082200566722156]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},35.058728603865887,31.982800037723116,28.906871471580349]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":0}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":2.4044718859762253}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":1.1971632174902724}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":1.6853521739514117}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":2.9201651600866532}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":2.864938397591668}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":19.042250610067196}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":3.4583306081525134}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.4860565505499463}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":35.058728603865887}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2196<0,AF2196,IF(AF2184=0,0,MIN((AF2196/AF2184)*(AF2196>0),AF2196)))","v":0},0,0]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2197<0,AF2197,IF(AF2185=0,0,MIN((AF2197/AF2185)*(AF2197>0),AF2197)))","v":-8.0149062865874171E-2},-8.0149062865874171E-2,-8.0149062865874171E-2]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2198<0,AF2198,IF(AF2186=0,0,MIN((AF2198/AF2186)*(AF2198>0),AF2198)))","v":-3.9905440583009079E-2},-3.9905440583009086E-2,-3.9905440583009086E-2]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2199<0,AF2199,IF(AF2187=0,0,MIN((AF2199/AF2187)*(AF2199>0),AF2199)))","v":-0.16853521739514116},-0.16853521739514118,-0.16853521739514118]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2200<0,AF2200,IF(AF2188=0,0,MIN((AF2200/AF2188)*(AF2200>0),AF2200)))","v":-0.58403303201733059},{"$f":"-IF(AG2200<0,AG2200,IF(AG2188=0,0,MIN((AG2200/AG2188)*(AG2200>0),AG2200)))","v":-0.58403303201733059},-0.58403303201733059]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2201<0,AF2201,IF(AF2189=0,0,MIN((AF2201/AF2189)*(AF2201>0),AF2201)))","v":-0.19099589317277788},-0.19099589317277785,-0.19099589317277785]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2202<0,AF2202,IF(AF2190=0,0,MIN((AF2202/AF2190)*(AF2202>0),AF2202)))","v":-1.9042250610067195},-1.9042250610067195,-1.9042250610067195]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.916661216305027E-2,-6.916661216305027E-2,-6.916661216305027E-2]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2204<0,AF2204,IF(AF2192=0,0,MIN((AF2204/AF2192)*(AF2204>0),AF2204)))","v":0},0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2205<0,AF2205,IF(AF2193=0,0,MIN((AF2205/AF2193)*(AF2205>0),AF2205)))","v":-3.8918246938865392E-2},-3.8918246938865392E-2,-3.8918246938865392E-2]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2232:AF2241)","v":-3.075928566142768},-3.075928566142768,-3.075928566142768]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":0},0,0,0]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2197+AE2209+AE2221+AE2233","v":2.4044718859762253},2.324322823110351,2.2441737602444767,2.1640246973786024]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2198+AE2210+AE2222+AE2234","v":1.1971632174902724},1.1572577769072634,1.1173523363242543,1.0774468957412453]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2199+AE2211+AE2223+AE2235","v":1.6853521739514117},1.5168169565562706,1.3482817391611295,1.1797465217659884]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2200+AE2212+AE2224+AE2236","v":2.9201651600866532},2.3361321280693224,1.7520990960519918,1.1680660640346612]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2201+AE2213+AE2225+AE2237","v":2.864938397591668},2.67394250441889,2.482946611246112,2.2919507180733341]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2202+AE2214+AE2226+AE2238","v":19.042250610067196},17.138025549060476,15.233800488053756,13.329575427047036]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4583306081525134,3.3891639959894633,3.3199973838264132,3.2508307716633631]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2205+AE2217+AE2229+AE2241","v":1.4860565505499463},1.447138303611081,1.4082200566722156,1.3693018097333503]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":35.058728603865887},{"$f":"SUM(AF2244:AF2253)","v":31.982800037723116},28.906871471580349,25.830942905437581]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AG$128=\"\",\"\",ProposedApproach!AG$128-AG$6)","v":39}]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AG$131))","v":39},{"$f":"MAX(0,AG2270-1)","v":38}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AG$131))","v":30},29]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AG2274-1)","v":4}]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AG2275-1)","v":14}]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AG2277-1)","v":49}]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AG2279-1)","v":37.184056771218749}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2330","v":0},0,0]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9644649335445274,2.86564943575971]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4010142494148796,1.3543137744343836]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1741301439993093,1.0567171295993782]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2334","v":0},{"$f":"AF2334","v":2.3822857326685067},{"$f":"AG2334","v":1.9058285861348054}]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0862922595806035,2.88053944227523]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.5299432779592887,7.6769489501633599]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2337","v":0},{"$f":"AF2337","v":0.89340039093122769},{"$f":"AG2337","v":0.87553238311260317}]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2338","v":0},{"$f":"AF2338","v":0},{"$f":"AG2338","v":0}]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3481540706687507,1.3128473436034138]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2282:AF2291)","v":0},21.779685058767097,19.928377045082883]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":0}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":2.9644649335445274}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":1.4010142494148796}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":1.1741301439993093}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":2.3822857326685067}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":3.0862922595806035}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":8.5299432779592887}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":0.89340039093122769}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.3481540706687507}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":21.779685058767097}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2282<0,AG2282,IF(AG2270=0,0,MIN((AG2282/AG2270)*(AG2282>0),AG2282)))","v":0},0]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2283<0,AG2283,IF(AG2271=0,0,MIN((AG2283/AG2271)*(AG2283>0),AG2283)))","v":-9.8815497784817588E-2},-9.8815497784817588E-2]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2284<0,AG2284,IF(AG2272=0,0,MIN((AG2284/AG2272)*(AG2284>0),AG2284)))","v":-4.6700474980495989E-2},-4.6700474980495989E-2]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2285<0,AG2285,IF(AG2273=0,0,MIN((AG2285/AG2273)*(AG2285>0),AG2285)))","v":-0.11741301439993093},-0.11741301439993092]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2286<0,AG2286,IF(AG2274=0,0,MIN((AG2286/AG2274)*(AG2286>0),AG2286)))","v":-0.47645714653370136},{"$f":"-IF(AH2286<0,AH2286,IF(AH2274=0,0,MIN((AH2286/AH2274)*(AH2286>0),AH2286)))","v":-0.47645714653370136}]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2287<0,AG2287,IF(AG2275=0,0,MIN((AG2287/AG2275)*(AG2287>0),AG2287)))","v":-0.20575281730537356},-0.20575281730537356]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2288<0,AG2288,IF(AG2276=0,0,MIN((AG2288/AG2276)*(AG2288>0),AG2288)))","v":-0.85299432779592887},-0.85299432779592887]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7868007818624555E-2,-1.7868007818624555E-2]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2290<0,AG2290,IF(AG2278=0,0,MIN((AG2290/AG2278)*(AG2290>0),AG2290)))","v":0},0]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2291<0,AG2291,IF(AG2279=0,0,MIN((AG2291/AG2279)*(AG2291>0),AG2291)))","v":-3.5306727065336926E-2},-3.5306727065336926E-2]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-1.8513080136842097},-1.8513080136842097]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":0},0,0]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2283+AF2295+AF2307+AF2319","v":2.9644649335445274},2.86564943575971,2.7668339379748925]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2284+AF2296+AF2308+AF2320","v":1.4010142494148796},1.3543137744343836,1.3076132994538876]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2285+AF2297+AF2309+AF2321","v":1.1741301439993093},1.0567171295993782,0.93930411519944734]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2286+AF2298+AF2310+AF2322","v":2.3822857326685067},1.9058285861348054,1.4293714396011041]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2287+AF2299+AF2311+AF2323","v":3.0862922595806035},2.88053944227523,2.6747866249698564]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2288+AF2300+AF2312+AF2324","v":8.5299432779592887},7.6769489501633599,6.823954622367431]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89340039093122769,0.87553238311260317,0.85766437529397865]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2290+AF2302+AF2314+AF2326","v":0},0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2291+AF2303+AF2315+AF2327","v":1.3481540706687507},1.3128473436034138,1.2775406165380769]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":21.779685058767097},{"$f":"SUM(AG2330:AG2339)","v":19.928377045082883},18.077069031398672]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AH$128=\"\",\"\",ProposedApproach!AH$128-AH$6)","v":38}]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AH$131))","v":38}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AH$131))","v":30}]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10}]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5}]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15}]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10}]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},0]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7632773587354302]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1987747365102233]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.87581567929722626]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2420","v":0},{"$f":"AG2420","v":4.7202457608169617}]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.885186653973757]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.3802327104979]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2423","v":0},{"$f":"AG2423","v":6.7271098376469594}]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2424","v":0},{"$f":"AG2424","v":0}]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4960334249009239]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},32.046676162379384]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":0}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":2.7632773587354302}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":1.1987747365102233}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":0.87581567929722626}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":4.7202457608169617}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":2.885186653973757}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":11.3802327104979}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":6.7271098376469594}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.4960334249009239}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":32.046676162379384}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2368<0,AH2368,IF(AH2356=0,0,MIN((AH2368/AH2356)*(AH2368>0),AH2368)))","v":0}]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2369<0,AH2369,IF(AH2357=0,0,MIN((AH2369/AH2357)*(AH2369>0),AH2369)))","v":-9.2109245291181002E-2}]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2370<0,AH2370,IF(AH2358=0,0,MIN((AH2370/AH2358)*(AH2370>0),AH2370)))","v":-3.9959157883674108E-2}]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2371<0,AH2371,IF(AH2359=0,0,MIN((AH2371/AH2359)*(AH2371>0),AH2371)))","v":-8.7581567929722631E-2}]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2372<0,AH2372,IF(AH2360=0,0,MIN((AH2372/AH2360)*(AH2372>0),AH2372)))","v":-0.94404915216339236}]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2373<0,AH2373,IF(AH2361=0,0,MIN((AH2373/AH2361)*(AH2373>0),AH2373)))","v":-0.19234577693158381}]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2374<0,AH2374,IF(AH2362=0,0,MIN((AH2374/AH2362)*(AH2374>0),AH2374)))","v":-1.13802327104979}]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13454219675293919]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2376<0,AH2376,IF(AH2364=0,0,MIN((AH2376/AH2364)*(AH2376>0),AH2376)))","v":0}]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2377<0,AH2377,IF(AH2365=0,0,MIN((AH2377/AH2365)*(AH2377>0),AH2377)))","v":-3.9179530710015072E-2}]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2404:AH2413)","v":-2.6677898987122979}]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":0},0]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2369+AG2381+AG2393+AG2405","v":2.7632773587354302},2.6711681134442493]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2370+AG2382+AG2394+AG2406","v":1.1987747365102233},1.158815578626549]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2371+AG2383+AG2395+AG2407","v":0.87581567929722626},0.78823411136750365]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2372+AG2384+AG2396+AG2408","v":4.7202457608169617},3.7761966086535694]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2373+AG2385+AG2397+AG2409","v":2.885186653973757},2.692840877042173]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2374+AG2386+AG2398+AG2410","v":11.3802327104979},10.242209439448111]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7271098376469594,6.5925676408940204]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2377+AG2389+AG2401+AG2413","v":1.4960334249009239},1.4568538941909088]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":32.046676162379384},{"$f":"SUM(AH2416:AH2425)","v":29.378886263667084}]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2509","v":0}]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2510","v":0}]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0}]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":3.1717743093919966}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":1.377485317059665}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.5973619631951208}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":2.7312839862318841}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":1.6672147010906646}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":6.564149588379526}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":2.2320327825912636}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.3765463996407385}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":20.717849047580859}]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0}]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2455+AH2467+AH2479+AH2491","v":3.1717743093919966}]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2456+AH2468+AH2480+AH2492","v":1.377485317059665}]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2457+AH2469+AH2481+AH2493","v":1.5973619631951208}]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2458+AH2470+AH2482+AH2494","v":2.7312839862318841}]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2459+AH2471+AH2483+AH2495","v":1.6672147010906646}]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2460+AH2472+AH2484+AH2496","v":6.564149588379526}]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2320327825912636]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0}]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2463+AH2475+AH2487+AH2499","v":1.3765463996407385}]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":20.717849047580859}]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"PrincipledApproach","index":9,"n_rows":2525,"n_cols":34,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]PrincipledApproach"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001},{"$f":"Inputs!AD28","v":1.0231322500000002},{"$f":"Inputs!AE28","v":1.0348982708750003},{"$f":"Inputs!AF28","v":1.0467996009900629},{"$f":"Inputs!AG28","v":1.0588377964014486},{"$f":"Inputs!AH28","v":1.0710144310600653}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351},{"$f":"Inputs!AD29","v":0.9773907527594794},{"$f":"Inputs!AE29","v":0.96627854944090874},{"$f":"Inputs!AF29","v":0.95529268357974173},{"$f":"Inputs!AG29","v":0.94443171881338772},{"$f":"Inputs!AH29","v":0.93369423510962701}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600926,4004.3455109399874,3915.3511210644747,{"$f":"X35+X42","v":3814.9193955462506},{"$f":"Y35+Y42","v":3726.3178197495772},3639.3035410845569,3555.3117582955533,3469.130585066755,3393.1300886081267,3331.4974747082379,3152.2523623879451,3061.6804155080108,2958.8831287567887,2868.1086597429553]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,8.0489781544651784,5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,170.31956584709502,35.052405066841587,23.03399318303255,13.424318918481456,{"$f":"X36+X43","v":24.077489203321033},18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,{"$f":"X37+X44","v":-0.83576675869445127},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.992654087573555,-77.826135779276399,-85.587129436184853,-87.618430525267485,-105.38833006117861,-110.7457826082594,-111.18578750949176,-111.47892913987896,{"$f":"X38+X45","v":-111.8432982413002},-105.35251744313516,-108.01496639211408,-108.75348055128789,-102.41955529887849,-92.575917504732715,-228.80178970220382,-125.6306754838002,-124.57697180998916,-122.82114517621262,-123.10820352388833]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600926,4004.3455109399874,3915.3511210644747,3814.9193955462506,3726.3178197495772,3639.3035410845569,3555.3117582955533,3469.130585066755,3393.1300886081267,3331.4974747082379,3152.2523623879451,3061.6804155080108,2958.8831287567887,2868.1086597429553,2765.7183052666478]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":22.638368259464677},{"$f":"V133","v":22.241203904035473},21.844039548606268,21.446875193177064,21.04971083774786,20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.60998694011132,18.156084819620801,17.702182699130283,17.248280578639761]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":22.638368259464677},{"$f":"U134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.45390212049051992,-0.45390212049051998,-0.45390212049052003,-0.45390212049052009,-0.45390212049052003]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":22.638368259464677},{"$f":"SUM(U35:U38)","v":22.241203904035473},{"$f":"SUM(V35:V38)","v":21.844039548606268},{"$f":"SUM(W35:W38)","v":21.446875193177064},{"$f":"SUM(X35:X38)","v":21.04971083774786},{"$f":"SUM(Y35:Y38)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.60998694011132,18.156084819620801,17.702182699130283,17.248280578639761,16.794378458149239]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":2608.9030599474531},{"$f":"I47","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4057.823487100628,3982.1043070359519,3893.5070815158683,3793.4725203530734,3705.2681089118291,3618.6509946022384,3535.056376168664,3449.2723672952948,3373.6690351920956,3312.4335856476359,3133.6423754478337,3043.5243306883899,2941.1809460576583,2850.8603791643154]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":8.0489781544651784},{"$f":"J78","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,147.68119758763035,35.052405066841587,23.03399318303255,13.424318918481456,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445127,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-63.561380052269136},{"$f":"J102","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.992654087573555,-77.826135779276399,-85.587129436184853,-87.618430525267485,-105.38833006117861,-110.34861825283019,-110.78862315406255,-111.08176478444975,-111.44613388587099,-104.95535308770594,-107.61780203668486,-108.35631619585868,-102.02239094344928,-92.178753149303503,-228.34788758171331,-125.17677336330968,-124.12306968949864,-122.3672430557221,-122.65430140339781]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":2608.9030599474531},{"$f":"SUM(I42:I46)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,{"$f":"SUM(P42:P46)","v":2700.9883757162679},{"$f":"SUM(Q42:Q46)","v":3412.6202897491366},3328.5112781998446,{"$f":"SUM(S42:S46)-S50","v":4020.6779416960308},4057.823487100628,3982.1043070359519,3893.5070815158683,3793.4725203530734,3705.2681089118291,3618.6509946022384,3535.056376168664,3449.2723672952948,3373.6690351920956,3312.4335856476359,3133.6423754478337,3043.5243306883899,{"$f":"SUM(AF42:AF46)","v":2941.1809460576583},2850.8603791643154,2748.9239268084984]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-36.872163476808403}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-38.999986836060216}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2126.0820833524672},2089.2792698186977,2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.8035403979034,2663.7805040104249,3199.3461427967095,3169.416545873522,3119.7947322899331,3061.2183715891319,3000.2976835884401,2941.0602480654939,2879.34402247251,2817.6277968795262,2755.9983733625086,2694.2906069767282,2632.8044908379202,2562.2236509693475,2491.6428111007749,2421.0619712322023,2350.4811313636296]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":356.16354211525584},333.96663070411341,316.93837564607497,297.74366922612791,278.00662100544275,258.59640980912332,291.7992084085497,478.85096668719365,457.80978105681925,560.82951656268347,532.47375783010489,655.21532964519747,645.17912942065698,614.70985389768214,582.53518006115974,547.01426401481899,511.34664129507183,476.58060262867861,443.8404105987338,408.94746339773906,379.68199149927682,361.20689678841887,345.94512718687287,327.89458691873324,310.32389063529604,292.4531912792649]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":29.208194450085685},29.349148863012658,29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.479074042711606,30.528294422470033,29.602665963136943,28.596918383882421,27.84263703555694,25.557726386982992,25.881536585822523,29.783524305997148,32.379291935450055,38.176025307329716,42.43423415668483,49.5430740980294,36.614431914823449,36.267516937359503,36.084547551237158,35.652638177229662]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":80.216594847946851},83.562963482127842,80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,62.500140646532188,57.652003003443198,52.748560313539556,49.687264569229079,44.697899754127945,39.816148087104999,53.971198386726009,48.665245147038505,47.049695210113605,44.017203399787384,42.573369359245014,42.110216808917755,45.282736478782667,45.193841171895805,45.977041198471504,48.389235148668632,27.127064025637065,22.194698155676477,17.222730436446071,13.390346922625174]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},0,0,0,0,0,2.8985803620914647,3.4496142574790887,3.8937043887716096,8.040675744876955,7.7431211087658172,7.3157266666978726,13.742993738213121,14.631309800075421,15.523618504248349,15.825466046986428,18.066281076884557,22.362106208985196,24.182138091642678,26.446477659206771,28.165035632971627,32.347715483686095,26.513914789021779,22.602246889736286,18.804062966469438,17.843677866213454]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0.10088101871543087,9.997457799521349E-2,16.736862447155449,33.806900126187521,39.545199614967188,41.569895439187597,42.178163245624845,43.26603803903177,43.458930864624953,44.297608507321101,48.434883784213774,54.943681798073882,58.222431447414316,53.526409686719191,48.04688510539409,42.59771849288515,36.769859888650018]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H110","v":0},0,0,0,0,0,2.3855939060870326,3.7610648153389463,5.3905850980416714,35.469067809155632,35.132790438343939,51.654712853094303,88.517663253250092,90.960835842342576,91.357292495474653,92.383271507054005,96.97906872943031,99.048903802887139,101.70398985145104,100.5531824705258,102.87460747189471,104.83818906938613,51.791510567000344,60.364650865758868,58.775339177825032,60.230683185000956]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":3.5406544149940684},{"$f":"U111","v":5.1989125435904286},{"$f":"V111","v":6.1999475429596318},{"$f":"W111","v":5.9876466433815043},{"$f":"X111","v":5.8870151392101677},{"$f":"Y111","v":5.6881667284802999},{"$f":"Z111","v":5.4678830445989171},{"$f":"AA111","v":5.2475993607175342},{"$f":"AB111","v":5.0273156768361513},{"$f":"AC111","v":4.8070319929547685},{"$f":"AD111","v":7.6570241002394432},{"$f":"AE111","v":10.833194685020494},{"$f":"AF111","v":11.37526844041721},{"$f":"AG111","v":17.733183634711033}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.9687214270143598,3.4032192487783619,4.6608963437223032,6.0311460658330809]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":2608.9030599474531},{"$f":"SUM(J56:J65)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.9883757162675,3412.6202897491357,3328.5112781998428,4020.6779416960294,4057.8234871006266,3982.1043070359506,3893.507081515867,3793.4725203530725,3705.2681089118287,3618.6509946022379,3535.0563761686626,3449.2723672952939,3373.6690351920947,3312.4335856476355,3133.6423754478328,3043.5243306883895,2941.1809460576574,2850.860379164315]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.2078668947161644},{"$f":"J229","v":4.6429644075447786E-2},9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263504,620.93091868550505,0,571.54093462817241,31.083646567310453,11.603686923653164,2.6951830766357081,0.38777519903652397,2.0764174730811811,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,-3.1753727931607658,{"$f":"J230","v":2.0471447844066564},0.12475209584795395,-0.16792048732523865,0.26158949617389038,56.442199386237732,205.02370275214614,0.17707028267993824,129.81325397138477,0,130.51261569619786,26.023517601638897,6.6203734600764124,5.1149992383724943,1.8404003717450215,2.0334288114206638,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,0.90948664436992821,{"$f":"J231","v":0.83248969675614171},0.53600077140215929,-4.6467426277849805E-2,2.3818461893232472,0,0,0,0,0,5.6133076543082021,4.030778102570641E-2,-3.8505059389727744E-2,0.21274826665711893,0.53369076885136024,1.3296916716974174,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,8.1069974085398524,{"$f":"J232","v":2.1145477183535752},1.1230617296491476,1.3464539412949426,1.2853416280935113,0.32306744345959848,0.39098057908508976,0.43371115578237096,2.277267455753508,0.50249914746704039,0.7538554907850108,24.456855512611128,1.6466880777756476,5.7644902150056083,4.081991677031847,5.7802148997366931,2.3735580950852269,4.9869051679890708,1.7772332372116562,2.6764061411249993,4.3271414696249995,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J233","v":0},0,0,0,2.8985803620914647,0.664165887366579,0.65233365316586944,4.3727891935911822,8.8841277429904095E-2,0,6.7000549203173794,1.5133631713377382,1.5392124475152376,0.9599955336884074,2.9201780499900698,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J234","v":0},0,0,0,0,0,0,0.10088101871543087,0,16.637794309880455,17.309177339259197,6.0995702118116162,2.4103616967216124,1.0316994923056964,1.5324321609051803,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J235","v":0},0,0,0,2.3855939060870326,1.4414924896167125,1.7183662170141905,30.213622608781574,0.17328857048738189,17.068134387580578,38.545972304133379,5.8072546077944072,3.8740294144888159,4.5787579601749258,8.2870788459101625,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9687214270143598,1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":8.0489781544651784},{"$f":"SUM(J68:J77)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,147.68119758763035,35.052405066841587,23.03399318303255,13.424318918481456,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-5.3597588925261999,0,0,0,0,0,-8.9358030790936196E-2,0,-1.6012004707582159E-2,-1.9443182533816005E-2,-0.29749346067606275,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8387559616094575,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-9.6111702345292427E-2,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.0579640910636323,-0.42296687868703392,-0.82658354434617842,-0.51891615268327995,-0.53827329801838852,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-2.9045933596697231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445127,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-39.010680428485635},-39.021019859967453,-39.027752513025384,-39.031551652965213,-39.040159830803567,-39.056906374036181,-39.148558228099162,-39.265540189417202,-44.443819639814571,-50.02303638747852,-51.725300826032743,-61.013243490497928,-61.225500507242032,-61.27154377743696,-61.308463199728408,-61.313852996027634,-61.716225592983903,-61.716225592983918,-61.716225592983918,-61.716647529530285,-61.71675917368303,-70.58083986857261,-70.58083986857261,-70.58083986857261,-70.58083986857261,-70.580839868572596]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-19.021538617981687},-19.075399842445119,-19.319458515795041,-19.569127733359906,-19.671800692493321,-17.879641894285147,-17.971944473502202,-21.218255913054371,-26.793518465520499,-28.355758732578568,-28.375257200758028,-35.970359795388546,-37.089648983051191,-37.27366107018738,-37.341873235551965,-37.403558070491798,-37.313225430899664,-37.526428653130552,-37.792059780580615,-31.179239286337229,-20.920321222482926,-20.287488200807168,-20.455012154115874,-20.535161216981749,-20.633976714766565,-20.726085960057745]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.76853223144295235},-0.76853223144295235,-0.77021539470743461,-0.77189855797191675,-0.77358172123639901,-0.849396319847468,-0.88156554820627286,-0.91666013660168622,-0.92104707074530867,-0.92104707074530867,-0.92104707074530867,-0.96593624035879622,-0.96724251986479448,-0.96702961498260009,-0.9798454558158507,-1.0058814728578884,0.4039844476791713,-1.0715469306110785,-1.1268224208994762,-1.1450529362699606,-1.15836656248043,-14.681611208447535,-1.5440781949542171,-1.5839836355372261,-1.6306841105177221,-1.6706432684013963]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-4.760628774358862},-5.0446345225191633,-5.3271254237414301,-5.6480485528360411,-5.9128662397812448,-5.2265088552232299,-5.2391182221740777,-5.295108392315492,-5.3067928680425753,-5.3904189498221351,-5.6223125721130431,-5.2438411219264935,-6.5296744387761194,-6.5534566075843275,-6.5955673346747812,-6.6857756422606744,-2.8367106454124893,-1.8143854981241587,-1.866128544098512,-1.8932061145493002,-1.9149475194278684,-24.045017026436785,-6.6177180439119976,-6.1460978632297163,-4.708199193118122,-3.9698945466797162]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,-0.11313199197895525,-0.20824352187334788,-0.22581783748583587,-0.38639591354104108,-0.42739444206794419,-0.27278784880212947,-0.62504710947543929,-0.64690374334230794,-0.65814799095032994,-0.67936302009194149,0.80290893979154876,-0.73014111327382458,-0.7566011549481757,-0.80262760411014311,-0.83515565491053267,-20.80584669280562,-6.8318330593721495,-6.1804696559353554,-5.6806308610729452,-6.0025156314676851]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,-9.0644072021738573E-4,-9.0644072021738573E-4,-0.23913966022712618,-0.36127072303195312,-0.38566587250120626,-0.42343168586844737,-0.44455736749825742,-0.69025970816204851,-0.73777054933306019,-0.79595861777910426,-0.85783838451489436,-0.98000313553456719,-8.1164354027779133,-8.3444629789167664,-8.5354588720895439,-8.71304525820889,-8.9053910351404735]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,-6.6021580364798452E-2,-8.884593431146566E-2,-0.13513989766761592,-0.5095659412990754,-0.54621197283021417,-1.6830219039775833,-3.3640820187019163,-3.4775727613567406,-3.5527789485955719,-3.6912816235338526,-3.452843033779986,-3.8010200153468956,-4.0822364006875134,-4.2074954042560933,-4.4329161969027648,-69.609903906154145,-10.469110311308674,-10.119254965893123,-9.9248887033219724,-10.130231019471982]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.18615195268674303,-0.2127897066710242,-0.22165693326439265,-0.22186369310893214,-0.21959222345714002,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22074527571153771,-0.28216002337146195,-0.35132663553451221,-0.36919464335313679,-0.503736840106076]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16,1.959975418805562E-15,-5.15587287859441E-2,-9.0476975724809491E-2,-0.12578370279014642,-0.16496323350016151]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-63.561380052269136},{"$f":"SUM(J92:J101)","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.992654087573555,-77.826135779276399,-85.587129436184853,-87.618430525267485,-105.38833006117861,-110.34861825283019,-110.78862315406255,-111.08176478444975,-111.44613388587099,-104.95535308770594,-107.61780203668486,-108.35631619585868,-102.02239094344928,-92.178753149303503,-228.34788758171331,-125.17677336330968,-124.12306968949864,-122.3672430557221,-122.65430140339781]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O102+Inputs!O133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P102+Inputs!P133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q102+Inputs!Q133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R102+Inputs!R133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S102+Inputs!S133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T102+Inputs!T133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U102+Inputs!U133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V102+Inputs!V133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W102+Inputs!W133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X102+Inputs!X133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y102-Y188-Y263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2126.0820833524672},{"$f":"I56+I68+I80+I92","v":2089.2792698186977},2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.8035403979034,2663.7805040104249,{"$f":"S56+S68+S80+S92-S116","v":3199.3461427967095},{"$f":"T56+T68+T80+T92","v":3169.416545873522},3119.7947322899331,3061.2183715891319,3000.2976835884401,2941.0602480654939,{"$f":"MAX(Y56+Y68+Y80+Y92,0)","v":2879.34402247251},{"$f":"Z56+Z68+Z80+Z92","v":2817.6277968795262},2755.9983733625086,2694.2906069767282,2632.8044908379202,{"$f":"MAX(AD56+AD68+AD80+AD92,0)","v":2562.2236509693475},{"$f":"AE56+AE68+AE80+AE92","v":2491.6428111007749},2421.0619712322023,2350.4811313636296,2279.900291495057]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":356.16354211525584},{"$f":"I57+I69+I81+I93","v":333.96663070411341},316.93837564607497,297.74366922612791,278.00662100544275,258.59640980912332,291.7992084085497,478.85096668719365,457.80978105681925,560.82951656268347,532.47375783010489,655.21532964519747,645.17912942065698,614.70985389768214,582.53518006115974,547.01426401481899,511.34664129507183,476.58060262867861,443.8404105987338,408.94746339773906,379.68199149927682,361.20689678841887,345.94512718687287,327.89458691873324,310.32389063529604,292.4531912792649,274.89887962859916]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":29.208194450085685},{"$f":"I58+I70+I82+I94","v":29.349148863012658},29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.479074042711606,30.528294422470033,29.602665963136943,28.596918383882421,27.84263703555694,25.557726386982992,25.881536585822523,29.783524305997148,32.379291935450055,38.176025307329716,42.43423415668483,49.5430740980294,36.614431914823449,36.267516937359503,36.084547551237158,35.652638177229662,35.359480225887928]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":80.216594847946851},{"$f":"I59+I71+I83+I95","v":83.562963482127842},80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,62.500140646532188,57.652003003443198,52.748560313539556,49.687264569229079,44.697899754127945,39.816148087104999,53.971198386726009,48.665245147038505,47.049695210113605,44.017203399787384,42.573369359245014,42.110216808917755,45.282736478782667,45.193841171895805,45.977041198471504,48.389235148668632,27.127064025637065,22.194698155676477,17.222730436446071,13.390346922625174,11.017814339140578]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,2.8985803620914647,3.4496142574790887,3.8937043887716096,8.040675744876955,7.7431211087658172,7.3157266666978726,13.742993738213121,14.631309800075421,15.523618504248349,15.825466046986428,18.066281076884557,22.362106208985196,24.182138091642678,26.446477659206771,28.165035632971627,32.347715483686095,26.513914789021779,22.602246889736286,18.804062966469438,17.843677866213454,14.572446220977653]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0.10088101871543087,9.997457799521349E-2,16.736862447155449,33.806900126187521,39.545199614967188,41.569895439187597,42.178163245624845,43.26603803903177,43.458930864624953,44.297608507321101,48.434883784213774,54.943681798073882,58.222431447414316,53.526409686719191,48.04688510539409,42.59771849288515,36.769859888650018,29.531683554600207]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,2.3855939060870326,3.7610648153389463,5.3905850980416714,35.469067809155632,35.132790438343939,51.654712853094303,88.517663253250092,90.960835842342576,91.357292495474653,92.383271507054005,96.97906872943031,99.048903802887139,101.70398985145104,100.5531824705258,102.87460747189471,104.83818906938613,51.791510567000344,60.364650865758868,58.775339177825032,60.230683185000956,56.664601753908499]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,5.8870151392101677,5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,4.8070319929547685,7.6570241002394432,10.833194685020494,11.37526844041721,17.733183634711033,19.461479577196222]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":17.232645181697418},{"$f":"I64+I76+I88+I100","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,{"$f":"S64+S76+S88+S100-S124","v":20.064724777599583},{"$f":"T64+T76+T88+T100","v":20.045735923939706},20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,{"$f":"MAX(Y64+Y76+Y88+Y100,0)","v":20.274520781156717},{"$f":"Z64+Z76+Z88+Z100","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717,{"$f":"MAX(AD64+AD76+AD88+AD100,0)","v":20.274520781156717},{"$f":"AE64+AE76+AE88+AE100","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},0,0,0,0,0,{"$f":"MAX(Y65+Y77+Y89+Y101,0)","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,{"$f":"MAX(AD65+AD77+AD89+AD101,0)","v":1.9687214270143598},3.4032192487783619,4.6608963437223032,6.0311460658330809,7.2427292319736578]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":2608.9030599474531},{"$f":"SUM(I104:I113)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.9883757162675,3412.6202897491357,3328.5112781998428,4020.6779416960294,4057.8234871006266,3982.1043070359506,3893.507081515867,3793.4725203530725,3705.2681089118287,3618.6509946022379,3535.0563761686626,3449.2723672952939,3373.6690351920947,3312.4335856476355,3133.6423754478328,3043.5243306883895,2941.1809460576574,2850.860379164315,2748.9239268084975]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-15.75000498414512}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.16098537681492889}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-36.872163476808403}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},2063,2063]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$66","v":57},{"$f":"U132-1","v":56},55,54,53,52,51,50,49,{"$f":"IF(AD$131=\"\",AC132-1,MIN(AC132-1,AD$131))","v":42},{"$f":"AD132-1","v":41},40,39,38]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":22.638368259464677},{"$f":"U137","v":22.241203904035473},{"$f":"V137","v":21.844039548606268},{"$f":"W137","v":21.446875193177064},{"$f":"X137","v":21.04971083774786},20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.60998694011132,18.156084819620801,17.702182699130283,17.248280578639761]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":22.638368259464677}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"Inputs!AC460","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"Inputs!AH460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.39716435542920492},{"$f":"Inputs!V456","v":-0.39716435542920492},{"$f":"Inputs!W456","v":-0.39716435542920492},{"$f":"Inputs!X456","v":-0.39716435542920492},{"$f":"-Y133/Y132","v":-0.39716435542920492},-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.45390212049051992,-0.45390212049051998,-0.45390212049052003,-0.45390212049052009,-0.45390212049052003]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":22.638368259464677},{"$f":"SUM(U133:U136)","v":22.241203904035473},{"$f":"SUM(V133:V136)","v":21.844039548606268},{"$f":"SUM(W133:W136)","v":21.446875193177064},{"$f":"SUM(X133:X136)","v":21.04971083774786},{"$f":"SUM(Y133:Y136)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.60998694011132,18.156084819620801,17.702182699130283,17.248280578639761,16.794378458149239]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,{"$f":"IF(AD$131=\"\",AC142-1,MIN(AC142-1,AD$131))","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},31.5,30.5,29.5]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0,{"$f":"MAX(AC143-1,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448,{"$f":"MAX(0,1)","v":1},0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0}]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2126.0820833524672},2087.0714029239816,2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,1696.9645986391261,1657.9539182106405,1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,1462.9005160682127,1423.8898356397272,1384.8791552112416,1345.868474782756,1306.8577943542705,1267.8471139257847,1228.8364334972989,1189.8257530688131,1150.8150726403273]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":356.16354211525584},337.14200349727417,318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":29.208194450085685},28.439662218642731,27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":80.216594847946851},75.455966073587987,70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0}]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":2608.9030599474531},{"$f":"SUM(J154:J163)","v":2545.3416798951844},2481.7802998429152,2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287,1282.1751657478123,1243.1644853193266,1204.1538048908408,1165.143124462355]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-5.3597588925261999},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.1277638623007835E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-2.7851286308532393E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-9.6111702345292427E-2},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-4.2045453370522311E-2},{"$f":"-Inputs!Q275","v":-3.1770332021406875E-2},{"$f":"-Inputs!R275","v":-0.10144501274603727},{"$f":"-Inputs!S275","v":-1.3294585694912096E-2},{"$f":"-Inputs!T275","v":-2.0199941052602277},{"$f":"-Inputs!U275","v":-2.8598221270247817E-2},{"$f":"-Inputs!V275","v":-3.8651759549269513E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"-Inputs!AC278","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"-Inputs!AC279","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-2.9045933596697231},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"-Inputs!AC280","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"-Inputs!AC281","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-2.0211218691225286,-2.8598221270247817E-2,-3.8651759549269513E-2,-2.7851286308532393E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":0},null,null,null,null,{"$f":"AE157/($H181-(AE$8-1))","v":0}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-39.010680428485635},{"$f":"-Inputs!J210","v":-39.010680428485635},{"$f":"-Inputs!K210","v":-39.010680428485635},{"$f":"-Inputs!L210","v":-39.010680428485635},{"$f":"-Inputs!M210","v":-39.010680428485635},{"$f":"-Inputs!N210","v":-39.010680428485628},{"$f":"-Inputs!O210","v":-39.010680428485628},{"$f":"-Inputs!P210","v":-39.010680428485628},{"$f":"-Inputs!Q210","v":-39.010680428485628},{"$f":"-Inputs!R210","v":-39.010680428485628},{"$f":"-Inputs!S210","v":-39.010680428485628},{"$f":"-Inputs!T210","v":-39.010680428485621},{"$f":"-Inputs!U210","v":-39.010680428485621},{"$f":"-Inputs!V210","v":-39.010680428485621},{"$f":"-Inputs!W210","v":-39.010680428485607},{"$f":"-Inputs!X210","v":-39.010680428485607},{"$f":"-Inputs!Y210","v":-39.0106804284856},{"$f":"-Inputs!Z210","v":-39.010680428485614},{"$f":"-Inputs!AA210","v":-39.010680428485614},{"$f":"-Inputs!AB210","v":-39.010680428485614},{"$f":"-Inputs!AC210","v":-39.0106804284856},{"$f":"IF(AD142<=0,0,-MIN(IF(AD154/AD142>AD154,AD154,AD154/AD142),AD154))","v":-39.010680428485685},-39.010680428485685,-39.010680428485678,-39.010680428485678,-39.010680428485671]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-19.021538617981687},{"$f":"-Inputs!J211","v":-19.021538617981687},{"$f":"-Inputs!K211","v":-19.021538617981687},{"$f":"-Inputs!L211","v":-19.021538617981687},{"$f":"-Inputs!M211","v":-19.021538617981687},{"$f":"-Inputs!N211","v":-17.879641894285147},{"$f":"-Inputs!O211","v":-17.879641894285147},{"$f":"-Inputs!P211","v":-17.879641894285147},{"$f":"-Inputs!Q211","v":-17.879641894285147},{"$f":"-Inputs!R211","v":-17.879641894285147},{"$f":"-Inputs!S211","v":-17.879641894285147},{"$f":"-Inputs!T211","v":-17.256467115730779},{"$f":"-Inputs!U211","v":-17.256467115730779},{"$f":"-Inputs!V211","v":-17.256467115730782},{"$f":"-Inputs!W211","v":-17.256467115730782},{"$f":"-Inputs!X211","v":-17.256467115730782},{"$f":"-Inputs!Y211","v":-17.256153911624853},{"$f":"-Inputs!Z211","v":-17.25615391162485},{"$f":"-Inputs!AA211","v":-17.256153911624853},{"$f":"-Inputs!AB211","v":-10.366313689719616},{"$f":"-Inputs!AC211","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.76853223144295235},{"$f":"-Inputs!J212","v":-0.76853223144295235},{"$f":"-Inputs!K212","v":-0.76853223144295235},{"$f":"-Inputs!L212","v":-0.76853223144295235},{"$f":"-Inputs!M212","v":-0.76853223144295235},{"$f":"-Inputs!N212","v":-0.75712920233599545},{"$f":"-Inputs!O212","v":-0.75712920233599545},{"$f":"-Inputs!P212","v":-0.75712920233599545},{"$f":"-Inputs!Q212","v":-0.75712920233599545},{"$f":"-Inputs!R212","v":-0.75712920233599545},{"$f":"-Inputs!S212","v":-0.75712920233599545},{"$f":"-Inputs!T212","v":-0.7571292023359959},{"$f":"-Inputs!U212","v":-0.7571292023359959},{"$f":"-Inputs!V212","v":-0.75712920233599601},{"$f":"-Inputs!W212","v":-0.7571292023359959},{"$f":"-Inputs!X212","v":-0.7571292023359959},{"$f":"-Inputs!Y212","v":-0.75589149126714361},{"$f":"-Inputs!Z212","v":-0.75589149126714361},{"$f":"-Inputs!AA212","v":-0.75589149126714361},{"$f":"-Inputs!AB212","v":-0.75589149126714361},{"$f":"-Inputs!AC212","v":-0.75589149126714361},-13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-4.760628774358862},{"$f":"-Inputs!J213","v":-4.760628774358862},{"$f":"-Inputs!K213","v":-4.760628774358862},{"$f":"-Inputs!L213","v":-4.760628774358862},{"$f":"-Inputs!M213","v":-4.760628774358862},{"$f":"-Inputs!N213","v":-4.760628774358862},{"$f":"-Inputs!O213","v":-4.760628774358862},{"$f":"-Inputs!P213","v":-4.760628774358862},{"$f":"-Inputs!Q213","v":-4.760628774358862},{"$f":"-Inputs!R213","v":-4.760628774358862},{"$f":"-Inputs!S213","v":-4.760628774358862},{"$f":"-Inputs!T213","v":-4.7119677339865209},{"$f":"-Inputs!U213","v":-4.7119677339865209},{"$f":"-Inputs!V213","v":-4.71196773398652},{"$f":"-Inputs!W213","v":-4.71196773398652},{"$f":"-Inputs!X213","v":-4.7119677339865209},{"$f":"-Inputs!Y213","v":-1.9179284878088236},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"-Inputs!AC213","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"-Inputs!AC214","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0},{"$f":"IF(AD151<=0,0,-MIN(IF(AD163/AD151>AD163,AD163,AD163/AD151),AD163))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-63.561380052269136},-63.561380052269136,-63.561380052269136,-63.561380052269136,-63.561380052269136,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-61.736244480538915,-61.736244480538915,-61.736244480538915,-61.7362444805389,-61.7362444805389,-58.940654319186415,-57.022725831377606,-57.022725831377606,-50.132885609472375,-39.766571919752742,-52.240483753016392,-39.010680428485685,-39.010680428485678,-39.010680428485678,-39.010680428485671]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2126.0820833524672},{"$f":"I154+I166+I178","v":2087.0714029239816},2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":1696.9645986391261},{"$f":"T154+T166+T178","v":1657.9539182106405},1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,1462.9005160682127,1423.8898356397272,1384.8791552112416,1345.868474782756,1306.8577943542705,1267.8471139257847,1228.8364334972989,1189.8257530688131,1150.8150726403273,1111.8043922118418]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":356.16354211525584},{"$f":"I155+I167+I179","v":337.14200349727417},318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,{"$f":"T155+T167+T179","v":131.1606438875173},113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":29.208194450085685},{"$f":"I156+I168+I180","v":28.439662218642731},27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,{"$f":"T156+T168+T180","v":20.065628876518943},19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":80.216594847946851},{"$f":"I157+I169+I181","v":75.455966073587987},70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,{"$f":"T157+T169+T181","v":20.833049404574425},16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T158+T170+T182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T159+T171+T183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T160+T172+T184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":17.232645181697418},{"$f":"I162+I174+I186","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":14.328051822027694},{"$f":"T162+T174+T186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},{"$f":"T163+T175+T187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":2608.9030599474531},2545.3416798951844,{"$f":"SUM(J190:J199)","v":2481.7802998429152},2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287,1282.1751657478123,1243.1644853193266,1204.1538048908408,1165.143124462355,1126.1324440338694]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":2608.9030599474531},{"$f":"I200-Inputs!I172","v":2545.3416798951844},{"$f":"J200-Inputs!J172","v":2481.7802998429152},{"$f":"K200-Inputs!K172","v":2418.2189197906455},{"$f":"L200-Inputs!L172","v":2354.6575397383767},{"$f":"M200-Inputs!M172","v":2291.096159686108},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.2078668947161644,2.243957107309793,2.322624641850787,2.3017843398856477,3.1580540457198567,13.422155232059534,322.07898347713655,323.31980142763132,938.81758090180733,927.80522494281445,{"$f":"S265","v":1502.3815441575848},1511.4626276628831,1500.8514945077798,1481.2858142354642,1459.3758066632579,1439.1490515687969,1416.4435064042987,1393.7379612398004,1371.1192181512683,1348.4221321939735,1325.9466964836511,1294.3765370435642,1262.8063776034774,1231.2362181633905,1199.6660587233036]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.1753727931607658,-1.1820892332175408,-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,53.982760170013592,258.91416034294269,255.75261660685339,376.65199400700283,366.17587716870946,{"$f":"S266","v":506.79709087808726},514.01848553313971,500.80567712589567,485.88747040510395,467.62302147449401,449.2118658704776,431.70198111570915,416.21794299738923,398.58114970801938,379.68199149927676,361.20689678841882,345.94512718687281,327.89458691873318,310.32389063529598,292.45319127926484]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},0.90948664436992821,1.7419763411260698,2.2762939492637466,2.2264601964569324,4.6032568959867328,4.5109897784752606,4.386553432604984,4.2270224983392932,4.0631046299299802,3.8991867615206668,{"$f":"S267","v":9.7055363436150905},9.5370370866179961,9.2884187096994708,9.2912665637099856,7.7913364037805648,8.8722758049560895,13.530155016397856,16.881814137117907,23.434439000264714,28.448539340886974,36.313270773498687,36.614431914823442,36.267516937359495,36.084547551237151,35.652638177229655]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},8.1069974085398524,9.9375393787331259,10.494104458999706,10.95313862181747,11.086242784488594,10.943430147083827,10.855921278353703,10.755152816179443,12.486256178249237,12.358965150253004,{"$f":"S268","v":12.251136843283833},33.138148982151577,32.572761697720843,35.70783125433173,37.387307177992028,40.655440871436177,42.110216808917741,45.282736478782653,45.193841171895791,45.97704119847149,48.389235148668618,27.127064025637051,22.194698155676463,17.222730436446057,13.390346922625159]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,2.8985803620914647,3.4496142574790887,3.8937043887716105,8.0406757448769568,7.7431211087658207,{"$f":"S269","v":7.3157266666978762},13.742993738213125,14.631309800075424,15.523618504248352,15.825466046986431,18.066281076884561,22.362106208985203,24.182138091642685,26.446477659206778,28.165035632971634,32.347715483686102,26.513914789021786,22.602246889736293,18.804062966469445,17.843677866213461]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0.10088101871543087,9.997457799521349E-2,{"$f":"S270","v":16.736862447155449},33.806900126187521,39.545199614967188,41.569895439187597,42.178163245624845,43.26603803903177,43.458930864624953,44.297608507321101,48.434883784213774,54.943681798073882,58.222431447414316,53.526409686719191,48.04688510539409,42.59771849288515,36.769859888650018]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,2.3855939060870326,3.7610648153389468,5.3905850980416714,35.469067809155632,35.132790438343932,{"$f":"S271","v":51.654712853094296},88.517663253250078,90.960835842342561,91.357292495474638,92.38327150705399,96.979068729430296,99.048903802887125,101.70398985145103,100.5531824705258,102.87460747189471,104.83818906938613,51.791510567000344,60.364650865758868,58.775339177825032,60.230683185000956]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":3.5406544149940684},{"$f":"U272","v":5.1989125435904286},{"$f":"V272","v":6.1999475429596318},{"$f":"W272","v":5.9876466433815043},{"$f":"X272","v":5.8870151392101677},{"$f":"Y272","v":5.6881667284802999},{"$f":"Z272","v":5.4678830445989171},{"$f":"AA272","v":5.2475993607175342},{"$f":"AB272","v":5.0273156768361513},{"$f":"AC272","v":4.8070319929547685},{"$f":"AD272","v":7.6570241002394432},{"$f":"AE272","v":10.833194685020494},{"$f":"AF272","v":11.37526844041721},{"$f":"AG272","v":17.733183634711033}]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S273","v":5.7366729555718914},5.717684101912015,5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.9687214270143598,3.4032192487783619,4.6608963437223032,6.0311460658330809]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":8.0489781544651784},12.741383593951447,13.737766014931299,13.410616520273653,16.388114509971039,88.143509595810727,603.285312227041,605.51896633646891,1379.5907310008245,1357.9912447637439,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.705528256487,2134.4350628605393,2107.9668958998341,2080.29043590943,2053.7185433072327,2024.9572602652413,1999.4868137715143,1978.0179361468074,1851.4672097000216,1800.3598453690638,1737.027141166818,1685.7172547019611]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AH227-(AH314+AH400+AH486+AH572+AH658+AH744+AH830+AH916+AH1002+AH1088+AH1174+AH1260+AH1346+AH1432+AH1518+AH1604+AH1690+AH1776+AH1862+AH1948+AH2034+AH2120+AH2206+AH2292+AH2378+AH2464),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.2078668947161644},{"$f":"Inputs!J683","v":4.6429644075447786E-2},{"$f":"Inputs!K683","v":9.5739619080742119E-2},{"$f":"Inputs!L683","v":3.0922514440645993E-5},{"$f":"Inputs!M683","v":0.88574910815214025},{"$f":"N746","v":10.310327131890235},{"$f":"O832","v":308.79470604469054},{"$f":"P918","v":1.4956777114263504},{"$f":"Q1004","v":620.93091868550505},{"$f":"R1090","v":0},{"$f":"S1176","v":571.54093462817241},{"$f":"T1262","v":31.083646567310453},{"$f":"U1348","v":11.603686923653164},{"$f":"V1434","v":2.6951830766357081},{"$f":"W1520","v":0.38777519903652397},{"$f":"X1606","v":2.0764174730811811},{"$f":"Y1692","v":0},{"$f":"Z1778","v":0},{"$f":"AA1864","v":8.680207596625765E-2},{"$f":"AB1950","v":8.8811437499999955E-3},{"$f":"AC2036","v":0.23064303487499996},{"$f":"Inputs!AD683","v":0},{"$f":"Inputs!AE683","v":0},{"$f":"Inputs!AF683","v":0},{"$f":"Inputs!AG683","v":0},{"$f":"Inputs!AH683","v":0}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.1753727931607658},{"$f":"Inputs!J684","v":2.0471447844066564},{"$f":"Inputs!K684","v":0.12475209584795395},{"$f":"Inputs!L684","v":-0.16792048732523865},{"$f":"Inputs!M684","v":0.26158949617389038},56.442199386237732,205.02370275214614,0.17707028267993824,129.81325397138477,0,130.51261569619786,26.023517601638897,6.6203734600764124,5.1149992383724943,1.8404003717450215,2.0334288114206638,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996,{"$f":"Inputs!AD684","v":5.0257185992611566},{"$f":"Inputs!AE684","v":2.4044718859762253},{"$f":"Inputs!AF684","v":2.9644649335445274},{"$f":"Inputs!AG684","v":2.7632773587354302},{"$f":"Inputs!AH684","v":3.1717743093919966}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":0.90948664436992821},{"$f":"Inputs!J685","v":0.83248969675614171},{"$f":"Inputs!K685","v":0.53600077140215929},{"$f":"Inputs!L685","v":-4.6467426277849805E-2},{"$f":"Inputs!M685","v":2.3818461893232472},0,0,0,0,0,5.6133076543082021,4.030778102570641E-2,-3.8505059389727744E-2,0.21274826665711893,0.53369076885136024,1.3296916716974174,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,{"$f":"Inputs!AD685","v":1.7529690252415859},{"$f":"Inputs!AE685","v":1.1971632174902724},{"$f":"Inputs!AF685","v":1.4010142494148796},{"$f":"Inputs!AG685","v":1.1987747365102233},{"$f":"Inputs!AH685","v":1.377485317059665}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":8.1069974085398524},{"$f":"Inputs!J686","v":2.1145477183535752},{"$f":"Inputs!K686","v":1.1230617296491476},{"$f":"Inputs!L686","v":1.3464539412949426},{"$f":"Inputs!M686","v":1.2853416280935113},0.32306744345959848,0.39098057908508976,0.43371115578237096,2.277267455753508,0.50249914746704039,0.7538554907850108,24.456855512611128,1.6466880777756476,5.7644902150056083,4.081991677031847,5.7802148997366931,2.3735580950852269,4.9869051679890708,1.7772332372116562,2.6764061411249993,4.3271414696249995,{"$f":"Inputs!AD686","v":2.7828459034052142},{"$f":"Inputs!AE686","v":1.6853521739514117},{"$f":"Inputs!AF686","v":1.1741301439993093},{"$f":"Inputs!AG686","v":0.87581567929722626},{"$f":"Inputs!AH686","v":1.5973619631951208}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},2.8985803620914647,0.664165887366579,0.65233365316586944,4.3727891935911822,8.8841277429904095E-2,0,6.7000549203173794,1.5133631713377382,1.5392124475152376,0.9599955336884074,2.9201780499900698,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,{"$f":"Inputs!AD687","v":14.972045998141304},{"$f":"Inputs!AE687","v":2.9201651600866532},{"$f":"Inputs!AF687","v":2.3822857326685067},{"$f":"Inputs!AG687","v":4.7202457608169617},{"$f":"Inputs!AH687","v":2.7312839862318841}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},0,0,0,0.10088101871543087,0,16.637794309880455,17.309177339259197,6.0995702118116162,2.4103616967216124,1.0316994923056964,1.5324321609051803,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,{"$f":"Inputs!AD688","v":3.4204136420827926},{"$f":"Inputs!AE688","v":2.864938397591668},{"$f":"Inputs!AF688","v":3.0862922595806035},{"$f":"Inputs!AG688","v":2.885186653973757},{"$f":"Inputs!AH688","v":1.6672147010906646}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},2.3855939060870326,1.4414924896167125,1.7183662170141905,30.213622608781574,0.17328857048738189,17.068134387580578,38.545972304133379,5.8072546077944072,3.8740294144888159,4.5787579601749258,8.2870788459101625,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,{"$f":"Inputs!AD689","v":16.56322540376835},{"$f":"Inputs!AE689","v":19.042250610067196},{"$f":"Inputs!AF689","v":8.5299432779592887},{"$f":"Inputs!AG689","v":11.3802327104979},{"$f":"Inputs!AH689","v":6.564149588379526}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,{"$f":"Inputs!AD690","v":3.0707373829962128},{"$f":"Inputs!AE690","v":3.4583306081525134},{"$f":"Inputs!AF690","v":0.89340039093122769},{"$f":"Inputs!AG690","v":6.7271098376469594},{"$f":"Inputs!AH690","v":2.2320327825912636}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"N754","v":0},{"$f":"O840","v":-0.16098537681492889},{"$f":"P926","v":2.341068877467114},{"$f":"Q1012","v":1.7810872104348701},{"$f":"R1098","v":0.81493390425445578},{"$f":"S1184","v":0.79958296341545154},{"$f":"T1270","v":-1.8988853659876667E-2},{"$f":"U1356","v":-4.4436407500771428E-2},{"$f":"V1442","v":0.20914412159572479},{"$f":"W1528","v":6.5188196141019645E-4},{"$f":"X1614","v":-3.1848983579329236E-3},{"$f":"Y1700","v":0},{"$f":"Z1786","v":0},{"$f":"AA1872","v":0},{"$f":"AB1958","v":0},{"$f":"AC2044","v":0},{"$f":"Inputs!AD691","v":0},{"$f":"Inputs!AE691","v":0},{"$f":"Inputs!AF691","v":0},{"$f":"Inputs!AG691","v":0},{"$f":"Inputs!AH691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Inputs!AD692","v":1.9687214270143598},{"$f":"Inputs!AE692","v":1.4860565505499463},{"$f":"Inputs!AF692","v":1.3481540706687507},{"$f":"Inputs!AG692","v":1.4960334249009239},{"$f":"Inputs!AH692","v":1.3765463996407385}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":8.0489781544651784},{"$f":"SUM(J229:J238)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,147.68119758763035,35.052405066841587,23.03399318303255,13.424318918481456,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD239-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE239-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF239-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG239-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH239-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1749","v":0},{"$f":"-Inputs!J1749","v":0},{"$f":"-Inputs!K1749","v":0},{"$f":"-Inputs!L1749","v":0},{"$f":"-Inputs!M1749","v":0},{"$f":"-Inputs!N1749","v":0},{"$f":"-Inputs!O1749","v":0},{"$f":"-Inputs!P1749","v":0},{"$f":"-Inputs!Q1749","v":0},{"$f":"-Inputs!R1749","v":0},{"$f":"-Inputs!S1749","v":0},{"$f":"-Inputs!T1749","v":0},{"$f":"-Inputs!U1749","v":0},{"$f":"-Inputs!V1749","v":0},{"$f":"-Inputs!W1749","v":0},{"$f":"-Inputs!X1749","v":0},{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"-Inputs!AC1749","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1750","v":0},{"$f":"-Inputs!J1750","v":0},{"$f":"-Inputs!K1750","v":0},{"$f":"-Inputs!L1750","v":0},{"$f":"-Inputs!M1750","v":0},{"$f":"-Inputs!N1750","v":0},{"$f":"-Inputs!O1750","v":0},{"$f":"-Inputs!P1750","v":0},{"$f":"-Inputs!Q1750","v":0},{"$f":"-Inputs!R1750","v":0},{"$f":"-Inputs!S1750","v":0},{"$f":"-Inputs!T1750","v":-8.8230266928635406E-2},{"$f":"-Inputs!U1750","v":0},{"$f":"-Inputs!V1750","v":-1.6012004707582159E-2},{"$f":"-Inputs!W1750","v":-1.9443182533816005E-2},{"$f":"-Inputs!X1750","v":-0.29749346067606275},{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"-Inputs!AC1750","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1751","v":0},{"$f":"-Inputs!J1751","v":0},{"$f":"-Inputs!K1751","v":0},{"$f":"-Inputs!L1751","v":0},{"$f":"-Inputs!M1751","v":0},{"$f":"-Inputs!N1751","v":0},{"$f":"-Inputs!O1751","v":0},{"$f":"-Inputs!P1751","v":0},{"$f":"-Inputs!Q1751","v":0},{"$f":"-Inputs!R1751","v":0},{"$f":"-Inputs!S1751","v":0},{"$f":"-Inputs!T1751","v":0},{"$f":"-Inputs!U1751","v":0},{"$f":"-Inputs!V1751","v":0},{"$f":"-Inputs!W1751","v":-1.8109046753009252},{"$f":"-Inputs!X1751","v":0},{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"-Inputs!AC1751","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1752","v":0},{"$f":"-Inputs!J1752","v":0},{"$f":"-Inputs!K1752","v":0},{"$f":"-Inputs!L1752","v":0},{"$f":"-Inputs!M1752","v":0},{"$f":"-Inputs!N1752","v":0},{"$f":"-Inputs!O1752","v":0},{"$f":"-Inputs!P1752","v":0},{"$f":"-Inputs!Q1752","v":0},{"$f":"-Inputs!R1752","v":0},{"$f":"-Inputs!S1752","v":0},{"$f":"-Inputs!T1752","v":-3.0379699858034046},{"$f":"-Inputs!U1752","v":-0.39436865741678612},{"$f":"-Inputs!V1752","v":-0.78793178479690895},{"$f":"-Inputs!W1752","v":-0.51891615268327995},{"$f":"-Inputs!X1752","v":-0.53827329801838852},{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"-Inputs!AC1752","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1753","v":0},{"$f":"-Inputs!J1753","v":0},{"$f":"-Inputs!K1753","v":0},{"$f":"-Inputs!L1753","v":0},{"$f":"-Inputs!M1753","v":0},{"$f":"-Inputs!N1753","v":0},{"$f":"-Inputs!O1753","v":0},{"$f":"-Inputs!P1753","v":0},{"$f":"-Inputs!Q1753","v":0},{"$f":"-Inputs!R1753","v":0},{"$f":"-Inputs!S1753","v":0},{"$f":"-Inputs!T1753","v":0},{"$f":"-Inputs!U1753","v":0},{"$f":"-Inputs!V1753","v":0},{"$f":"-Inputs!W1753","v":0},{"$f":"-Inputs!X1753","v":0},{"$f":"-Inputs!Y1753","v":0},{"$f":"-Inputs!Z1753","v":0},{"$f":"-Inputs!AA1753","v":0},{"$f":"-Inputs!AB1753","v":0},{"$f":"-Inputs!AC1753","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1754","v":0},{"$f":"-Inputs!J1754","v":0},{"$f":"-Inputs!K1754","v":0},{"$f":"-Inputs!L1754","v":0},{"$f":"-Inputs!M1754","v":0},{"$f":"-Inputs!N1754","v":0},{"$f":"-Inputs!O1754","v":0},{"$f":"-Inputs!P1754","v":0},{"$f":"-Inputs!Q1754","v":0},{"$f":"-Inputs!R1754","v":0},{"$f":"-Inputs!S1754","v":0},{"$f":"-Inputs!T1754","v":0},{"$f":"-Inputs!U1754","v":0},{"$f":"-Inputs!V1754","v":0},{"$f":"-Inputs!W1754","v":0},{"$f":"-Inputs!X1754","v":0},{"$f":"-Inputs!Y1754","v":0},{"$f":"-Inputs!Z1754","v":0},{"$f":"-Inputs!AA1754","v":0},{"$f":"-Inputs!AB1754","v":0},{"$f":"-Inputs!AC1754","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1755","v":0},{"$f":"-Inputs!J1755","v":0},{"$f":"-Inputs!K1755","v":0},{"$f":"-Inputs!L1755","v":0},{"$f":"-Inputs!M1755","v":0},{"$f":"-Inputs!N1755","v":0},{"$f":"-Inputs!O1755","v":0},{"$f":"-Inputs!P1755","v":0},{"$f":"-Inputs!Q1755","v":0},{"$f":"-Inputs!R1755","v":0},{"$f":"-Inputs!S1755","v":0},{"$f":"-Inputs!T1755","v":0},{"$f":"-Inputs!U1755","v":0},{"$f":"-Inputs!V1755","v":0},{"$f":"-Inputs!W1755","v":0},{"$f":"-Inputs!X1755","v":0},{"$f":"-Inputs!Y1755","v":0},{"$f":"-Inputs!Z1755","v":0},{"$f":"-Inputs!AA1755","v":0},{"$f":"-Inputs!AB1755","v":0},{"$f":"-Inputs!AC1755","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1756","v":0},{"$f":"-Inputs!J1756","v":0},{"$f":"-Inputs!K1756","v":0},{"$f":"-Inputs!L1756","v":0},{"$f":"-Inputs!M1756","v":0},{"$f":"-Inputs!N1756","v":0},{"$f":"-Inputs!O1756","v":0},{"$f":"-Inputs!P1756","v":0},{"$f":"-Inputs!Q1756","v":0},{"$f":"-Inputs!R1756","v":0},{"$f":"-Inputs!S1756","v":0},{"$f":"-Inputs!T1756","v":0},{"$f":"-Inputs!U1756","v":0},{"$f":"-Inputs!V1756","v":0},{"$f":"-Inputs!W1756","v":0},{"$f":"-Inputs!X1756","v":0},{"$f":"-Inputs!Y1756","v":0},{"$f":"-Inputs!Z1756","v":0},{"$f":"-Inputs!AA1756","v":0},{"$f":"-Inputs!AB1756","v":0},{"$f":"-Inputs!AC1756","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1757","v":0},{"$f":"-Inputs!J1757","v":0},{"$f":"-Inputs!K1757","v":0},{"$f":"-Inputs!L1757","v":0},{"$f":"-Inputs!M1757","v":0},{"$f":"-Inputs!N1757","v":0},{"$f":"-Inputs!O1757","v":0},{"$f":"-Inputs!P1757","v":0},{"$f":"-Inputs!Q1757","v":0},{"$f":"-Inputs!R1757","v":0},{"$f":"-Inputs!S1757","v":0},{"$f":"-Inputs!T1757","v":0},{"$f":"-Inputs!U1757","v":0},{"$f":"-Inputs!V1757","v":0},{"$f":"-Inputs!W1757","v":0},{"$f":"-Inputs!X1757","v":0},{"$f":"-Inputs!Y1757","v":0},{"$f":"-Inputs!Z1757","v":0},{"$f":"-Inputs!AA1757","v":0},{"$f":"-Inputs!AB1757","v":0},{"$f":"-Inputs!AC1757","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1758","v":0},{"$f":"-Inputs!J1758","v":0},{"$f":"-Inputs!K1758","v":0},{"$f":"-Inputs!L1758","v":0},{"$f":"-Inputs!M1758","v":0},{"$f":"-Inputs!N1758","v":0},{"$f":"-Inputs!O1758","v":0},{"$f":"-Inputs!P1758","v":0},{"$f":"-Inputs!Q1758","v":0},{"$f":"-Inputs!R1758","v":0},{"$f":"-Inputs!S1758","v":0},{"$f":"-Inputs!T1758","v":0},{"$f":"-Inputs!U1758","v":0},{"$f":"-Inputs!V1758","v":0},{"$f":"-Inputs!W1758","v":0},{"$f":"-Inputs!X1758","v":0},{"$f":"-Inputs!Y1758","v":0},{"$f":"-Inputs!Z1758","v":0},{"$f":"-Inputs!AA1758","v":0},{"$f":"-Inputs!AB1758","v":0},{"$f":"-Inputs!AC1758","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},0,0,0,0,0,0,0,0,0,-3.1262002527320401,-0.39436865741678612,-0.80394378950449108,-2.3492640105180209,-0.83576675869445127,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J251-(J338+J424+J510+J596+J682+J768+J854+J940+J1026+J1112+J1198+J1284+J1370+J1456+J1542+J1628+J1714+J1800+J1886+J1972+J2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630","v":0},-1.0339431481819398E-2,-1.707208453974831E-2,-2.0871224479579627E-2,-2.9479402317931589E-2,-4.6225945550556216E-2,-0.13787779961353147,-0.25485976093157581,-5.4331392113289416,-11.012355958992892,-12.714620397547115,-22.002563062012307,-22.214820078756414,-22.260863348951339,-22.297782771242797,{"$f":"X340+X426+X512+X598+X684+X770+X856+X942+X1028+X1114+X1200+X1286+X1372+X1458+X1544+X1630+X1716+X1802+X1888+X1974+X2060","v":-22.303172567542024},-22.7055451644983,-22.7055451644983,-22.7055451644983,-22.705967101044671,-22.706078745197434,{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":-31.570159440086922},{"$f":"AE340+AE426+AE512+AE598+AE684+AE770+AE856+AE942+AE1028+AE1114+AE1200+AE1286+AE1372+AE1458+AE1544+AE1630+AE1716+AE1802+AE1888+AE1974+AE2060+AE2146+AE2232+AE2318+AE2404+AE2490","v":-31.570159440086922},-31.570159440086925,-31.570159440086925,-31.570159440086922]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631","v":0},-5.3861224463431279E-2,-0.29791989781335432,-0.54758911537821797,-0.65026207451163387,0,-9.230257921705419E-2,-3.3386140187692241,-8.9138765712353525,-10.476116838293422,-10.495615306472883,-18.713892679657768,-19.833181867320416,-20.017193954456598,-20.085406119821183,-20.147090954761019,-20.05707151927481,-20.270274741505702,-20.535905868955762,-20.812925596617614,-20.920321222482926,-20.287488200807168,{"$f":"AE341+AE427+AE513+AE599+AE685+AE771+AE857+AE943+AE1029+AE1115+AE1201+AE1287+AE1373+AE1459+AE1545+AE1631+AE1717+AE1803+AE1889+AE1975+AE2061+AE2147+AE2233+AE2319+AE2405+AE2491","v":-20.455012154115874},-20.535161216981749,-20.633976714766565,-20.726085960057745]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632","v":0},0,-1.6831632644822275E-3,-3.3663265289644549E-3,-5.0494897934466824E-3,-9.2267117511472513E-2,-0.12443634587027738,-0.1595309342656907,-0.16391786840931327,-0.16391786840931327,-0.16391786840931327,-0.20880703802280029,-0.21011331752879853,-0.20990041264660406,-0.22271625347985474,-0.24875227052189247,1.1598759389463149,-0.31565543934393497,-0.37093092963233254,-0.38916144500281702,-0.40247507121328635,-1.4518078839168291,-1.5440781949542171,-1.5839836355372261,-1.6306841105177221,-1.6706432684013963]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633","v":0},-0.28400574816030111,-0.56649664938256827,-0.88741977847717957,-1.1522374654223833,-0.4658800808643675,-0.47848944781521541,-0.53447961795663013,-0.54616409368371366,-0.62979017546327321,-0.86168379775418136,-0.53187338793997252,-1.8177067047895989,-1.8414888735978077,-1.8835996006882612,-1.9738079082741531,-0.91878215760366577,-1.8143854981241587,-1.866128544098512,-1.8932061145493002,-1.9149475194278684,-24.045017026436785,-6.6177180439119976,-6.1460978632297163,-4.708199193118122,-3.9698945466797162]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634","v":0},0,0,0,0,0,-0.11313199197895525,-0.20824352187334788,-0.22581783748583587,-0.38639591354104108,-0.42739444206794419,-0.27278784880212947,-0.62504710947543929,-0.64690374334230794,-0.65814799095032994,-0.67936302009194149,0.80290893979154876,-0.73014111327382458,-0.7566011549481757,-0.80262760411014311,-0.83515565491053267,-20.80584669280562,-6.8318330593721495,-6.1804696559353554,-5.6806308610729452,-6.0025156314676851]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635","v":0},0,0,0,0,0,0,0,0,-9.0644072021738573E-4,-9.0644072021738573E-4,-0.23913966022712618,-0.36127072303195312,-0.38566587250120626,-0.42343168586844737,-0.44455736749825742,-0.69025970816204851,-0.73777054933306019,-0.79595861777910426,-0.85783838451489436,-0.98000313553456719,-8.1164354027779133,-8.3444629789167664,-8.5354588720895439,-8.71304525820889,-8.9053910351404735]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636","v":0},0,0,0,0,0,-6.6021580364798452E-2,-8.884593431146566E-2,-0.13513989766761592,-0.5095659412990754,-0.54621197283021417,-1.6830219039775833,-3.3640820187019163,-3.4775727613567406,-3.5527789485955719,-3.6912816235338526,-3.452843033779986,-3.8010200153468956,-4.0822364006875134,-4.2074954042560933,-4.4329161969027648,-69.609903906154145,-10.469110311308674,-10.119254965893123,-9.9248887033219724,-10.130231019471982]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.18615195268674303,-0.2127897066710242,-0.22165693326439265,-0.22186369310893214,-0.21959222345714002,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22074527571153771,-0.28216002337146195,-0.35132663553451221,-0.36919464335313679,-0.503736840106076]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X348+X434+X520+X606+X692+X778+X864+X950+X1036+X1122+X1208+X1294+X1380+X1466+X1552+X1638+X1724+X1810+X1896+X1982+X2068","v":0},6.6610159518581014E-2,0,0,0,0,{"$f":"AD348+AD434+AD520+AD606+AD692+AD778+AD864+AD950+AD1036+AD1122+AD1208+AD1294+AD1380+AD1466+AD1552+AD1638+AD1724+AD1810+AD1896+AD1982+AD2068+AD2154+AD2240+AD2326+AD2412+AD2498","v":0},0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16,1.959975418805562E-15,-5.15587287859441E-2,-9.0476975724809491E-2,-0.12578370279014642,-0.16496323350016151]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.34820640410555181},-0.88317179500015308,-1.4592464448639415,-1.8370284320453953,-0.60437314392639618,-1.0122597448598323,-4.5845737881079343,-15.418055479810775,-23.179049136719236,-25.210350225801871,-43.652085580639685,-48.612373772291278,-49.052378673523627,-49.345520303910845,-49.709889405332071,-46.014698768519501,-50.595076205307258,-51.33359036448109,-51.889505333976913,-52.412181229550761,-176.1074038286969,-86.166092934824007,-85.11238926101295,-83.356562627236414,-83.643620974912153]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O263+Inputs!O1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P263+Inputs!P1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q263+Inputs!Q1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R263+Inputs!R1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S263+Inputs!S1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T263+Inputs!T1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U263+Inputs!U1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V263+Inputs!V1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W263+Inputs!W1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X263+Inputs!X1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y263+Inputs!Y1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z263+Inputs!Z1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA263+Inputs!AA1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB263+Inputs!AB1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC263+Inputs!AC1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD263-(AD350+AD436+AD522+AD608+AD694+AD780+AD866+AD952+AD1038+AD1124+AD1210+AD1296+AD1382+AD1468+AD1554+AD1640+AD1726+AD1812+AD1898+AD1984+AD2070+AD2156+AD2242+AD2328+AD2414+AD2500),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE263-(AE350+AE436+AE522+AE608+AE694+AE780+AE866+AE952+AE1038+AE1124+AE1210+AE1296+AE1382+AE1468+AE1554+AE1640+AE1726+AE1812+AE1898+AE1984+AE2070+AE2156+AE2242+AE2328+AE2414+AE2500),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.2078668947161644},2.243957107309793,2.322624641850787,2.3017843398856481,3.1580540457198563,13.422155232059534,322.07898347713655,323.31980142763132,938.81758090180745,927.80522494281445,{"$f":"S217+S229+S241+S253-S277","v":1502.3815441575848},{"$f":"T217+T229+T241+T253","v":1511.4626276628831},1500.8514945077798,1481.2858142354642,1459.3758066632579,1439.1490515687969,{"$f":"MAX(Y217+Y229+Y241+Y253,0)","v":1416.4435064042987},{"$f":"Z217+Z229+Z241+Z253","v":1393.7379612398004},1371.1192181512683,1348.4221321939735,1325.9466964836511,{"$f":"MAX(AD217+AD229+AD241+AD253,0)","v":1294.3765370435642},{"$f":"AE217+AE229+AE241+AE253","v":1262.8063776034774},1231.2362181633905,1199.6660587233036,1168.0958992832168]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.1753727931607658},-1.1820892332175408,-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,53.982760170013592,258.91416034294264,255.75261660685342,376.65199400700283,366.17587716870941,506.79709087808726,514.01848553313971,500.80567712589567,485.88747040510395,467.62302147449401,449.2118658704776,431.70198111570915,416.21794299738923,398.58114970801938,379.68199149927676,361.20689678841882,345.94512718687281,327.89458691873318,310.32389063529598,292.45319127926484,274.8988796285991]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":0.90948664436992821},1.7419763411260698,2.2762939492637471,2.2264601964569324,4.6032568959867337,4.5109897784752606,4.3865534326049831,4.2270224983392932,4.0631046299299802,3.8991867615206668,9.7055363436150905,9.5370370866179961,9.2884187096994708,9.2912665637099856,7.7913364037805648,8.8722758049560895,13.530155016397856,16.881814137117907,23.434439000264714,28.448539340886974,36.313270773498687,36.614431914823442,36.267516937359495,36.084547551237151,35.652638177229655,35.359480225887921]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":8.1069974085398524},9.9375393787331276,10.494104458999706,10.95313862181747,11.086242784488599,10.943430147083824,10.855921278353701,10.755152816179443,12.486256178249237,12.358965150253002,12.251136843283833,33.138148982151577,32.572761697720843,35.70783125433173,37.387307177992028,40.655440871436177,42.110216808917741,45.282736478782653,45.193841171895791,45.97704119847149,48.389235148668618,27.127064025637051,22.194698155676463,17.222730436446057,13.390346922625159,11.017814339140564]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,2.8985803620914647,3.4496142574790887,3.8937043887716096,8.0406757448769568,7.7431211087658189,7.3157266666978762,13.742993738213125,14.631309800075424,15.523618504248352,15.825466046986431,18.066281076884561,22.362106208985203,24.182138091642685,26.446477659206778,28.165035632971634,32.347715483686102,26.513914789021786,22.602246889736293,18.804062966469445,17.843677866213461,14.57244622097766]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0.10088101871543087,9.997457799521349E-2,16.736862447155449,33.806900126187521,39.545199614967188,41.569895439187597,42.178163245624845,43.26603803903177,43.458930864624953,44.297608507321101,48.434883784213774,54.943681798073882,58.222431447414316,53.526409686719191,48.04688510539409,42.59771849288515,36.769859888650018,29.531683554600207]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,2.3855939060870326,3.7610648153389463,5.3905850980416714,35.469067809155632,35.132790438343939,51.654712853094296,88.517663253250078,90.960835842342561,91.357292495474638,92.38327150705399,96.979068729430296,99.048903802887125,101.70398985145103,100.5531824705258,102.87460747189471,104.83818906938613,51.791510567000344,60.364650865758868,58.775339177825032,60.230683185000956,56.664601753908499]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,5.8870151392101677,5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,4.8070319929547685,7.6570241002394432,10.833194685020494,11.37526844041721,17.733183634711033,19.461479577196222]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S225+S237+S249+S261-S285","v":5.7366729555718914},{"$f":"T225+T237+T249+T261","v":5.717684101912015},5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,{"$f":"MAX(Y225+Y237+Y249+Y261,0)","v":5.9464689591290272},{"$f":"Z225+Z237+Z249+Z261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272,{"$f":"MAX(AD225+AD237+AD249+AD261,0)","v":5.9464689591290272},{"$f":"AE225+AE237+AE249+AE261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},0,0,0,0,0,{"$f":"MAX(Y226+Y238+Y250+Y262,0)","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,{"$f":"MAX(AD226+AD238+AD250+AD262,0)","v":1.9687214270143598},3.4032192487783619,4.6608963437223032,6.0311460658330809,7.2427292319736578]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":8.0489781544651784},{"$f":"SUM(J265:J274)","v":12.741383593951451},13.737766014931299,13.410616520273653,16.388114509971047,88.143509595810713,603.285312227041,605.51896633646891,1379.5907310008247,1357.9912447637439,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.705528256487,2134.4350628605393,2107.9668958998341,2080.29043590943,2053.7185433072327,2024.9572602652413,1999.4868137715143,1978.0179361468074,1851.4672097000216,1800.3598453690638,1737.027141166818,1685.7172547019611,1622.7914827746299]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AH275-(AH362+AH448+AH534+AH620+AH706+AH792+AH878+AH964+AH1050+AH1136+AH1222+AH1308+AH1394+AH1480+AH1566+AH1652+AH1738+AH1824+AH1910+AH1996+AH2082+AH2168+AH2254+AH2340+AH2426+AH2512),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-15.75000498414512}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.16098537681492889}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-36.872163476808403}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,J292-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,{"$f":"IF(AC292>0,IF(AD$131=\"\",AC292-1,MIN(AC292-1,AD$131)),0)","v":42},41,40,39,38]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD291=\"\",MAX(0,AC294-1),Inputs!$D$71-(AC$6-LEFT($A290,4)))","v":10},9,8,7,6]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AC295>0,IF(AD$131=\"\",AC295-1,MIN(AC295-1,AD$131)),0)","v":10},9,8,7,6]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,J296-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,J297-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,J299-1)","v":29},{"$f":"MAX(0,K299-1)","v":28},{"$f":"MAX(0,L299-1)","v":27},{"$f":"MAX(0,M299-1)","v":26},{"$f":"MAX(0,N299-1)","v":25},{"$f":"MAX(0,O299-1)","v":24},{"$f":"MAX(0,P299-1)","v":23},{"$f":"MAX(0,Q299-1)","v":22},{"$f":"MAX(0,R299-1)","v":21},{"$f":"MAX(0,S299-1)","v":20},{"$f":"MAX(0,T299-1)","v":19},{"$f":"MAX(0,U299-1)","v":18},{"$f":"MAX(0,V299-1)","v":17},{"$f":"MAX(0,W299-1)","v":16},{"$f":"MAX(0,X299-1)","v":15},{"$f":"MAX(0,Y299-1)","v":14},{"$f":"MAX(0,Z299-1)","v":13},{"$f":"MAX(0,AA299-1)","v":12},{"$f":"MAX(0,AB299-1)","v":11},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC299+1)","v":10},{"$f":"MAX(0,AD299-1)","v":9},{"$f":"MAX(0,AE299-1)","v":8},{"$f":"MAX(0,AF299-1)","v":7},{"$f":"MAX(0,AG299-1)","v":6}]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,J301-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"IF(AC301>0,IF(AD$131=\"\",AC301-1,MIN(AC301-1,AD$131)),0)","v":42},41,40,39,38]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.2078668947161644,2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,1.9772634349560727,1.9443090443734714,1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,1.7795370914604649,1.7465827008778636,1.7136283102952623,1.680673919712661,1.6477195291300597,1.6084881117698202,1.5692566944095807,1.5300252770493412,1.4907938596891017]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.1753727931607658,-3.2292340176241972,-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207,0.54023506675573685,0.48020894822732163,0.42018282969890641,0.36015671117049119]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},8.1069974085398524,7.8229916603795511,7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,4.4401267753594764,4.1726480286499426,3.9051692819404087,3.6376905352308748,3.370211788521341,3.1455310026199181,2.9208502167184953,2.6961694308170725,2.4714886449156497,2.2468078590142269,2.022127073112804,1.7974462872113814,1.5727655013099588,1.3480847154085362]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},0,{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0}]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":8.0489781544651784},7.7007717503596274,7.3525653462540754,7.0043589421485235,6.6561525380429716,6.3361886025654428,6.0162246670879131,5.6962607316103844,5.3762967961328556,5.0563328606553268,8.1271866161922883,7.1647753606023468,6.8443335171340731,6.5238916736657995,6.2034498301975258,5.8830079867292522,5.6053641040690891,5.3277202214089261,5.0500763387487639,4.7724324560886018,4.4947885734284387,4.1708502516383614,3.8469119298482841,3.5229736080582064,3.1990352862681295]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.2078668947161644}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.1753727931607658}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":0.90948664436992821}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":8.1069974085398524}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":8.0489781544651784}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1497","v":0},{"$f":"-Inputs!U1497","v":0},{"$f":"-Inputs!V1497","v":0},{"$f":"-Inputs!W1497","v":0},{"$f":"-Inputs!X1497","v":0},{"$f":"-Inputs!Y1497","v":0},{"$f":"-Inputs!Z1497","v":0},{"$f":"-Inputs!AA1497","v":0},{"$f":"-Inputs!AB1497","v":0},{"$f":"-Inputs!AC1497","v":0},{"$f":"-Inputs!AD1497","v":0},{"$f":"-Inputs!AE1497","v":0},{"$f":"-Inputs!AF1497","v":0},{"$f":"-Inputs!AG1497","v":0},{"$f":"-Inputs!AH1497","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1498","v":0},{"$f":"-Inputs!U1498","v":0},{"$f":"-Inputs!V1498","v":0},{"$f":"-Inputs!W1498","v":0},{"$f":"-Inputs!X1498","v":0},{"$f":"-Inputs!Y1498","v":0},{"$f":"-Inputs!Z1498","v":0},{"$f":"-Inputs!AA1498","v":0},{"$f":"-Inputs!AB1498","v":0},{"$f":"-Inputs!AC1498","v":0},{"$f":"-Inputs!AD1498","v":0},{"$f":"-Inputs!AE1498","v":0},{"$f":"-Inputs!AF1498","v":0},{"$f":"-Inputs!AG1498","v":0},{"$f":"-Inputs!AH1498","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1499","v":0},{"$f":"-Inputs!U1499","v":0},{"$f":"-Inputs!V1499","v":0},{"$f":"-Inputs!W1499","v":0},{"$f":"-Inputs!X1499","v":0},{"$f":"-Inputs!Y1499","v":0},{"$f":"-Inputs!Z1499","v":0},{"$f":"-Inputs!AA1499","v":0},{"$f":"-Inputs!AB1499","v":0},{"$f":"-Inputs!AC1499","v":0},{"$f":"-Inputs!AD1499","v":0},{"$f":"-Inputs!AE1499","v":0},{"$f":"-Inputs!AF1499","v":0},{"$f":"-Inputs!AG1499","v":0},{"$f":"-Inputs!AH1499","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1500","v":-0.6419694121216688},{"$f":"-Inputs!U1500","v":0},{"$f":"-Inputs!V1500","v":0},{"$f":"-Inputs!W1500","v":0},{"$f":"-Inputs!X1500","v":0},{"$f":"-Inputs!Y1500","v":0},{"$f":"-Inputs!Z1500","v":0},{"$f":"-Inputs!AA1500","v":0},{"$f":"-Inputs!AB1500","v":0},{"$f":"-Inputs!AC1500","v":0},{"$f":"-Inputs!AD1500","v":0},{"$f":"-Inputs!AE1500","v":0},{"$f":"-Inputs!AF1500","v":0},{"$f":"-Inputs!AG1500","v":0},{"$f":"-Inputs!AH1500","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1501","v":0},{"$f":"-Inputs!U1501","v":0},{"$f":"-Inputs!V1501","v":0},{"$f":"-Inputs!W1501","v":0},{"$f":"-Inputs!X1501","v":0},{"$f":"-Inputs!Y1501","v":0},{"$f":"-Inputs!Z1501","v":0},{"$f":"-Inputs!AA1501","v":0},{"$f":"-Inputs!AB1501","v":0},{"$f":"-Inputs!AC1501","v":0},{"$f":"-Inputs!AD1501","v":0},{"$f":"-Inputs!AE1501","v":0},{"$f":"-Inputs!AF1501","v":0},{"$f":"-Inputs!AG1501","v":0},{"$f":"-Inputs!AH1501","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1502","v":0},{"$f":"-Inputs!U1502","v":0},{"$f":"-Inputs!V1502","v":0},{"$f":"-Inputs!W1502","v":0},{"$f":"-Inputs!X1502","v":0},{"$f":"-Inputs!Y1502","v":0},{"$f":"-Inputs!Z1502","v":0},{"$f":"-Inputs!AA1502","v":0},{"$f":"-Inputs!AB1502","v":0},{"$f":"-Inputs!AC1502","v":0},{"$f":"-Inputs!AD1502","v":0},{"$f":"-Inputs!AE1502","v":0},{"$f":"-Inputs!AF1502","v":0},{"$f":"-Inputs!AG1502","v":0},{"$f":"-Inputs!AH1502","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1503","v":0},{"$f":"-Inputs!U1503","v":0},{"$f":"-Inputs!V1503","v":0},{"$f":"-Inputs!W1503","v":0},{"$f":"-Inputs!X1503","v":0},{"$f":"-Inputs!Y1503","v":0},{"$f":"-Inputs!Z1503","v":0},{"$f":"-Inputs!AA1503","v":0},{"$f":"-Inputs!AB1503","v":0},{"$f":"-Inputs!AC1503","v":0},{"$f":"-Inputs!AD1503","v":0},{"$f":"-Inputs!AE1503","v":0},{"$f":"-Inputs!AF1503","v":0},{"$f":"-Inputs!AG1503","v":0},{"$f":"-Inputs!AH1503","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1504","v":0},{"$f":"-Inputs!U1504","v":0},{"$f":"-Inputs!V1504","v":0},{"$f":"-Inputs!W1504","v":0},{"$f":"-Inputs!X1504","v":0},{"$f":"-Inputs!Y1504","v":0},{"$f":"-Inputs!Z1504","v":0},{"$f":"-Inputs!AA1504","v":0},{"$f":"-Inputs!AB1504","v":0},{"$f":"-Inputs!AC1504","v":0},{"$f":"-Inputs!AD1504","v":0},{"$f":"-Inputs!AE1504","v":0},{"$f":"-Inputs!AF1504","v":0},{"$f":"-Inputs!AG1504","v":0},{"$f":"-Inputs!AH1504","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1505","v":0},{"$f":"-Inputs!U1505","v":0},{"$f":"-Inputs!V1505","v":0},{"$f":"-Inputs!W1505","v":0},{"$f":"-Inputs!X1505","v":0},{"$f":"-Inputs!Y1505","v":0},{"$f":"-Inputs!Z1505","v":0},{"$f":"-Inputs!AA1505","v":0},{"$f":"-Inputs!AB1505","v":0},{"$f":"-Inputs!AC1505","v":0},{"$f":"-Inputs!AD1505","v":0},{"$f":"-Inputs!AE1505","v":0},{"$f":"-Inputs!AF1505","v":0},{"$f":"-Inputs!AG1505","v":0},{"$f":"-Inputs!AH1505","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1506","v":0},{"$f":"-Inputs!U1506","v":0},{"$f":"-Inputs!V1506","v":0},{"$f":"-Inputs!W1506","v":0},{"$f":"-Inputs!X1506","v":0},{"$f":"-Inputs!Y1506","v":0},{"$f":"-Inputs!Z1506","v":0},{"$f":"-Inputs!AA1506","v":0},{"$f":"-Inputs!AB1506","v":0},{"$f":"-Inputs!AC1506","v":0},{"$f":"-Inputs!AD1506","v":0},{"$f":"-Inputs!AE1506","v":0},{"$f":"-Inputs!AF1506","v":0},{"$f":"-Inputs!AG1506","v":0},{"$f":"-Inputs!AH1506","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},0,0,0,0,0,0,0,0,0,0,-0.6419694121216688,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I964","v":0},{"$f":"-Inputs!J964","v":-1.0339431481819398E-2},{"$f":"-Inputs!K964","v":-1.0339431481819398E-2},{"$f":"-Inputs!L964","v":-1.0339431481819398E-2},{"$f":"-Inputs!M964","v":-1.0339431481819398E-2},{"$f":"-Inputs!N964","v":-3.1540955638802347E-2},{"$f":"-Inputs!O964","v":-3.1540955638802347E-2},{"$f":"-Inputs!P964","v":-3.1540955638802347E-2},{"$f":"-Inputs!Q964","v":-3.1540955638802347E-2},{"$f":"-Inputs!R964","v":-3.1540955638802347E-2},{"$f":"-Inputs!S964","v":-3.1540955638802347E-2},{"$f":"-Inputs!T964","v":-3.2954390582601224E-2},{"$f":"-Inputs!U964","v":-3.2954390582601224E-2},{"$f":"-Inputs!V964","v":-3.2954390582601224E-2},{"$f":"-Inputs!W964","v":-3.2954390582601231E-2},{"$f":"-Inputs!X964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Y964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Z964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AA964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AB964","v":-3.2954390582601238E-2},{"$f":"-Inputs!AC964","v":-3.2954390582601238E-2},{"$f":"-IF(AD304<0,AD304,IF(AD292=0,0,MIN((AD304/AD292)*(AD304>0),AD304)))","v":-3.9231417360239516E-2},{"$f":"-IF(AE304<0,AE304,IF(AE292=0,0,MIN((AE304/AE292)*(AE304>0),AE304)))","v":-3.9231417360239516E-2},-3.9231417360239516E-2,-3.9231417360239516E-2,-3.9231417360239516E-2]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I965","v":0},{"$f":"-Inputs!J965","v":-5.3861224463431279E-2},{"$f":"-Inputs!K965","v":-5.3861224463431279E-2},{"$f":"-Inputs!L965","v":-5.3861224463431279E-2},{"$f":"-Inputs!M965","v":-5.3861224463431279E-2},{"$f":"-Inputs!N965","v":0},{"$f":"-Inputs!O965","v":0},{"$f":"-Inputs!P965","v":0},{"$f":"-Inputs!Q965","v":0},{"$f":"-Inputs!R965","v":0},{"$f":"-Inputs!S965","v":0},{"$f":"-Inputs!T965","v":0},{"$f":"-Inputs!U965","v":0},{"$f":"-Inputs!V965","v":0},{"$f":"-Inputs!W965","v":0},{"$f":"-Inputs!X965","v":0},{"$f":"-Inputs!Y965","v":0},{"$f":"-Inputs!Z965","v":0},{"$f":"-Inputs!AA965","v":0},{"$f":"-Inputs!AB965","v":0},{"$f":"-Inputs!AC965","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I966","v":0},{"$f":"-Inputs!J966","v":0},{"$f":"-Inputs!K966","v":0},{"$f":"-Inputs!L966","v":0},{"$f":"-Inputs!M966","v":0},{"$f":"-Inputs!N966","v":-1.8189732887398561E-2},{"$f":"-Inputs!O966","v":-1.8189732887398561E-2},{"$f":"-Inputs!P966","v":-1.8189732887398561E-2},{"$f":"-Inputs!Q966","v":-1.8189732887398561E-2},{"$f":"-Inputs!R966","v":-1.8189732887398561E-2},{"$f":"-Inputs!S966","v":-1.8189732887398561E-2},{"$f":"-Inputs!T966","v":-2.0008706176138428E-2},{"$f":"-Inputs!U966","v":-2.0008706176138431E-2},{"$f":"-Inputs!V966","v":-2.0008706176138428E-2},{"$f":"-Inputs!W966","v":-2.0008706176138431E-2},{"$f":"-Inputs!X966","v":-2.0008706176138431E-2},{"$f":"-Inputs!Y966","v":-2.0008706176138428E-2},{"$f":"-Inputs!Z966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AA966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AB966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AC966","v":-2.0008706176138431E-2},-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415197E-2]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I967","v":0},{"$f":"-Inputs!J967","v":-0.28400574816030111},{"$f":"-Inputs!K967","v":-0.28400574816030111},{"$f":"-Inputs!L967","v":-0.28400574816030111},{"$f":"-Inputs!M967","v":-0.28400574816030111},{"$f":"-Inputs!N967","v":-0.27023324695132833},{"$f":"-Inputs!O967","v":-0.27023324695132833},{"$f":"-Inputs!P967","v":-0.27023324695132833},{"$f":"-Inputs!Q967","v":-0.27023324695132833},{"$f":"-Inputs!R967","v":-0.27023324695132833},{"$f":"-Inputs!S967","v":-0.27023324695132833},{"$f":"-Inputs!T967","v":-0.2674787467095337},{"$f":"-Inputs!U967","v":-0.2674787467095337},{"$f":"-Inputs!V967","v":-0.2674787467095337},{"$f":"-Inputs!W967","v":-0.2674787467095337},{"$f":"-Inputs!X967","v":-0.2674787467095337},{"$f":"-Inputs!Y967","v":-0.22468078590142265},{"$f":"-Inputs!Z967","v":-0.22468078590142265},{"$f":"-Inputs!AA967","v":-0.22468078590142265},{"$f":"-Inputs!AB967","v":-0.22468078590142268},{"$f":"-Inputs!AC967","v":-0.22468078590142268},-0.22468078590142268,-0.22468078590142268,-0.22468078590142268,-0.22468078590142268,-0.22468078590142271]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I968","v":0},{"$f":"-Inputs!J968","v":0},{"$f":"-Inputs!K968","v":0},{"$f":"-Inputs!L968","v":0},{"$f":"-Inputs!M968","v":0},{"$f":"-Inputs!N968","v":0},{"$f":"-Inputs!O968","v":0},{"$f":"-Inputs!P968","v":0},{"$f":"-Inputs!Q968","v":0},{"$f":"-Inputs!R968","v":0},{"$f":"-Inputs!S968","v":0},{"$f":"-Inputs!T968","v":0},{"$f":"-Inputs!U968","v":0},{"$f":"-Inputs!V968","v":0},{"$f":"-Inputs!W968","v":0},{"$f":"-Inputs!X968","v":0},{"$f":"-Inputs!Y968","v":0},{"$f":"-Inputs!Z968","v":0},{"$f":"-Inputs!AA968","v":0},{"$f":"-Inputs!AB968","v":0},{"$f":"-Inputs!AC968","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I969","v":0},{"$f":"-Inputs!J969","v":0},{"$f":"-Inputs!K969","v":0},{"$f":"-Inputs!L969","v":0},{"$f":"-Inputs!M969","v":0},{"$f":"-Inputs!N969","v":0},{"$f":"-Inputs!O969","v":0},{"$f":"-Inputs!P969","v":0},{"$f":"-Inputs!Q969","v":0},{"$f":"-Inputs!R969","v":0},{"$f":"-Inputs!S969","v":0},{"$f":"-Inputs!T969","v":0},{"$f":"-Inputs!U969","v":0},{"$f":"-Inputs!V969","v":0},{"$f":"-Inputs!W969","v":0},{"$f":"-Inputs!X969","v":0},{"$f":"-Inputs!Y969","v":0},{"$f":"-Inputs!Z969","v":0},{"$f":"-Inputs!AA969","v":0},{"$f":"-Inputs!AB969","v":0},{"$f":"-Inputs!AC969","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I970","v":0},{"$f":"-Inputs!J970","v":0},{"$f":"-Inputs!K970","v":0},{"$f":"-Inputs!L970","v":0},{"$f":"-Inputs!M970","v":0},{"$f":"-Inputs!N970","v":0},{"$f":"-Inputs!O970","v":0},{"$f":"-Inputs!P970","v":0},{"$f":"-Inputs!Q970","v":0},{"$f":"-Inputs!R970","v":0},{"$f":"-Inputs!S970","v":0},{"$f":"-Inputs!T970","v":0},{"$f":"-Inputs!U970","v":0},{"$f":"-Inputs!V970","v":0},{"$f":"-Inputs!W970","v":0},{"$f":"-Inputs!X970","v":0},{"$f":"-Inputs!Y970","v":0},{"$f":"-Inputs!Z970","v":0},{"$f":"-Inputs!AA970","v":0},{"$f":"-Inputs!AB970","v":0},{"$f":"-Inputs!AC970","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I971","v":0},{"$f":"-Inputs!J971","v":0},{"$f":"-Inputs!K971","v":0},{"$f":"-Inputs!L971","v":0},{"$f":"-Inputs!M971","v":0},{"$f":"-Inputs!N971","v":0},{"$f":"-Inputs!O971","v":0},{"$f":"-Inputs!P971","v":0},{"$f":"-Inputs!Q971","v":0},{"$f":"-Inputs!R971","v":0},{"$f":"-Inputs!S971","v":0},{"$f":"-Inputs!T971","v":0},{"$f":"-Inputs!U971","v":0},{"$f":"-Inputs!V971","v":0},{"$f":"-Inputs!W971","v":0},{"$f":"-Inputs!X971","v":0},{"$f":"-Inputs!Y971","v":0},{"$f":"-Inputs!Z971","v":0},{"$f":"-Inputs!AA971","v":0},{"$f":"-Inputs!AB971","v":0},{"$f":"-Inputs!AC971","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I972","v":0},{"$f":"-Inputs!J972","v":0},{"$f":"-Inputs!K972","v":0},{"$f":"-Inputs!L972","v":0},{"$f":"-Inputs!M972","v":0},{"$f":"-Inputs!N972","v":0},{"$f":"-Inputs!O972","v":0},{"$f":"-Inputs!P972","v":0},{"$f":"-Inputs!Q972","v":0},{"$f":"-Inputs!R972","v":0},{"$f":"-Inputs!S972","v":0},{"$f":"-Inputs!T972","v":0},{"$f":"-Inputs!U972","v":0},{"$f":"-Inputs!V972","v":0},{"$f":"-Inputs!W972","v":0},{"$f":"-Inputs!X972","v":0},{"$f":"-Inputs!Y972","v":0},{"$f":"-Inputs!Z972","v":0},{"$f":"-Inputs!AA972","v":0},{"$f":"-Inputs!AB972","v":0},{"$f":"-Inputs!AC972","v":0},0,{"$f":"-IF(AE312<0,AE312,IF(AE300=0,0,MIN((AE312/AE300)*(AE312>0),AE312)))","v":0},0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I973","v":0},{"$f":"-Inputs!J973","v":0},{"$f":"-Inputs!K973","v":0},{"$f":"-Inputs!L973","v":0},{"$f":"-Inputs!M973","v":0},{"$f":"-Inputs!N973","v":0},{"$f":"-Inputs!O973","v":0},{"$f":"-Inputs!P973","v":0},{"$f":"-Inputs!Q973","v":0},{"$f":"-Inputs!R973","v":0},{"$f":"-Inputs!S973","v":0},{"$f":"-Inputs!T973","v":0},{"$f":"-Inputs!U973","v":0},{"$f":"-Inputs!V973","v":0},{"$f":"-Inputs!W973","v":0},{"$f":"-Inputs!X973","v":0},{"$f":"-Inputs!Y973","v":0},{"$f":"-Inputs!Z973","v":0},{"$f":"-Inputs!AA973","v":0},{"$f":"-Inputs!AB973","v":0},{"$f":"-Inputs!AC973","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},{"$f":"SUM(J340:J349)","v":-0.34820640410555181},-0.34820640410555181,-0.34820640410555181,-0.34820640410555181,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.27764388266016232,-0.27764388266016232,-0.27764388266016232,-0.27764388266016238,-0.27764388266016238,-0.32393832179007742,-0.32393832179007742,-0.32393832179007742,-0.32393832179007742,-0.32393832179007742]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.2078668947161644},2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":1.9772634349560727},{"$f":"T304+T316+T328+T340","v":1.9443090443734714},1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,{"$f":"MAX(Y304+Y316+Y328+Y340,0)","v":1.7795370914604649},{"$f":"Z304+Z316+Z328+Z340","v":1.7465827008778636},1.7136283102952623,1.680673919712661,1.6477195291300597,{"$f":"MAX(AD304+AD316+AD328+AD340,0)","v":1.6084881117698202},{"$f":"AE304+AE316+AE328+AE340","v":1.5692566944095807},1.5300252770493412,1.4907938596891017,1.4515624423288622]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.1753727931607658},-3.2292340176241972,-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":0.90948664436992821},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207,0.54023506675573685,0.48020894822732163,0.42018282969890641,0.36015671117049119,0.30013059264207598]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":8.1069974085398524},7.8229916603795511,7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,4.4401267753594764,4.1726480286499426,3.9051692819404087,3.6376905352308748,3.370211788521341,3.1455310026199181,2.9208502167184953,2.6961694308170725,2.4714886449156497,2.2468078590142269,2.022127073112804,1.7974462872113814,1.5727655013099588,1.3480847154085362,1.1234039295071137]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"MAX(Y312+Y324+Y336+Y348,0)","v":0},{"$f":"Z312+Z324+Z336+Z348","v":0},0,0,0,{"$f":"MAX(AD312+AD324+AD336+AD348,0)","v":0},{"$f":"AE312+AE324+AE336+AE348","v":0},0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y313+Y325+Y337+Y349,0)","v":0},0,0,0,0,{"$f":"MAX(AD313+AD325+AD337+AD349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":8.0489781544651784},{"$f":"SUM(J352:J361)","v":7.7007717503596274},7.3525653462540754,7.0043589421485235,6.6561525380429716,6.3361886025654428,6.0162246670879131,5.6962607316103844,5.3762967961328556,5.0563328606553268,8.1271866161922883,7.1647753606023468,6.8443335171340731,6.5238916736657995,6.2034498301975258,5.8830079867292522,5.6053641040690891,5.3277202214089261,5.0500763387487639,4.7724324560886018,4.4947885734284387,{"$f":"SUM(AD352:AD361)","v":4.1708502516383614},3.8469119298482841,3.5229736080582064,3.1990352862681295,2.8750969644780517]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0},null,null,null,null,null,{"$f":"(Y304+Y316+Y340)*(Y304+Y316+Y340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.3908176910144912,null,null,null,null,null,{"$f":"(Y305+Y317+Y341)*(Y305+Y317+Y341<0)","v":0}]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0},null,null,null,null,null,0]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0},null,null,null,null,null,0]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-3.3908176910144912},null,null,null,null,null,{"$f":"SUM(Y364:Y373)","v":0}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,K378-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA378-1)","v":53},52,{"$f":"IF(AC378>0,IF(AD$131=\"\",AC378-1,MIN(AC378-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD378-1)","v":41},40,39,38]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD377=\"\",MAX(0,AC380-1),Inputs!$D$71-(AC$6-LEFT($A376,4)))","v":11},10,9,8,7]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AC381>0,IF(AD$131=\"\",AC381-1,MIN(AC381-1,AD$131)),0)","v":11},10,9,8,7]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,K382-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,K383-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,K385-1)","v":29},{"$f":"MAX(0,L385-1)","v":28},{"$f":"MAX(0,M385-1)","v":27},{"$f":"MAX(0,N385-1)","v":26},{"$f":"MAX(0,O385-1)","v":25},{"$f":"MAX(0,P385-1)","v":24},{"$f":"MAX(0,Q385-1)","v":23},{"$f":"MAX(0,R385-1)","v":22},{"$f":"MAX(0,S385-1)","v":21},{"$f":"MAX(0,T385-1)","v":20},{"$f":"MAX(0,U385-1)","v":19},{"$f":"MAX(0,V385-1)","v":18},{"$f":"MAX(0,W385-1)","v":17},{"$f":"MAX(0,X385-1)","v":16},{"$f":"MAX(0,Y385-1)","v":15},{"$f":"MAX(0,Z385-1)","v":14},{"$f":"MAX(0,AA385-1)","v":13},{"$f":"MAX(0,AB385-1)","v":12},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC385+1)","v":11},{"$f":"MAX(0,AD385-1)","v":10},{"$f":"MAX(0,AE385-1)","v":9},{"$f":"MAX(0,AF385-1)","v":8},{"$f":"MAX(0,AG385-1)","v":7}]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,K387-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"IF(AC387>0,IF(AD$131=\"\",AC387-1,MIN(AC387-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD387-1)","v":41},40,39,38]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},4.6429644075447786E-2,3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,2.2252001123765526E-2,2.1887214220097238E-2,2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,2.0063279701755796E-2,1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2,1.8161176561199723E-2,1.7718221035316804E-2,1.7275265509433885E-2,1.6832309983550967E-2]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,{"$f":"I439","v":0},2.0471447844066564,1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946,0.62617560207470857,0.56355804186723768,0.50094048165976679,0.43832292145229595]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,{"$f":"I440","v":0},0.83248969675614171,0.83080653349165945,0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,0.70979653009947152,0.6920516168469848,0.67430670359449807,0.65656179034201134,0.63881687708952462,0.62107196383703789,0.60332705058455116,0.58558213733206443,0.56783722407957771,0.55009231082709098,0.50008391893371906,0.45007552704034715,0.40006713514697523,0.35005874325360331]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I441","v":0},2.1145477183535752,1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383,0.39987917274983986,0.3598912554748559,0.31990333819987193,0.27991542092488797]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"I444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,{"$f":"I445","v":0},{"$f":"J445","v":0},{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},0,{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0}]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":5.0406118435918206},4.5056464526972198,3.9706810618026185,3.4357156709080172,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684527,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668163,2.4218581995405213,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983964,1.8180718728597867,1.6973566952211769,1.5442998703194672,1.3912430454177576,1.2381862205160479,1.0851293956143382]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":4.6429644075447786E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.0471447844066564}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":0.83248969675614171}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.1145477183535752}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":5.0406118435918206}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1509","v":0},{"$f":"-Inputs!U1509","v":0},{"$f":"-Inputs!V1509","v":0},{"$f":"-Inputs!W1509","v":0},{"$f":"-Inputs!X1509","v":0},{"$f":"-Inputs!Y1509","v":0},{"$f":"-Inputs!Z1509","v":0},{"$f":"-Inputs!AA1509","v":0},{"$f":"-Inputs!AB1509","v":0},{"$f":"-Inputs!AC1509","v":0},{"$f":"-Inputs!AD1509","v":0},{"$f":"-Inputs!AE1509","v":0},{"$f":"-Inputs!AF1509","v":0},{"$f":"-Inputs!AG1509","v":0},{"$f":"-Inputs!AH1509","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1510","v":0},{"$f":"-Inputs!U1510","v":0},{"$f":"-Inputs!V1510","v":0},{"$f":"-Inputs!W1510","v":0},{"$f":"-Inputs!X1510","v":0},{"$f":"-Inputs!Y1510","v":0},{"$f":"-Inputs!Z1510","v":0},{"$f":"-Inputs!AA1510","v":0},{"$f":"-Inputs!AB1510","v":0},{"$f":"-Inputs!AC1510","v":0},{"$f":"-Inputs!AD1510","v":0},{"$f":"-Inputs!AE1510","v":0},{"$f":"-Inputs!AF1510","v":0},{"$f":"-Inputs!AG1510","v":0},{"$f":"-Inputs!AH1510","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1511","v":0},{"$f":"-Inputs!U1511","v":0},{"$f":"-Inputs!V1511","v":0},{"$f":"-Inputs!W1511","v":0},{"$f":"-Inputs!X1511","v":0},{"$f":"-Inputs!Y1511","v":0},{"$f":"-Inputs!Z1511","v":0},{"$f":"-Inputs!AA1511","v":0},{"$f":"-Inputs!AB1511","v":0},{"$f":"-Inputs!AC1511","v":0},{"$f":"-Inputs!AD1511","v":0},{"$f":"-Inputs!AE1511","v":0},{"$f":"-Inputs!AF1511","v":0},{"$f":"-Inputs!AG1511","v":0},{"$f":"-Inputs!AH1511","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1512","v":-3.3670158029678256E-3},{"$f":"-Inputs!U1512","v":0},{"$f":"-Inputs!V1512","v":0},{"$f":"-Inputs!W1512","v":0},{"$f":"-Inputs!X1512","v":0},{"$f":"-Inputs!Y1512","v":0},{"$f":"-Inputs!Z1512","v":0},{"$f":"-Inputs!AA1512","v":0},{"$f":"-Inputs!AB1512","v":0},{"$f":"-Inputs!AC1512","v":0},{"$f":"-Inputs!AD1512","v":0},{"$f":"-Inputs!AE1512","v":0},{"$f":"-Inputs!AF1512","v":0},{"$f":"-Inputs!AG1512","v":0},{"$f":"-Inputs!AH1512","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1513","v":0},{"$f":"-Inputs!U1513","v":0},{"$f":"-Inputs!V1513","v":0},{"$f":"-Inputs!W1513","v":0},{"$f":"-Inputs!X1513","v":0},{"$f":"-Inputs!Y1513","v":0},{"$f":"-Inputs!Z1513","v":0},{"$f":"-Inputs!AA1513","v":0},{"$f":"-Inputs!AB1513","v":0},{"$f":"-Inputs!AC1513","v":0},{"$f":"-Inputs!AD1513","v":0},{"$f":"-Inputs!AE1513","v":0},{"$f":"-Inputs!AF1513","v":0},{"$f":"-Inputs!AG1513","v":0},{"$f":"-Inputs!AH1513","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1514","v":0},{"$f":"-Inputs!U1514","v":0},{"$f":"-Inputs!V1514","v":0},{"$f":"-Inputs!W1514","v":0},{"$f":"-Inputs!X1514","v":0},{"$f":"-Inputs!Y1514","v":0},{"$f":"-Inputs!Z1514","v":0},{"$f":"-Inputs!AA1514","v":0},{"$f":"-Inputs!AB1514","v":0},{"$f":"-Inputs!AC1514","v":0},{"$f":"-Inputs!AD1514","v":0},{"$f":"-Inputs!AE1514","v":0},{"$f":"-Inputs!AF1514","v":0},{"$f":"-Inputs!AG1514","v":0},{"$f":"-Inputs!AH1514","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1515","v":0},{"$f":"-Inputs!U1515","v":0},{"$f":"-Inputs!V1515","v":0},{"$f":"-Inputs!W1515","v":0},{"$f":"-Inputs!X1515","v":0},{"$f":"-Inputs!Y1515","v":0},{"$f":"-Inputs!Z1515","v":0},{"$f":"-Inputs!AA1515","v":0},{"$f":"-Inputs!AB1515","v":0},{"$f":"-Inputs!AC1515","v":0},{"$f":"-Inputs!AD1515","v":0},{"$f":"-Inputs!AE1515","v":0},{"$f":"-Inputs!AF1515","v":0},{"$f":"-Inputs!AG1515","v":0},{"$f":"-Inputs!AH1515","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1516","v":0},{"$f":"-Inputs!U1516","v":0},{"$f":"-Inputs!V1516","v":0},{"$f":"-Inputs!W1516","v":0},{"$f":"-Inputs!X1516","v":0},{"$f":"-Inputs!Y1516","v":0},{"$f":"-Inputs!Z1516","v":0},{"$f":"-Inputs!AA1516","v":0},{"$f":"-Inputs!AB1516","v":0},{"$f":"-Inputs!AC1516","v":0},{"$f":"-Inputs!AD1516","v":0},{"$f":"-Inputs!AE1516","v":0},{"$f":"-Inputs!AF1516","v":0},{"$f":"-Inputs!AG1516","v":0},{"$f":"-Inputs!AH1516","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1517","v":0},{"$f":"-Inputs!U1517","v":0},{"$f":"-Inputs!V1517","v":0},{"$f":"-Inputs!W1517","v":0},{"$f":"-Inputs!X1517","v":0},{"$f":"-Inputs!Y1517","v":0},{"$f":"-Inputs!Z1517","v":0},{"$f":"-Inputs!AA1517","v":0},{"$f":"-Inputs!AB1517","v":0},{"$f":"-Inputs!AC1517","v":0},{"$f":"-Inputs!AD1517","v":0},{"$f":"-Inputs!AE1517","v":0},{"$f":"-Inputs!AF1517","v":0},{"$f":"-Inputs!AG1517","v":0},{"$f":"-Inputs!AH1517","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1518","v":0},{"$f":"-Inputs!U1518","v":0},{"$f":"-Inputs!V1518","v":0},{"$f":"-Inputs!W1518","v":0},{"$f":"-Inputs!X1518","v":0},{"$f":"-Inputs!Y1518","v":0},{"$f":"-Inputs!Z1518","v":0},{"$f":"-Inputs!AA1518","v":0},{"$f":"-Inputs!AB1518","v":0},{"$f":"-Inputs!AC1518","v":0},{"$f":"-Inputs!AD1518","v":0},{"$f":"-Inputs!AE1518","v":0},{"$f":"-Inputs!AF1518","v":0},{"$f":"-Inputs!AG1518","v":0},{"$f":"-Inputs!AH1518","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-3.3670158029678256E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K976","v":-6.7326530579289098E-3},{"$f":"-Inputs!L976","v":-6.7326530579289098E-3},{"$f":"-Inputs!M976","v":-6.7326530579289098E-3},{"$f":"-Inputs!N976","v":-6.6328062964925399E-4},{"$f":"-Inputs!O976","v":-6.6328062964925399E-4},{"$f":"-Inputs!P976","v":-6.6328062964925399E-4},{"$f":"-Inputs!Q976","v":-6.6328062964925399E-4},{"$f":"-Inputs!R976","v":-6.6328062964925399E-4},{"$f":"-Inputs!S976","v":-6.6328062964925399E-4},{"$f":"-Inputs!T976","v":-3.6478690366828725E-4},{"$f":"-Inputs!U976","v":-3.6478690366828725E-4},{"$f":"-Inputs!V976","v":-3.647869036682872E-4},{"$f":"-Inputs!W976","v":-3.647869036682872E-4},{"$f":"-Inputs!X976","v":-3.6478690366828715E-4},{"$f":"-Inputs!Y976","v":-3.6478690366828742E-4},{"$f":"-Inputs!Z976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AA976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AB976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AC976","v":-3.6478690366828742E-4},{"$f":"-IF(AD390<0,AD390,IF(AD378=0,0,MIN((AD390/AD378)*(AD390>0),AD390)))","v":-4.4295552588292003E-4},{"$f":"-IF(AE390<0,AE390,IF(AE378=0,0,MIN((AE390/AE378)*(AE390>0),AE390)))","v":-4.4295552588292009E-4},-4.4295552588292009E-4,-4.4295552588292014E-4,-4.4295552588292019E-4]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K977","v":-0.24405867334992304},{"$f":"-Inputs!L977","v":-0.24405867334992304},{"$f":"-Inputs!M977","v":-0.24405867334992304},{"$f":"-Inputs!N977","v":0},{"$f":"-Inputs!O977","v":0},{"$f":"-Inputs!P977","v":0},{"$f":"-Inputs!Q977","v":0},{"$f":"-Inputs!R977","v":0},{"$f":"-Inputs!S977","v":0},{"$f":"-Inputs!T977","v":-6.2617560207470807E-2},{"$f":"-Inputs!U977","v":-6.2617560207470807E-2},{"$f":"-Inputs!V977","v":-6.2617560207470807E-2},{"$f":"-Inputs!W977","v":-6.2617560207470807E-2},{"$f":"-Inputs!X977","v":-6.2617560207470793E-2},{"$f":"-Inputs!Y977","v":-6.2617560207470821E-2},{"$f":"-Inputs!Z977","v":-6.2617560207470821E-2},{"$f":"-Inputs!AA977","v":-6.2617560207470807E-2},{"$f":"-Inputs!AB977","v":-6.2617560207470807E-2},{"$f":"-Inputs!AC977","v":-6.2617560207470807E-2},-6.2617560207470863E-2,-6.2617560207470863E-2,-6.2617560207470849E-2,-6.2617560207470849E-2,-6.2617560207470849E-2]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K978","v":-1.6831632644822275E-3},{"$f":"-Inputs!L978","v":-1.6831632644822275E-3},{"$f":"-Inputs!M978","v":-1.6831632644822275E-3},{"$f":"-Inputs!N978","v":-1.6649793935122833E-2},{"$f":"-Inputs!O978","v":-1.6649793935122833E-2},{"$f":"-Inputs!P978","v":-1.6649793935122833E-2},{"$f":"-Inputs!Q978","v":-1.6649793935122833E-2},{"$f":"-Inputs!R978","v":-1.6649793935122833E-2},{"$f":"-Inputs!S978","v":-1.6649793935122833E-2},{"$f":"-Inputs!T978","v":-1.7744913252486769E-2},{"$f":"-Inputs!U978","v":-1.7744913252486765E-2},{"$f":"-Inputs!V978","v":-1.7744913252486765E-2},{"$f":"-Inputs!W978","v":-1.7744913252486765E-2},{"$f":"-Inputs!X978","v":-1.7744913252486765E-2},{"$f":"-Inputs!Y978","v":-1.7744913252486783E-2},{"$f":"-Inputs!Z978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AA978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AB978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AC978","v":-1.7744913252486783E-2},-5.000839189337191E-2,-5.0008391893371903E-2,-5.0008391893371903E-2,-5.0008391893371903E-2,-5.0008391893371903E-2]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K979","v":-0.28249090122226711},{"$f":"-Inputs!L979","v":-0.28249090122226711},{"$f":"-Inputs!M979","v":-0.28249090122226711},{"$f":"-Inputs!N979","v":-7.0484923945119168E-2},{"$f":"-Inputs!O979","v":-7.0484923945119168E-2},{"$f":"-Inputs!P979","v":-7.0484923945119168E-2},{"$f":"-Inputs!Q979","v":-7.0484923945119168E-2},{"$f":"-Inputs!R979","v":-7.0484923945119168E-2},{"$f":"-Inputs!S979","v":-7.0484923945119168E-2},{"$f":"-Inputs!T979","v":-4.0198355762669467E-2},{"$f":"-Inputs!U979","v":-4.0198355762669467E-2},{"$f":"-Inputs!V979","v":-4.019835576266946E-2},{"$f":"-Inputs!W979","v":-4.019835576266946E-2},{"$f":"-Inputs!X979","v":-4.0198355762669453E-2},{"$f":"-Inputs!Y979","v":-3.9987917274983964E-2},{"$f":"-Inputs!Z979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AA979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AB979","v":-3.9987917274983957E-2},{"$f":"-Inputs!AC979","v":-3.9987917274983957E-2},-3.9987917274983985E-2,-3.9987917274983985E-2,-3.9987917274983992E-2,-3.9987917274983992E-2,-3.9987917274983999E-2]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K980","v":0},{"$f":"-Inputs!L980","v":0},{"$f":"-Inputs!M980","v":0},{"$f":"-Inputs!N980","v":0},{"$f":"-Inputs!O980","v":0},{"$f":"-Inputs!P980","v":0},{"$f":"-Inputs!Q980","v":0},{"$f":"-Inputs!R980","v":0},{"$f":"-Inputs!S980","v":0},{"$f":"-Inputs!T980","v":0},{"$f":"-Inputs!U980","v":0},{"$f":"-Inputs!V980","v":0},{"$f":"-Inputs!W980","v":0},{"$f":"-Inputs!X980","v":0},{"$f":"-Inputs!Y980","v":0},{"$f":"-Inputs!Z980","v":0},{"$f":"-Inputs!AA980","v":0},{"$f":"-Inputs!AB980","v":0},{"$f":"-Inputs!AC980","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K981","v":0},{"$f":"-Inputs!L981","v":0},{"$f":"-Inputs!M981","v":0},{"$f":"-Inputs!N981","v":0},{"$f":"-Inputs!O981","v":0},{"$f":"-Inputs!P981","v":0},{"$f":"-Inputs!Q981","v":0},{"$f":"-Inputs!R981","v":0},{"$f":"-Inputs!S981","v":0},{"$f":"-Inputs!T981","v":0},{"$f":"-Inputs!U981","v":0},{"$f":"-Inputs!V981","v":0},{"$f":"-Inputs!W981","v":0},{"$f":"-Inputs!X981","v":0},{"$f":"-Inputs!Y981","v":0},{"$f":"-Inputs!Z981","v":0},{"$f":"-Inputs!AA981","v":0},{"$f":"-Inputs!AB981","v":0},{"$f":"-Inputs!AC981","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K982","v":0},{"$f":"-Inputs!L982","v":0},{"$f":"-Inputs!M982","v":0},{"$f":"-Inputs!N982","v":0},{"$f":"-Inputs!O982","v":0},{"$f":"-Inputs!P982","v":0},{"$f":"-Inputs!Q982","v":0},{"$f":"-Inputs!R982","v":0},{"$f":"-Inputs!S982","v":0},{"$f":"-Inputs!T982","v":0},{"$f":"-Inputs!U982","v":0},{"$f":"-Inputs!V982","v":0},{"$f":"-Inputs!W982","v":0},{"$f":"-Inputs!X982","v":0},{"$f":"-Inputs!Y982","v":0},{"$f":"-Inputs!Z982","v":0},{"$f":"-Inputs!AA982","v":0},{"$f":"-Inputs!AB982","v":0},{"$f":"-Inputs!AC982","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K983","v":0},{"$f":"-Inputs!L983","v":0},{"$f":"-Inputs!M983","v":0},{"$f":"-Inputs!N983","v":0},{"$f":"-Inputs!O983","v":0},{"$f":"-Inputs!P983","v":0},{"$f":"-Inputs!Q983","v":0},{"$f":"-Inputs!R983","v":0},{"$f":"-Inputs!S983","v":0},{"$f":"-Inputs!T983","v":0},{"$f":"-Inputs!U983","v":0},{"$f":"-Inputs!V983","v":0},{"$f":"-Inputs!W983","v":0},{"$f":"-Inputs!X983","v":0},{"$f":"-Inputs!Y983","v":0},{"$f":"-Inputs!Z983","v":0},{"$f":"-Inputs!AA983","v":0},{"$f":"-Inputs!AB983","v":0},{"$f":"-Inputs!AC983","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K984","v":0},{"$f":"-Inputs!L984","v":0},{"$f":"-Inputs!M984","v":0},{"$f":"-Inputs!N984","v":0},{"$f":"-Inputs!O984","v":0},{"$f":"-Inputs!P984","v":0},{"$f":"-Inputs!Q984","v":0},{"$f":"-Inputs!R984","v":0},{"$f":"-Inputs!S984","v":0},{"$f":"-Inputs!T984","v":0},{"$f":"-Inputs!U984","v":0},{"$f":"-Inputs!V984","v":0},{"$f":"-Inputs!W984","v":0},{"$f":"-Inputs!X984","v":0},{"$f":"-Inputs!Y984","v":0},{"$f":"-Inputs!Z984","v":0},{"$f":"-Inputs!AA984","v":0},{"$f":"-Inputs!AB984","v":0},{"$f":"-Inputs!AC984","v":0},0,{"$f":"-IF(AE398<0,AE398,IF(AE386=0,0,MIN((AE398/AE386)*(AE398>0),AE398)))","v":0},0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K985","v":0},{"$f":"-Inputs!L985","v":0},{"$f":"-Inputs!M985","v":0},{"$f":"-Inputs!N985","v":0},{"$f":"-Inputs!O985","v":0},{"$f":"-Inputs!P985","v":0},{"$f":"-Inputs!Q985","v":0},{"$f":"-Inputs!R985","v":0},{"$f":"-Inputs!S985","v":0},{"$f":"-Inputs!T985","v":0},{"$f":"-Inputs!U985","v":0},{"$f":"-Inputs!V985","v":0},{"$f":"-Inputs!W985","v":0},{"$f":"-Inputs!X985","v":0},{"$f":"-Inputs!Y985","v":0},{"$f":"-Inputs!Z985","v":0},{"$f":"-Inputs!AA985","v":0},{"$f":"-Inputs!AB985","v":0},{"$f":"-Inputs!AC985","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.53496539089460127},{"$f":"SUM(L426:L435)","v":-0.53496539089460127},-0.53496539089460127,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629529,-0.12071517763860985,-0.12071517763860985,-0.12071517763860984,-0.12071517763860984,-0.12071517763860984,-0.15305682490170969,-0.15305682490170966,-0.15305682490170966,-0.15305682490170966,-0.15305682490170966]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":4.6429644075447786E-2},3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.2252001123765526E-2},{"$f":"T390+T402+T414+T426","v":2.1887214220097238E-2},2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,{"$f":"MAX(Y390+Y402+Y414+Y426,0)","v":2.0063279701755796E-2},{"$f":"Z390+Z402+Z414+Z426","v":1.9698492798087507E-2},1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2,{"$f":"MAX(AD390+AD402+AD414+AD426,0)","v":1.8161176561199723E-2},{"$f":"AE390+AE402+AE414+AE426","v":1.7718221035316804E-2},1.7275265509433885E-2,1.6832309983550967E-2,1.6389354457668048E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.0471447844066564},1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946,0.62617560207470857,0.56355804186723768,0.50094048165976679,0.43832292145229595,0.37570536124482512]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":0.83248969675614171},0.83080653349165945,0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,0.70979653009947152,0.6920516168469848,0.67430670359449807,0.65656179034201134,0.63881687708952462,0.62107196383703789,0.60332705058455116,0.58558213733206443,0.56783722407957771,0.55009231082709098,0.50008391893371906,0.45007552704034715,0.40006713514697523,0.35005874325360331,0.30005035136023139]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.1145477183535752},1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383,0.39987917274983986,0.3598912554748559,0.31990333819987193,0.27991542092488797,0.23992750364990398]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"MAX(Y398+Y410+Y422+Y434,0)","v":0},{"$f":"Z398+Z410+Z422+Z434","v":0},0,0,0,{"$f":"MAX(AD398+AD410+AD422+AD434,0)","v":0},{"$f":"AE398+AE410+AE422+AE434","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y399+Y411+Y423+Y435,0)","v":0},0,0,0,0,{"$f":"MAX(AD399+AD411+AD423+AD435,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":5.0406118435918206},{"$f":"SUM(K438:K447)","v":4.5056464526972198},3.9706810618026185,3.4357156709080172,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684527,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668163,2.4218581995405213,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983964,1.8180718728597867,1.6973566952211769,{"$f":"SUM(AD438:AD447)","v":1.5442998703194672},1.3912430454177576,1.2381862205160479,1.0851293956143382,0.9320725707126285]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,L464-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB464-1)","v":53},{"$f":"IF(AC464>0,IF(AD$131=\"\",AC464-1,MIN(AC464-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD464-1)","v":41},40,39,38]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD463=\"\",MAX(0,AC466-1),Inputs!$D$71-(AC$6-LEFT($A462,4)))","v":12},11,10,9,8]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AC467>0,IF(AD$131=\"\",AC467-1,MIN(AC467-1,AD$131)),0)","v":12},11,10,9,8]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,L468-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,L469-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,L471-1)","v":29},{"$f":"MAX(0,M471-1)","v":28},{"$f":"MAX(0,N471-1)","v":27},{"$f":"MAX(0,O471-1)","v":26},{"$f":"MAX(0,P471-1)","v":25},{"$f":"MAX(0,Q471-1)","v":24},{"$f":"MAX(0,R471-1)","v":23},{"$f":"MAX(0,S471-1)","v":22},{"$f":"MAX(0,T471-1)","v":21},{"$f":"MAX(0,U471-1)","v":20},{"$f":"MAX(0,V471-1)","v":19},{"$f":"MAX(0,W471-1)","v":18},{"$f":"MAX(0,X471-1)","v":17},{"$f":"MAX(0,Y471-1)","v":16},{"$f":"MAX(0,Z471-1)","v":15},{"$f":"MAX(0,AA471-1)","v":14},{"$f":"MAX(0,AB471-1)","v":13},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC471+1)","v":12},{"$f":"MAX(0,AD471-1)","v":11},{"$f":"MAX(0,AE471-1)","v":10},{"$f":"MAX(0,AF471-1)","v":9},{"$f":"MAX(0,AG471-1)","v":8}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,L473-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,{"$f":"IF(AC473>0,IF(AD$131=\"\",AC473-1,MIN(AC473-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD473-1)","v":41},40,39,38]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},{"$f":"K524","v":9.5739619080742119E-2},{"$f":"L524","v":9.1940479140910802E-2},8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,7.9935086137015846E-2,7.8645810554160756E-2,7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,7.2199432639885305E-2,7.0910157057030215E-2,6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2,6.5446084348739594E-2,6.3849838389014243E-2,6.2253592429288886E-2,6.0657346469563528E-2]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,0,0.12475209584795395,{"$f":"L525","v":-0.1249171217169097},-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,0,0.53600077140215929,{"$f":"L526","v":0.53431760813767704},0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.0354088784794536E-16,1.8503717077085941E-16,1.6653345369377346E-16,1.4802973661668751E-16]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.1230617296491476,{"$f":"L527","v":0.80213860055453634},0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709,0.11395488458531566,0.10359534962301424,9.3235814660712818E-2,8.2876279698411395E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,{"$f":"L528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,{"$f":"L529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,{"$f":"L530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,0,0,{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0},0,{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0}]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,{"$f":"L532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":1.8795542159800029},{"$f":"SUM(M476:M485)","v":1.3034795661162146},0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874,0.19135674985608225,0.17940096893405547,0.16744518801202868,0.15548940709000186,0.14353362616797508]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":9.5739619080742119E-2}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.12475209584795395}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.53600077140215929}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.1230617296491476}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":1.8795542159800029}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1521","v":0},{"$f":"-Inputs!U1521","v":0},{"$f":"-Inputs!V1521","v":0},{"$f":"-Inputs!W1521","v":0},{"$f":"-Inputs!X1521","v":0},{"$f":"-Inputs!Y1521","v":0},{"$f":"-Inputs!Z1521","v":0},{"$f":"-Inputs!AA1521","v":0},{"$f":"-Inputs!AB1521","v":0},{"$f":"-Inputs!AC1521","v":0},{"$f":"-Inputs!AD1521","v":0},{"$f":"-Inputs!AE1521","v":0},{"$f":"-Inputs!AF1521","v":0},{"$f":"-Inputs!AG1521","v":0},{"$f":"-Inputs!AH1521","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1522","v":0},{"$f":"-Inputs!U1522","v":0},{"$f":"-Inputs!V1522","v":0},{"$f":"-Inputs!W1522","v":0},{"$f":"-Inputs!X1522","v":0},{"$f":"-Inputs!Y1522","v":0},{"$f":"-Inputs!Z1522","v":0},{"$f":"-Inputs!AA1522","v":0},{"$f":"-Inputs!AB1522","v":0},{"$f":"-Inputs!AC1522","v":0},{"$f":"-Inputs!AD1522","v":0},{"$f":"-Inputs!AE1522","v":0},{"$f":"-Inputs!AF1522","v":0},{"$f":"-Inputs!AG1522","v":0},{"$f":"-Inputs!AH1522","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1523","v":0},{"$f":"-Inputs!U1523","v":0},{"$f":"-Inputs!V1523","v":0},{"$f":"-Inputs!W1523","v":-1.8109046753009252},{"$f":"-Inputs!X1523","v":0},{"$f":"-Inputs!Y1523","v":0},{"$f":"-Inputs!Z1523","v":0},{"$f":"-Inputs!AA1523","v":0},{"$f":"-Inputs!AB1523","v":0},{"$f":"-Inputs!AC1523","v":0},{"$f":"-Inputs!AD1523","v":0},{"$f":"-Inputs!AE1523","v":0},{"$f":"-Inputs!AF1523","v":0},{"$f":"-Inputs!AG1523","v":0},{"$f":"-Inputs!AH1523","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1524","v":-2.2172139005040906E-2},{"$f":"-Inputs!U1524","v":0},{"$f":"-Inputs!V1524","v":0},{"$f":"-Inputs!W1524","v":0},{"$f":"-Inputs!X1524","v":0},{"$f":"-Inputs!Y1524","v":0},{"$f":"-Inputs!Z1524","v":0},{"$f":"-Inputs!AA1524","v":0},{"$f":"-Inputs!AB1524","v":0},{"$f":"-Inputs!AC1524","v":0},{"$f":"-Inputs!AD1524","v":0},{"$f":"-Inputs!AE1524","v":0},{"$f":"-Inputs!AF1524","v":0},{"$f":"-Inputs!AG1524","v":0},{"$f":"-Inputs!AH1524","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1525","v":0},{"$f":"-Inputs!U1525","v":0},{"$f":"-Inputs!V1525","v":0},{"$f":"-Inputs!W1525","v":0},{"$f":"-Inputs!X1525","v":0},{"$f":"-Inputs!Y1525","v":0},{"$f":"-Inputs!Z1525","v":0},{"$f":"-Inputs!AA1525","v":0},{"$f":"-Inputs!AB1525","v":0},{"$f":"-Inputs!AC1525","v":0},{"$f":"-Inputs!AD1525","v":0},{"$f":"-Inputs!AE1525","v":0},{"$f":"-Inputs!AF1525","v":0},{"$f":"-Inputs!AG1525","v":0},{"$f":"-Inputs!AH1525","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1526","v":0},{"$f":"-Inputs!U1526","v":0},{"$f":"-Inputs!V1526","v":0},{"$f":"-Inputs!W1526","v":0},{"$f":"-Inputs!X1526","v":0},{"$f":"-Inputs!Y1526","v":0},{"$f":"-Inputs!Z1526","v":0},{"$f":"-Inputs!AA1526","v":0},{"$f":"-Inputs!AB1526","v":0},{"$f":"-Inputs!AC1526","v":0},{"$f":"-Inputs!AD1526","v":0},{"$f":"-Inputs!AE1526","v":0},{"$f":"-Inputs!AF1526","v":0},{"$f":"-Inputs!AG1526","v":0},{"$f":"-Inputs!AH1526","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1527","v":0},{"$f":"-Inputs!U1527","v":0},{"$f":"-Inputs!V1527","v":0},{"$f":"-Inputs!W1527","v":0},{"$f":"-Inputs!X1527","v":0},{"$f":"-Inputs!Y1527","v":0},{"$f":"-Inputs!Z1527","v":0},{"$f":"-Inputs!AA1527","v":0},{"$f":"-Inputs!AB1527","v":0},{"$f":"-Inputs!AC1527","v":0},{"$f":"-Inputs!AD1527","v":0},{"$f":"-Inputs!AE1527","v":0},{"$f":"-Inputs!AF1527","v":0},{"$f":"-Inputs!AG1527","v":0},{"$f":"-Inputs!AH1527","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1528","v":0},{"$f":"-Inputs!U1528","v":0},{"$f":"-Inputs!V1528","v":0},{"$f":"-Inputs!W1528","v":0},{"$f":"-Inputs!X1528","v":0},{"$f":"-Inputs!Y1528","v":0},{"$f":"-Inputs!Z1528","v":0},{"$f":"-Inputs!AA1528","v":0},{"$f":"-Inputs!AB1528","v":0},{"$f":"-Inputs!AC1528","v":0},{"$f":"-Inputs!AD1528","v":0},{"$f":"-Inputs!AE1528","v":0},{"$f":"-Inputs!AF1528","v":0},{"$f":"-Inputs!AG1528","v":0},{"$f":"-Inputs!AH1528","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1529","v":0},{"$f":"-Inputs!U1529","v":0},{"$f":"-Inputs!V1529","v":0},{"$f":"-Inputs!W1529","v":0},{"$f":"-Inputs!X1529","v":0},{"$f":"-Inputs!Y1529","v":0},{"$f":"-Inputs!Z1529","v":0},{"$f":"-Inputs!AA1529","v":0},{"$f":"-Inputs!AB1529","v":0},{"$f":"-Inputs!AC1529","v":0},{"$f":"-Inputs!AD1529","v":0},{"$f":"-Inputs!AE1529","v":0},{"$f":"-Inputs!AF1529","v":0},{"$f":"-Inputs!AG1529","v":0},{"$f":"-Inputs!AH1529","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1530","v":0},{"$f":"-Inputs!U1530","v":0},{"$f":"-Inputs!V1530","v":0},{"$f":"-Inputs!W1530","v":0},{"$f":"-Inputs!X1530","v":0},{"$f":"-Inputs!Y1530","v":0},{"$f":"-Inputs!Z1530","v":0},{"$f":"-Inputs!AA1530","v":0},{"$f":"-Inputs!AB1530","v":0},{"$f":"-Inputs!AC1530","v":0},{"$f":"-Inputs!AD1530","v":0},{"$f":"-Inputs!AE1530","v":0},{"$f":"-Inputs!AF1530","v":0},{"$f":"-Inputs!AG1530","v":0},{"$f":"-Inputs!AH1530","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.2172139005040906E-2},0,0,-1.8109046753009252,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L988","v":-3.7991399398313169E-3},{"$f":"-Inputs!M988","v":-3.7991399398313169E-3},{"$f":"-Inputs!N988","v":-1.3677088440106015E-3},{"$f":"-Inputs!O988","v":-1.3677088440106015E-3},{"$f":"-Inputs!P988","v":-1.3677088440106015E-3},{"$f":"-Inputs!Q988","v":-1.3677088440106015E-3},{"$f":"-Inputs!R988","v":-1.3677088440106015E-3},{"$f":"-Inputs!S988","v":-1.3677088440106015E-3},{"$f":"-Inputs!T988","v":-1.2892755828550955E-3},{"$f":"-Inputs!U988","v":-1.2892755828550955E-3},{"$f":"-Inputs!V988","v":-1.2892755828550955E-3},{"$f":"-Inputs!W988","v":-1.2892755828550957E-3},{"$f":"-Inputs!X988","v":-1.2892755828550957E-3},{"$f":"-Inputs!Y988","v":-1.2892755828550939E-3},{"$f":"-Inputs!Z988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AA988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AB988","v":-1.2892755828550935E-3},{"$f":"-Inputs!AC988","v":-1.2892755828550935E-3},{"$f":"-IF(AD476<0,AD476,IF(AD464=0,0,MIN((AD476/AD464)*(AD476>0),AD476)))","v":-1.5962459597253559E-3},{"$f":"-IF(AE476<0,AE476,IF(AE464=0,0,MIN((AE476/AE464)*(AE476>0),AE476)))","v":-1.5962459597253559E-3},-1.5962459597253561E-3,-1.5962459597253561E-3,-1.5962459597253561E-3]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L989","v":-0.24966921756486365},{"$f":"-Inputs!M989","v":-0.24966921756486365},{"$f":"-Inputs!N989","v":0},{"$f":"-Inputs!O989","v":0},{"$f":"-Inputs!P989","v":0},{"$f":"-Inputs!Q989","v":0},{"$f":"-Inputs!R989","v":0},{"$f":"-Inputs!S989","v":0},{"$f":"-Inputs!T989","v":0},{"$f":"-Inputs!U989","v":0},{"$f":"-Inputs!V989","v":0},{"$f":"-Inputs!W989","v":0},{"$f":"-Inputs!X989","v":0},{"$f":"-Inputs!Y989","v":0},{"$f":"-Inputs!Z989","v":0},{"$f":"-Inputs!AA989","v":0},{"$f":"-Inputs!AB989","v":0},{"$f":"-Inputs!AC989","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L990","v":-1.6831632644822275E-3},{"$f":"-Inputs!M990","v":-1.6831632644822275E-3},{"$f":"-Inputs!N990","v":-1.0720015428043184E-2},{"$f":"-Inputs!O990","v":-1.0720015428043184E-2},{"$f":"-Inputs!P990","v":-1.0720015428043184E-2},{"$f":"-Inputs!Q990","v":-1.0720015428043184E-2},{"$f":"-Inputs!R990","v":-1.0720015428043184E-2},{"$f":"-Inputs!S990","v":-1.0720015428043184E-2},{"$f":"-Inputs!T990","v":-1.115034172154609E-2},{"$f":"-Inputs!U990","v":-1.115034172154609E-2},{"$f":"-Inputs!V990","v":-1.115034172154609E-2},{"$f":"-Inputs!W990","v":-1.115034172154609E-2},{"$f":"-Inputs!X990","v":-1.115034172154609E-2},{"$f":"-Inputs!Y990","v":1.3983420316037203},{"$f":"-Inputs!Z990","v":0},{"$f":"-Inputs!AA990","v":0},{"$f":"-Inputs!AB990","v":0},{"$f":"-Inputs!AC990","v":0},-1.8503717077085941E-17,-1.8503717077085941E-17,-1.8503717077085941E-17,-1.8503717077085938E-17,-1.8503717077085938E-17]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L991","v":-0.32092312909461135},{"$f":"-Inputs!M991","v":-0.32092312909461135},{"$f":"-Inputs!N991","v":-3.7435390988304916E-2},{"$f":"-Inputs!O991","v":-3.7435390988304916E-2},{"$f":"-Inputs!P991","v":-3.7435390988304916E-2},{"$f":"-Inputs!Q991","v":-3.7435390988304916E-2},{"$f":"-Inputs!R991","v":-3.7435390988304916E-2},{"$f":"-Inputs!S991","v":-3.7435390988304916E-2},{"$f":"-Inputs!T991","v":-1.1663778433186152E-2},{"$f":"-Inputs!U991","v":-1.1663778433186148E-2},{"$f":"-Inputs!V991","v":-1.1663778433186148E-2},{"$f":"-Inputs!W991","v":-1.1663778433186148E-2},{"$f":"-Inputs!X991","v":-1.1663778433186148E-2},{"$f":"-Inputs!Y991","v":-1.0359534962301391E-2},{"$f":"-Inputs!Z991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AA991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AB991","v":-1.0359534962301395E-2},{"$f":"-Inputs!AC991","v":-1.0359534962301395E-2},-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L992","v":0},{"$f":"-Inputs!M992","v":0},{"$f":"-Inputs!N992","v":0},{"$f":"-Inputs!O992","v":0},{"$f":"-Inputs!P992","v":0},{"$f":"-Inputs!Q992","v":0},{"$f":"-Inputs!R992","v":0},{"$f":"-Inputs!S992","v":0},{"$f":"-Inputs!T992","v":0},{"$f":"-Inputs!U992","v":0},{"$f":"-Inputs!V992","v":0},{"$f":"-Inputs!W992","v":0},{"$f":"-Inputs!X992","v":0},{"$f":"-Inputs!Y992","v":0},{"$f":"-Inputs!Z992","v":0},{"$f":"-Inputs!AA992","v":0},{"$f":"-Inputs!AB992","v":0},{"$f":"-Inputs!AC992","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L993","v":0},{"$f":"-Inputs!M993","v":0},{"$f":"-Inputs!N993","v":0},{"$f":"-Inputs!O993","v":0},{"$f":"-Inputs!P993","v":0},{"$f":"-Inputs!Q993","v":0},{"$f":"-Inputs!R993","v":0},{"$f":"-Inputs!S993","v":0},{"$f":"-Inputs!T993","v":0},{"$f":"-Inputs!U993","v":0},{"$f":"-Inputs!V993","v":0},{"$f":"-Inputs!W993","v":0},{"$f":"-Inputs!X993","v":0},{"$f":"-Inputs!Y993","v":0},{"$f":"-Inputs!Z993","v":0},{"$f":"-Inputs!AA993","v":0},{"$f":"-Inputs!AB993","v":0},{"$f":"-Inputs!AC993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L994","v":0},{"$f":"-Inputs!M994","v":0},{"$f":"-Inputs!N994","v":0},{"$f":"-Inputs!O994","v":0},{"$f":"-Inputs!P994","v":0},{"$f":"-Inputs!Q994","v":0},{"$f":"-Inputs!R994","v":0},{"$f":"-Inputs!S994","v":0},{"$f":"-Inputs!T994","v":0},{"$f":"-Inputs!U994","v":0},{"$f":"-Inputs!V994","v":0},{"$f":"-Inputs!W994","v":0},{"$f":"-Inputs!X994","v":0},{"$f":"-Inputs!Y994","v":0},{"$f":"-Inputs!Z994","v":0},{"$f":"-Inputs!AA994","v":0},{"$f":"-Inputs!AB994","v":0},{"$f":"-Inputs!AC994","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L995","v":0},{"$f":"-Inputs!M995","v":0},{"$f":"-Inputs!N995","v":0},{"$f":"-Inputs!O995","v":0},{"$f":"-Inputs!P995","v":0},{"$f":"-Inputs!Q995","v":0},{"$f":"-Inputs!R995","v":0},{"$f":"-Inputs!S995","v":0},{"$f":"-Inputs!T995","v":0},{"$f":"-Inputs!U995","v":0},{"$f":"-Inputs!V995","v":0},{"$f":"-Inputs!W995","v":0},{"$f":"-Inputs!X995","v":0},{"$f":"-Inputs!Y995","v":0},{"$f":"-Inputs!Z995","v":0},{"$f":"-Inputs!AA995","v":0},{"$f":"-Inputs!AB995","v":0},{"$f":"-Inputs!AC995","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L996","v":0},{"$f":"-Inputs!M996","v":0},{"$f":"-Inputs!N996","v":0},{"$f":"-Inputs!O996","v":0},{"$f":"-Inputs!P996","v":0},{"$f":"-Inputs!Q996","v":0},{"$f":"-Inputs!R996","v":0},{"$f":"-Inputs!S996","v":0},{"$f":"-Inputs!T996","v":0},{"$f":"-Inputs!U996","v":0},{"$f":"-Inputs!V996","v":0},{"$f":"-Inputs!W996","v":0},{"$f":"-Inputs!X996","v":0},{"$f":"-Inputs!Y996","v":0},{"$f":"-Inputs!Z996","v":0},{"$f":"-Inputs!AA996","v":0},{"$f":"-Inputs!AB996","v":0},{"$f":"-Inputs!AC996","v":0},0,{"$f":"-IF(AE484<0,AE484,IF(AE472=0,0,MIN((AE484/AE472)*(AE484>0),AE484)))","v":0},0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L997","v":0},{"$f":"-Inputs!M997","v":0},{"$f":"-Inputs!N997","v":0},{"$f":"-Inputs!O997","v":0},{"$f":"-Inputs!P997","v":0},{"$f":"-Inputs!Q997","v":0},{"$f":"-Inputs!R997","v":0},{"$f":"-Inputs!S997","v":0},{"$f":"-Inputs!T997","v":0},{"$f":"-Inputs!U997","v":0},{"$f":"-Inputs!V997","v":0},{"$f":"-Inputs!W997","v":0},{"$f":"-Inputs!X997","v":0},{"$f":"-Inputs!Y997","v":0},{"$f":"-Inputs!Z997","v":0},{"$f":"-Inputs!AA997","v":0},{"$f":"-Inputs!AB997","v":0},{"$f":"-Inputs!AC997","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.57607464986378853},{"$f":"SUM(M512:M521)","v":-0.57607464986378853},-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-2.4103395737587338E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,1.3866932210585639,-1.1648810545156485E-2,-1.1648810545156485E-2,-1.1648810545156488E-2,-1.1648810545156488E-2,-1.1955780922026798E-2,-1.1955780922026798E-2,-1.19557809220268E-2,-1.19557809220268E-2,-1.19557809220268E-2]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":9.5739619080742119E-2},9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":7.9935086137015846E-2},{"$f":"T476+T488+T500+T512","v":7.8645810554160756E-2},7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,{"$f":"MAX(Y476+Y488+Y500+Y512,0)","v":7.2199432639885305E-2},{"$f":"Z476+Z488+Z500+Z512","v":7.0910157057030215E-2},6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2,{"$f":"MAX(AD476+AD488+AD500+AD512,0)","v":6.5446084348739594E-2},{"$f":"AE476+AE488+AE500+AE512","v":6.3849838389014243E-2},6.2253592429288886E-2,6.0657346469563528E-2,5.906110050983817E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.0354088784794536E-16,1.8503717077085941E-16,1.6653345369377346E-16,1.4802973661668751E-16,1.2952601953960158E-16]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709,0.11395488458531566,0.10359534962301424,9.3235814660712818E-2,8.2876279698411395E-2,7.2516744736109973E-2]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"MAX(Y484+Y496+Y508+Y520,0)","v":0},{"$f":"Z484+Z496+Z508+Z520","v":0},0,0,0,{"$f":"MAX(AD484+AD496+AD508+AD520,0)","v":0},{"$f":"AE484+AE496+AE508+AE520","v":0},0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y485+Y497+Y509+Y521,0)","v":0},0,0,0,0,{"$f":"MAX(AD485+AD497+AD509+AD521,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":1.8795542159800029},{"$f":"SUM(L524:L533)","v":1.3034795661162146},0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874,0.19135674985608225,{"$f":"SUM(AD524:AD533)","v":0.17940096893405547},0.16744518801202868,0.15548940709000186,0.14353362616797508,0.13157784524594829]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.37458633928177337]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,M550-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"IF(AC550>0,IF(AD$131=\"\",AC550-1,MIN(AC550-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD550-1)","v":41},40,39,38]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD549=\"\",MAX(0,AC552-1),Inputs!$D$71-(AC$6-LEFT($A548,4)))","v":13},12,11,10,9]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AC553>0,IF(AD$131=\"\",AC553-1,MIN(AC553-1,AD$131)),0)","v":13},12,11,10,9]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,M554-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AC554-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,M555-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB555-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,M557-1)","v":29},{"$f":"MAX(0,N557-1)","v":28},{"$f":"MAX(0,O557-1)","v":27},{"$f":"MAX(0,P557-1)","v":26},{"$f":"MAX(0,Q557-1)","v":25},{"$f":"MAX(0,R557-1)","v":24},{"$f":"MAX(0,S557-1)","v":23},{"$f":"MAX(0,T557-1)","v":22},{"$f":"MAX(0,U557-1)","v":21},{"$f":"MAX(0,V557-1)","v":20},{"$f":"MAX(0,W557-1)","v":19},{"$f":"MAX(0,X557-1)","v":18},{"$f":"MAX(0,Y557-1)","v":17},{"$f":"MAX(0,Z557-1)","v":16},{"$f":"MAX(0,AA557-1)","v":15},{"$f":"MAX(0,AB557-1)","v":14},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC557+1)","v":13},{"$f":"MAX(0,AD557-1)","v":12},{"$f":"MAX(0,AE557-1)","v":11},{"$f":"MAX(0,AF557-1)","v":10},{"$f":"MAX(0,AG557-1)","v":9}]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,M559-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,{"$f":"IF(AC559>0,IF(AD$131=\"\",AC559-1,MIN(AC559-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD559-1)","v":41},40,39,38]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},{"$f":"L610","v":3.0922514440645993E-5},{"$f":"M610","v":-8.5772553239113168E-3},-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,0,-0.16792048732523865,{"$f":"M611","v":-0.27059344645865457},-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,0,-4.6467426277849805E-2,{"$f":"M612","v":-4.8150589542332034E-2},-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.3464539412949426,{"$f":"M613","v":1.0816362543497386},1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,{"$f":"M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,{"$f":"M615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,{"$f":"M616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,0,0,{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0},0,{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0}]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,{"$f":"M618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.1320969502062947},{"$f":"SUM(N562:N571)","v":0.75431496302484069},0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.0922514440645993E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.16792048732523865}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-4.6467426277849805E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.3464539412949426}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.1320969502062947}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1533","v":0},{"$f":"-Inputs!U1533","v":0},{"$f":"-Inputs!V1533","v":0},{"$f":"-Inputs!W1533","v":0},{"$f":"-Inputs!X1533","v":0},{"$f":"-Inputs!Y1533","v":0},{"$f":"-Inputs!Z1533","v":0},{"$f":"-Inputs!AA1533","v":0},{"$f":"-Inputs!AB1533","v":0},{"$f":"-Inputs!AC1533","v":0},{"$f":"-Inputs!AD1533","v":0},{"$f":"-Inputs!AE1533","v":0},{"$f":"-Inputs!AF1533","v":0},{"$f":"-Inputs!AG1533","v":0},{"$f":"-Inputs!AH1533","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1534","v":0},{"$f":"-Inputs!U1534","v":0},{"$f":"-Inputs!V1534","v":0},{"$f":"-Inputs!W1534","v":0},{"$f":"-Inputs!X1534","v":0},{"$f":"-Inputs!Y1534","v":0},{"$f":"-Inputs!Z1534","v":0},{"$f":"-Inputs!AA1534","v":0},{"$f":"-Inputs!AB1534","v":0},{"$f":"-Inputs!AC1534","v":0},{"$f":"-Inputs!AD1534","v":0},{"$f":"-Inputs!AE1534","v":0},{"$f":"-Inputs!AF1534","v":0},{"$f":"-Inputs!AG1534","v":0},{"$f":"-Inputs!AH1534","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1535","v":0},{"$f":"-Inputs!U1535","v":0},{"$f":"-Inputs!V1535","v":0},{"$f":"-Inputs!W1535","v":0},{"$f":"-Inputs!X1535","v":0},{"$f":"-Inputs!Y1535","v":0},{"$f":"-Inputs!Z1535","v":0},{"$f":"-Inputs!AA1535","v":0},{"$f":"-Inputs!AB1535","v":0},{"$f":"-Inputs!AC1535","v":0},{"$f":"-Inputs!AD1535","v":0},{"$f":"-Inputs!AE1535","v":0},{"$f":"-Inputs!AF1535","v":0},{"$f":"-Inputs!AG1535","v":0},{"$f":"-Inputs!AH1535","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1536","v":0},{"$f":"-Inputs!U1536","v":0},{"$f":"-Inputs!V1536","v":0},{"$f":"-Inputs!W1536","v":0},{"$f":"-Inputs!X1536","v":0},{"$f":"-Inputs!Y1536","v":0},{"$f":"-Inputs!Z1536","v":0},{"$f":"-Inputs!AA1536","v":0},{"$f":"-Inputs!AB1536","v":0},{"$f":"-Inputs!AC1536","v":0},{"$f":"-Inputs!AD1536","v":0},{"$f":"-Inputs!AE1536","v":0},{"$f":"-Inputs!AF1536","v":0},{"$f":"-Inputs!AG1536","v":0},{"$f":"-Inputs!AH1536","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1537","v":0},{"$f":"-Inputs!U1537","v":0},{"$f":"-Inputs!V1537","v":0},{"$f":"-Inputs!W1537","v":0},{"$f":"-Inputs!X1537","v":0},{"$f":"-Inputs!Y1537","v":0},{"$f":"-Inputs!Z1537","v":0},{"$f":"-Inputs!AA1537","v":0},{"$f":"-Inputs!AB1537","v":0},{"$f":"-Inputs!AC1537","v":0},{"$f":"-Inputs!AD1537","v":0},{"$f":"-Inputs!AE1537","v":0},{"$f":"-Inputs!AF1537","v":0},{"$f":"-Inputs!AG1537","v":0},{"$f":"-Inputs!AH1537","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1538","v":0},{"$f":"-Inputs!U1538","v":0},{"$f":"-Inputs!V1538","v":0},{"$f":"-Inputs!W1538","v":0},{"$f":"-Inputs!X1538","v":0},{"$f":"-Inputs!Y1538","v":0},{"$f":"-Inputs!Z1538","v":0},{"$f":"-Inputs!AA1538","v":0},{"$f":"-Inputs!AB1538","v":0},{"$f":"-Inputs!AC1538","v":0},{"$f":"-Inputs!AD1538","v":0},{"$f":"-Inputs!AE1538","v":0},{"$f":"-Inputs!AF1538","v":0},{"$f":"-Inputs!AG1538","v":0},{"$f":"-Inputs!AH1538","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1539","v":0},{"$f":"-Inputs!U1539","v":0},{"$f":"-Inputs!V1539","v":0},{"$f":"-Inputs!W1539","v":0},{"$f":"-Inputs!X1539","v":0},{"$f":"-Inputs!Y1539","v":0},{"$f":"-Inputs!Z1539","v":0},{"$f":"-Inputs!AA1539","v":0},{"$f":"-Inputs!AB1539","v":0},{"$f":"-Inputs!AC1539","v":0},{"$f":"-Inputs!AD1539","v":0},{"$f":"-Inputs!AE1539","v":0},{"$f":"-Inputs!AF1539","v":0},{"$f":"-Inputs!AG1539","v":0},{"$f":"-Inputs!AH1539","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1540","v":0},{"$f":"-Inputs!U1540","v":0},{"$f":"-Inputs!V1540","v":0},{"$f":"-Inputs!W1540","v":0},{"$f":"-Inputs!X1540","v":0},{"$f":"-Inputs!Y1540","v":0},{"$f":"-Inputs!Z1540","v":0},{"$f":"-Inputs!AA1540","v":0},{"$f":"-Inputs!AB1540","v":0},{"$f":"-Inputs!AC1540","v":0},{"$f":"-Inputs!AD1540","v":0},{"$f":"-Inputs!AE1540","v":0},{"$f":"-Inputs!AF1540","v":0},{"$f":"-Inputs!AG1540","v":0},{"$f":"-Inputs!AH1540","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1541","v":0},{"$f":"-Inputs!U1541","v":0},{"$f":"-Inputs!V1541","v":0},{"$f":"-Inputs!W1541","v":0},{"$f":"-Inputs!X1541","v":0},{"$f":"-Inputs!Y1541","v":0},{"$f":"-Inputs!Z1541","v":0},{"$f":"-Inputs!AA1541","v":0},{"$f":"-Inputs!AB1541","v":0},{"$f":"-Inputs!AC1541","v":0},{"$f":"-Inputs!AD1541","v":0},{"$f":"-Inputs!AE1541","v":0},{"$f":"-Inputs!AF1541","v":0},{"$f":"-Inputs!AG1541","v":0},{"$f":"-Inputs!AH1541","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1542","v":0},{"$f":"-Inputs!U1542","v":0},{"$f":"-Inputs!V1542","v":0},{"$f":"-Inputs!W1542","v":0},{"$f":"-Inputs!X1542","v":0},{"$f":"-Inputs!Y1542","v":0},{"$f":"-Inputs!Z1542","v":0},{"$f":"-Inputs!AA1542","v":0},{"$f":"-Inputs!AB1542","v":0},{"$f":"-Inputs!AC1542","v":0},{"$f":"-Inputs!AD1542","v":0},{"$f":"-Inputs!AE1542","v":0},{"$f":"-Inputs!AF1542","v":0},{"$f":"-Inputs!AG1542","v":0},{"$f":"-Inputs!AH1542","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1000","v":-8.6081778383519623E-3},{"$f":"-Inputs!N1000","v":-4.417502062949427E-7},{"$f":"-Inputs!O1000","v":-4.417502062949427E-7},{"$f":"-Inputs!P1000","v":-4.417502062949427E-7},{"$f":"-Inputs!Q1000","v":-4.417502062949427E-7},{"$f":"-Inputs!R1000","v":-4.417502062949427E-7},{"$f":"-Inputs!S1000","v":-4.417502062949427E-7},{"$f":"-Inputs!T1000","v":0},{"$f":"-Inputs!U1000","v":0},{"$f":"-Inputs!V1000","v":0},{"$f":"-Inputs!W1000","v":0},{"$f":"-Inputs!X1000","v":0},{"$f":"-Inputs!Y1000","v":0},{"$f":"-Inputs!Z1000","v":0},{"$f":"-Inputs!AA1000","v":0},{"$f":"-Inputs!AB1000","v":0},{"$f":"-Inputs!AC1000","v":0},{"$f":"-IF(AD562<0,AD562,IF(AD550=0,0,MIN((AD562/AD550)*(AD562>0),AD562)))","v":0},{"$f":"-IF(AE562<0,AE562,IF(AE550=0,0,MIN((AE562/AE550)*(AE562>0),AE562)))","v":0},0,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1001","v":-0.10267295913341591},{"$f":"-Inputs!N1001","v":0},{"$f":"-Inputs!O1001","v":0},{"$f":"-Inputs!P1001","v":0},{"$f":"-Inputs!Q1001","v":0},{"$f":"-Inputs!R1001","v":0},{"$f":"-Inputs!S1001","v":0},{"$f":"-Inputs!T1001","v":0},{"$f":"-Inputs!U1001","v":0},{"$f":"-Inputs!V1001","v":0},{"$f":"-Inputs!W1001","v":0},{"$f":"-Inputs!X1001","v":0},{"$f":"-Inputs!Y1001","v":0},{"$f":"-Inputs!Z1001","v":0},{"$f":"-Inputs!AA1001","v":0},{"$f":"-Inputs!AB1001","v":0},{"$f":"-Inputs!AC1001","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1002","v":-1.6831632644822279E-3},{"$f":"-Inputs!N1002","v":9.2934852555699612E-4},{"$f":"-Inputs!O1002","v":9.2934852555699612E-4},{"$f":"-Inputs!P1002","v":9.2934852555699612E-4},{"$f":"-Inputs!Q1002","v":9.2934852555699612E-4},{"$f":"-Inputs!R1002","v":9.2934852555699612E-4},{"$f":"-Inputs!S1002","v":9.2934852555699612E-4},{"$f":"-Inputs!T1002","v":0},{"$f":"-Inputs!U1002","v":0},{"$f":"-Inputs!V1002","v":0},{"$f":"-Inputs!W1002","v":0},{"$f":"-Inputs!X1002","v":0},{"$f":"-Inputs!Y1002","v":0},{"$f":"-Inputs!Z1002","v":0},{"$f":"-Inputs!AA1002","v":0},{"$f":"-Inputs!AB1002","v":0},{"$f":"-Inputs!AC1002","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1003","v":-0.2648176869452038},{"$f":"-Inputs!N1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!O1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!P1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!Q1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!R1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!S1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!T1003","v":-3.5319368090902192E-2},{"$f":"-Inputs!U1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!V1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!W1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!X1003","v":-3.5319368090902206E-2},{"$f":"-Inputs!Y1003","v":-3.5319368090902171E-2},{"$f":"-Inputs!Z1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AA1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AB1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AC1003","v":-3.5319368090902165E-2},-3.5319368090902178E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1004","v":0},{"$f":"-Inputs!N1004","v":0},{"$f":"-Inputs!O1004","v":0},{"$f":"-Inputs!P1004","v":0},{"$f":"-Inputs!Q1004","v":0},{"$f":"-Inputs!R1004","v":0},{"$f":"-Inputs!S1004","v":0},{"$f":"-Inputs!T1004","v":0},{"$f":"-Inputs!U1004","v":0},{"$f":"-Inputs!V1004","v":0},{"$f":"-Inputs!W1004","v":0},{"$f":"-Inputs!X1004","v":0},{"$f":"-Inputs!Y1004","v":0},{"$f":"-Inputs!Z1004","v":0},{"$f":"-Inputs!AA1004","v":0},{"$f":"-Inputs!AB1004","v":0},{"$f":"-Inputs!AC1004","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1005","v":0},{"$f":"-Inputs!N1005","v":0},{"$f":"-Inputs!O1005","v":0},{"$f":"-Inputs!P1005","v":0},{"$f":"-Inputs!Q1005","v":0},{"$f":"-Inputs!R1005","v":0},{"$f":"-Inputs!S1005","v":0},{"$f":"-Inputs!T1005","v":0},{"$f":"-Inputs!U1005","v":0},{"$f":"-Inputs!V1005","v":0},{"$f":"-Inputs!W1005","v":0},{"$f":"-Inputs!X1005","v":0},{"$f":"-Inputs!Y1005","v":0},{"$f":"-Inputs!Z1005","v":0},{"$f":"-Inputs!AA1005","v":0},{"$f":"-Inputs!AB1005","v":0},{"$f":"-Inputs!AC1005","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1006","v":0},{"$f":"-Inputs!N1006","v":0},{"$f":"-Inputs!O1006","v":0},{"$f":"-Inputs!P1006","v":0},{"$f":"-Inputs!Q1006","v":0},{"$f":"-Inputs!R1006","v":0},{"$f":"-Inputs!S1006","v":0},{"$f":"-Inputs!T1006","v":0},{"$f":"-Inputs!U1006","v":0},{"$f":"-Inputs!V1006","v":0},{"$f":"-Inputs!W1006","v":0},{"$f":"-Inputs!X1006","v":0},{"$f":"-Inputs!Y1006","v":0},{"$f":"-Inputs!Z1006","v":0},{"$f":"-Inputs!AA1006","v":0},{"$f":"-Inputs!AB1006","v":0},{"$f":"-Inputs!AC1006","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1007","v":0},{"$f":"-Inputs!N1007","v":0},{"$f":"-Inputs!O1007","v":0},{"$f":"-Inputs!P1007","v":0},{"$f":"-Inputs!Q1007","v":0},{"$f":"-Inputs!R1007","v":0},{"$f":"-Inputs!S1007","v":0},{"$f":"-Inputs!T1007","v":0},{"$f":"-Inputs!U1007","v":0},{"$f":"-Inputs!V1007","v":0},{"$f":"-Inputs!W1007","v":0},{"$f":"-Inputs!X1007","v":0},{"$f":"-Inputs!Y1007","v":0},{"$f":"-Inputs!Z1007","v":0},{"$f":"-Inputs!AA1007","v":0},{"$f":"-Inputs!AB1007","v":0},{"$f":"-Inputs!AC1007","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1008","v":0},{"$f":"-Inputs!N1008","v":0},{"$f":"-Inputs!O1008","v":0},{"$f":"-Inputs!P1008","v":0},{"$f":"-Inputs!Q1008","v":0},{"$f":"-Inputs!R1008","v":0},{"$f":"-Inputs!S1008","v":0},{"$f":"-Inputs!T1008","v":0},{"$f":"-Inputs!U1008","v":0},{"$f":"-Inputs!V1008","v":0},{"$f":"-Inputs!W1008","v":0},{"$f":"-Inputs!X1008","v":0},{"$f":"-Inputs!Y1008","v":0},{"$f":"-Inputs!Z1008","v":0},{"$f":"-Inputs!AA1008","v":0},{"$f":"-Inputs!AB1008","v":0},{"$f":"-Inputs!AC1008","v":0},0,{"$f":"-IF(AE570<0,AE570,IF(AE558=0,0,MIN((AE570/AE558)*(AE570>0),AE570)))","v":0},0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1009","v":0},{"$f":"-Inputs!N1009","v":0},{"$f":"-Inputs!O1009","v":0},{"$f":"-Inputs!P1009","v":0},{"$f":"-Inputs!Q1009","v":0},{"$f":"-Inputs!R1009","v":0},{"$f":"-Inputs!S1009","v":0},{"$f":"-Inputs!T1009","v":0},{"$f":"-Inputs!U1009","v":0},{"$f":"-Inputs!V1009","v":0},{"$f":"-Inputs!W1009","v":0},{"$f":"-Inputs!X1009","v":0},{"$f":"-Inputs!Y1009","v":0},{"$f":"-Inputs!Z1009","v":0},{"$f":"-Inputs!AA1009","v":0},{"$f":"-Inputs!AB1009","v":0},{"$f":"-Inputs!AC1009","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.37778198718145389},{"$f":"SUM(N598:N607)","v":-4.3952891267814043E-2},-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-3.5319368090902192E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902206E-2,-3.5319368090902171E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902178E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.0922514440645993E-5},-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"MAX(Y562+Y574+Y586+Y598,0)","v":0},{"$f":"Z562+Z574+Z586+Z598","v":0},0,0,0,{"$f":"MAX(AD562+AD574+AD586+AD598,0)","v":0},{"$f":"AE562+AE574+AE586+AE598","v":0},0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951,0.28255494472721732]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"MAX(Y570+Y582+Y594+Y606,0)","v":0},{"$f":"Z570+Z582+Z594+Z606","v":0},0,0,0,{"$f":"MAX(AD570+AD582+AD594+AD606,0)","v":0},{"$f":"AE570+AE582+AE594+AE606","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y571+Y583+Y595+Y607,0)","v":0},0,0,0,0,{"$f":"MAX(AD571+AD583+AD595+AD607,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.1320969502062947},{"$f":"SUM(M610:M619)","v":0.75431496302484069},0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,{"$f":"SUM(AD610:AD619)","v":0.42383241709082609},0.38851304899992389,0.3531936809090217,0.31787431281811951,0.28255494472721732]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-8.5799058251490867E-3}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27059344645865457]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2574498388990051E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.32174785067279377}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,N636-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,{"$f":"IF(AC636>0,IF(AD$131=\"\",AC636-1,MIN(AC636-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD636-1)","v":41},40,39,38]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD635=\"\",MAX(0,AC638-1),Inputs!$D$71-(AC$6-LEFT($A634,4)))","v":14},13,12,11,10]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AC639>0,IF(AD$131=\"\",AC639-1,MIN(AC639-1,AD$131)),0)","v":14},13,12,11,10]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,N640-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,N641-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,N643-1)","v":29},{"$f":"MAX(0,O643-1)","v":28},{"$f":"MAX(0,P643-1)","v":27},{"$f":"MAX(0,Q643-1)","v":26},{"$f":"MAX(0,R643-1)","v":25},{"$f":"MAX(0,S643-1)","v":24},{"$f":"MAX(0,T643-1)","v":23},{"$f":"MAX(0,U643-1)","v":22},{"$f":"MAX(0,V643-1)","v":21},{"$f":"MAX(0,W643-1)","v":20},{"$f":"MAX(0,X643-1)","v":19},{"$f":"MAX(0,Y643-1)","v":18},{"$f":"MAX(0,Z643-1)","v":17},{"$f":"MAX(0,AA643-1)","v":16},{"$f":"MAX(0,AB643-1)","v":15},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC643+1)","v":14},{"$f":"MAX(0,AD643-1)","v":13},{"$f":"MAX(0,AE643-1)","v":12},{"$f":"MAX(0,AF643-1)","v":11},{"$f":"MAX(0,AG643-1)","v":10}]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,N645-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,{"$f":"IF(AC645>0,IF(AD$131=\"\",AC645-1,MIN(AC645-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD645-1)","v":41},40,39,38]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},{"$f":"M696","v":0.88574910815214025},{"$f":"N696","v":0.8730955494642525},0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,0.80982775602481372,0.79717419733692596,0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,0.73390640389748718,0.72125284520959942,0.70859928652171167,0.69594572783382391,0.68329216914593616,0.66702330797579479,0.65075444680565342,0.63448558563551205,0.61821672446537068]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.26158949617389038,{"$f":"N697","v":0.26158949617389038},0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.25068993383331162,0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,0.19619212213041781,0.18529255978983905,0.17439299744926029,0.16349343510868153,0.15259387276810277,0.14169431042752401,0.13079474808694525,0.11989518574636647,0.10899562340578769]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,0,2.3818461893232472,{"$f":"N698","v":2.3342092655367823},2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,2.048387722817993,2.0007507990315281,1.9531138752450632,1.9054769514585983,1.8578400276721334,1.8102031038856685,1.7625661800992036,1.7149292563127387,1.6672923325262738,1.619655408739809,1.5039657366869654,1.3882760646341219,1.2725863925812784,1.1568967205284348]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,1.2853416280935113,{"$f":"N699","v":1.2424969071570608},1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,0.52330924984545879,0.4884219665224282,0.4535346831993976,0.41864739987636701,0.38376011655333642,0.34887283323030582]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0},0,{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0}]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":4.814526421742789},{"$f":"SUM(O648:O657)","v":4.7113912183319862},4.6082560149211833,4.5051208115103796,4.4019856080995767,4.2988504046887739,4.1957152012779702,3.9304891208716133,3.8164543551202312,3.7024195893688496,3.588384823617468,3.474350057866086,3.3682727297281239,3.2621954015901622,3.1561180734522001,3.050040745314238,2.9439634171762759,2.7662180382896819,2.5884726594030876,2.4107272805164932,2.2329819016298988]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":0.88574910815214025}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.26158949617389038}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.3818461893232472}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.2853416280935113}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":4.814526421742789}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1545","v":0},{"$f":"-Inputs!U1545","v":0},{"$f":"-Inputs!V1545","v":0},{"$f":"-Inputs!W1545","v":0},{"$f":"-Inputs!X1545","v":0},{"$f":"-Inputs!Y1545","v":0},{"$f":"-Inputs!Z1545","v":0},{"$f":"-Inputs!AA1545","v":0},{"$f":"-Inputs!AB1545","v":0},{"$f":"-Inputs!AC1545","v":0},{"$f":"-Inputs!AD1545","v":0},{"$f":"-Inputs!AE1545","v":0},{"$f":"-Inputs!AF1545","v":0},{"$f":"-Inputs!AG1545","v":0},{"$f":"-Inputs!AH1545","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1546","v":0},{"$f":"-Inputs!U1546","v":0},{"$f":"-Inputs!V1546","v":0},{"$f":"-Inputs!W1546","v":0},{"$f":"-Inputs!X1546","v":0},{"$f":"-Inputs!Y1546","v":0},{"$f":"-Inputs!Z1546","v":0},{"$f":"-Inputs!AA1546","v":0},{"$f":"-Inputs!AB1546","v":0},{"$f":"-Inputs!AC1546","v":0},{"$f":"-Inputs!AD1546","v":0},{"$f":"-Inputs!AE1546","v":0},{"$f":"-Inputs!AF1546","v":0},{"$f":"-Inputs!AG1546","v":0},{"$f":"-Inputs!AH1546","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1547","v":0},{"$f":"-Inputs!U1547","v":0},{"$f":"-Inputs!V1547","v":0},{"$f":"-Inputs!W1547","v":0},{"$f":"-Inputs!X1547","v":0},{"$f":"-Inputs!Y1547","v":0},{"$f":"-Inputs!Z1547","v":0},{"$f":"-Inputs!AA1547","v":0},{"$f":"-Inputs!AB1547","v":0},{"$f":"-Inputs!AC1547","v":0},{"$f":"-Inputs!AD1547","v":0},{"$f":"-Inputs!AE1547","v":0},{"$f":"-Inputs!AF1547","v":0},{"$f":"-Inputs!AG1547","v":0},{"$f":"-Inputs!AH1547","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1548","v":-0.15119131465497551},{"$f":"-Inputs!U1548","v":0},{"$f":"-Inputs!V1548","v":0},{"$f":"-Inputs!W1548","v":0},{"$f":"-Inputs!X1548","v":0},{"$f":"-Inputs!Y1548","v":0},{"$f":"-Inputs!Z1548","v":0},{"$f":"-Inputs!AA1548","v":0},{"$f":"-Inputs!AB1548","v":0},{"$f":"-Inputs!AC1548","v":0},{"$f":"-Inputs!AD1548","v":0},{"$f":"-Inputs!AE1548","v":0},{"$f":"-Inputs!AF1548","v":0},{"$f":"-Inputs!AG1548","v":0},{"$f":"-Inputs!AH1548","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1549","v":0},{"$f":"-Inputs!U1549","v":0},{"$f":"-Inputs!V1549","v":0},{"$f":"-Inputs!W1549","v":0},{"$f":"-Inputs!X1549","v":0},{"$f":"-Inputs!Y1549","v":0},{"$f":"-Inputs!Z1549","v":0},{"$f":"-Inputs!AA1549","v":0},{"$f":"-Inputs!AB1549","v":0},{"$f":"-Inputs!AC1549","v":0},{"$f":"-Inputs!AD1549","v":0},{"$f":"-Inputs!AE1549","v":0},{"$f":"-Inputs!AF1549","v":0},{"$f":"-Inputs!AG1549","v":0},{"$f":"-Inputs!AH1549","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1550","v":0},{"$f":"-Inputs!U1550","v":0},{"$f":"-Inputs!V1550","v":0},{"$f":"-Inputs!W1550","v":0},{"$f":"-Inputs!X1550","v":0},{"$f":"-Inputs!Y1550","v":0},{"$f":"-Inputs!Z1550","v":0},{"$f":"-Inputs!AA1550","v":0},{"$f":"-Inputs!AB1550","v":0},{"$f":"-Inputs!AC1550","v":0},{"$f":"-Inputs!AD1550","v":0},{"$f":"-Inputs!AE1550","v":0},{"$f":"-Inputs!AF1550","v":0},{"$f":"-Inputs!AG1550","v":0},{"$f":"-Inputs!AH1550","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1551","v":0},{"$f":"-Inputs!U1551","v":0},{"$f":"-Inputs!V1551","v":0},{"$f":"-Inputs!W1551","v":0},{"$f":"-Inputs!X1551","v":0},{"$f":"-Inputs!Y1551","v":0},{"$f":"-Inputs!Z1551","v":0},{"$f":"-Inputs!AA1551","v":0},{"$f":"-Inputs!AB1551","v":0},{"$f":"-Inputs!AC1551","v":0},{"$f":"-Inputs!AD1551","v":0},{"$f":"-Inputs!AE1551","v":0},{"$f":"-Inputs!AF1551","v":0},{"$f":"-Inputs!AG1551","v":0},{"$f":"-Inputs!AH1551","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1552","v":0},{"$f":"-Inputs!U1552","v":0},{"$f":"-Inputs!V1552","v":0},{"$f":"-Inputs!W1552","v":0},{"$f":"-Inputs!X1552","v":0},{"$f":"-Inputs!Y1552","v":0},{"$f":"-Inputs!Z1552","v":0},{"$f":"-Inputs!AA1552","v":0},{"$f":"-Inputs!AB1552","v":0},{"$f":"-Inputs!AC1552","v":0},{"$f":"-Inputs!AD1552","v":0},{"$f":"-Inputs!AE1552","v":0},{"$f":"-Inputs!AF1552","v":0},{"$f":"-Inputs!AG1552","v":0},{"$f":"-Inputs!AH1552","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1553","v":0},{"$f":"-Inputs!U1553","v":0},{"$f":"-Inputs!V1553","v":0},{"$f":"-Inputs!W1553","v":0},{"$f":"-Inputs!X1553","v":0},{"$f":"-Inputs!Y1553","v":0},{"$f":"-Inputs!Z1553","v":0},{"$f":"-Inputs!AA1553","v":0},{"$f":"-Inputs!AB1553","v":0},{"$f":"-Inputs!AC1553","v":0},{"$f":"-Inputs!AD1553","v":0},{"$f":"-Inputs!AE1553","v":0},{"$f":"-Inputs!AF1553","v":0},{"$f":"-Inputs!AG1553","v":0},{"$f":"-Inputs!AH1553","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1554","v":0},{"$f":"-Inputs!U1554","v":0},{"$f":"-Inputs!V1554","v":0},{"$f":"-Inputs!W1554","v":0},{"$f":"-Inputs!X1554","v":0},{"$f":"-Inputs!Y1554","v":0},{"$f":"-Inputs!Z1554","v":0},{"$f":"-Inputs!AA1554","v":0},{"$f":"-Inputs!AB1554","v":0},{"$f":"-Inputs!AC1554","v":0},{"$f":"-Inputs!AD1554","v":0},{"$f":"-Inputs!AE1554","v":0},{"$f":"-Inputs!AF1554","v":0},{"$f":"-Inputs!AG1554","v":0},{"$f":"-Inputs!AH1554","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.15119131465497551},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!O1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!P1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Q1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!R1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!S1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!T1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!U1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!V1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!W1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!X1012","v":-1.2653558687887711E-2},{"$f":"-Inputs!Y1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Z1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!AA1012","v":-1.2653558687887714E-2},{"$f":"-Inputs!AB1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!AC1012","v":-1.2653558687887718E-2},{"$f":"-IF(AD648<0,AD648,IF(AD636=0,0,MIN((AD648/AD636)*(AD648>0),AD648)))","v":-1.6268861170141338E-2},{"$f":"-IF(AE648<0,AE648,IF(AE636=0,0,MIN((AE648/AE636)*(AE648>0),AE648)))","v":-1.6268861170141338E-2},-1.6268861170141334E-2,-1.6268861170141334E-2,-1.6268861170141334E-2]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1013","v":0},{"$f":"-Inputs!O1013","v":0},{"$f":"-Inputs!P1013","v":0},{"$f":"-Inputs!Q1013","v":0},{"$f":"-Inputs!R1013","v":0},{"$f":"-Inputs!S1013","v":0},{"$f":"-Inputs!T1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!U1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!V1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!W1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!X1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!Y1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!Z1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AA1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AB1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AC1013","v":-1.0899562340578763E-2},-1.089956234057877E-2,-1.089956234057877E-2,-1.089956234057877E-2,-1.089956234057877E-2,-1.089956234057877E-2]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!O1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!P1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!Q1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!R1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!S1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!T1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!U1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!V1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!W1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!X1014","v":-4.763692378646496E-2},{"$f":"-Inputs!Y1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!Z1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AA1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AB1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AC1014","v":-4.7636923786464933E-2},-0.1156896720528435,-0.1156896720528435,-0.11568967205284349,-0.11568967205284349,-0.11568967205284349]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!O1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!P1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!Q1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!R1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!S1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!T1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!U1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!V1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!W1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!X1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!Y1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!Z1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AA1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AB1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AC1015","v":-3.4887283323030607E-2},-3.4887283323030586E-2,-3.4887283323030586E-2,-3.4887283323030586E-2,-3.4887283323030586E-2,-3.488728332303058E-2]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1016","v":0},{"$f":"-Inputs!O1016","v":0},{"$f":"-Inputs!P1016","v":0},{"$f":"-Inputs!Q1016","v":0},{"$f":"-Inputs!R1016","v":0},{"$f":"-Inputs!S1016","v":0},{"$f":"-Inputs!T1016","v":0},{"$f":"-Inputs!U1016","v":0},{"$f":"-Inputs!V1016","v":0},{"$f":"-Inputs!W1016","v":0},{"$f":"-Inputs!X1016","v":0},{"$f":"-Inputs!Y1016","v":0},{"$f":"-Inputs!Z1016","v":0},{"$f":"-Inputs!AA1016","v":0},{"$f":"-Inputs!AB1016","v":0},{"$f":"-Inputs!AC1016","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1017","v":0},{"$f":"-Inputs!O1017","v":0},{"$f":"-Inputs!P1017","v":0},{"$f":"-Inputs!Q1017","v":0},{"$f":"-Inputs!R1017","v":0},{"$f":"-Inputs!S1017","v":0},{"$f":"-Inputs!T1017","v":0},{"$f":"-Inputs!U1017","v":0},{"$f":"-Inputs!V1017","v":0},{"$f":"-Inputs!W1017","v":0},{"$f":"-Inputs!X1017","v":0},{"$f":"-Inputs!Y1017","v":0},{"$f":"-Inputs!Z1017","v":0},{"$f":"-Inputs!AA1017","v":0},{"$f":"-Inputs!AB1017","v":0},{"$f":"-Inputs!AC1017","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1018","v":0},{"$f":"-Inputs!O1018","v":0},{"$f":"-Inputs!P1018","v":0},{"$f":"-Inputs!Q1018","v":0},{"$f":"-Inputs!R1018","v":0},{"$f":"-Inputs!S1018","v":0},{"$f":"-Inputs!T1018","v":0},{"$f":"-Inputs!U1018","v":0},{"$f":"-Inputs!V1018","v":0},{"$f":"-Inputs!W1018","v":0},{"$f":"-Inputs!X1018","v":0},{"$f":"-Inputs!Y1018","v":0},{"$f":"-Inputs!Z1018","v":0},{"$f":"-Inputs!AA1018","v":0},{"$f":"-Inputs!AB1018","v":0},{"$f":"-Inputs!AC1018","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1019","v":0},{"$f":"-Inputs!O1019","v":0},{"$f":"-Inputs!P1019","v":0},{"$f":"-Inputs!Q1019","v":0},{"$f":"-Inputs!R1019","v":0},{"$f":"-Inputs!S1019","v":0},{"$f":"-Inputs!T1019","v":0},{"$f":"-Inputs!U1019","v":0},{"$f":"-Inputs!V1019","v":0},{"$f":"-Inputs!W1019","v":0},{"$f":"-Inputs!X1019","v":0},{"$f":"-Inputs!Y1019","v":0},{"$f":"-Inputs!Z1019","v":0},{"$f":"-Inputs!AA1019","v":0},{"$f":"-Inputs!AB1019","v":0},{"$f":"-Inputs!AC1019","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1020","v":0},{"$f":"-Inputs!O1020","v":0},{"$f":"-Inputs!P1020","v":0},{"$f":"-Inputs!Q1020","v":0},{"$f":"-Inputs!R1020","v":0},{"$f":"-Inputs!S1020","v":0},{"$f":"-Inputs!T1020","v":0},{"$f":"-Inputs!U1020","v":0},{"$f":"-Inputs!V1020","v":0},{"$f":"-Inputs!W1020","v":0},{"$f":"-Inputs!X1020","v":0},{"$f":"-Inputs!Y1020","v":0},{"$f":"-Inputs!Z1020","v":0},{"$f":"-Inputs!AA1020","v":0},{"$f":"-Inputs!AB1020","v":0},{"$f":"-Inputs!AC1020","v":0},0,{"$f":"-IF(AE656<0,AE656,IF(AE644=0,0,MIN((AE656/AE644)*(AE656>0),AE656)))","v":0},0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1021","v":0},{"$f":"-Inputs!O1021","v":0},{"$f":"-Inputs!P1021","v":0},{"$f":"-Inputs!Q1021","v":0},{"$f":"-Inputs!R1021","v":0},{"$f":"-Inputs!S1021","v":0},{"$f":"-Inputs!T1021","v":0},{"$f":"-Inputs!U1021","v":0},{"$f":"-Inputs!V1021","v":0},{"$f":"-Inputs!W1021","v":0},{"$f":"-Inputs!X1021","v":0},{"$f":"-Inputs!Y1021","v":0},{"$f":"-Inputs!Z1021","v":0},{"$f":"-Inputs!AA1021","v":0},{"$f":"-Inputs!AB1021","v":0},{"$f":"-Inputs!AC1021","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.10313520341080304},{"$f":"SUM(O684:O693)","v":-0.10313520341080304},-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.1777453788865942,-0.1777453788865942,-0.1777453788865942,-0.1777453788865942,-0.1777453788865942]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":0.88574910815214025},0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.80982775602481372},{"$f":"T648+T660+T672+T684","v":0.79717419733692596},0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,{"$f":"MAX(Y648+Y660+Y672+Y684,0)","v":0.73390640389748718},{"$f":"Z648+Z660+Z672+Z684","v":0.72125284520959942},0.70859928652171167,0.69594572783382391,0.68329216914593616,{"$f":"MAX(AD648+AD660+AD672+AD684,0)","v":0.66702330797579479},{"$f":"AE648+AE660+AE672+AE684","v":0.65075444680565342},0.63448558563551205,0.61821672446537068,0.60194786329522931]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.25068993383331162,0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,0.19619212213041781,0.18529255978983905,0.17439299744926029,0.16349343510868153,0.15259387276810277,0.14169431042752401,0.13079474808694525,0.11989518574636647,0.10899562340578769,9.809606106520892E-2]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.3818461893232472,2.3342092655367823,2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,2.048387722817993,2.0007507990315281,1.9531138752450632,1.9054769514585983,1.8578400276721334,1.8102031038856685,1.7625661800992036,1.7149292563127387,1.6672923325262738,1.619655408739809,1.5039657366869654,1.3882760646341219,1.2725863925812784,1.1568967205284348,1.0412070484755913]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,0.52330924984545879,0.4884219665224282,0.4535346831993976,0.41864739987636701,0.38376011655333642,0.34887283323030582,0.31398554990727523]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"MAX(Y656+Y668+Y680+Y692,0)","v":0},{"$f":"Z656+Z668+Z680+Z692","v":0},0,0,0,{"$f":"MAX(AD656+AD668+AD680+AD692,0)","v":0},{"$f":"AE656+AE668+AE680+AE692","v":0},0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y657+Y669+Y681+Y693,0)","v":0},0,0,0,0,{"$f":"MAX(AD657+AD669+AD681+AD693,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":4.814526421742789},{"$f":"SUM(N696:N705)","v":4.7113912183319862},4.6082560149211833,4.5051208115103796,4.4019856080995767,4.2988504046887739,4.1957152012779702,3.9304891208716133,3.8164543551202312,3.7024195893688496,3.588384823617468,3.474350057866086,3.3682727297281239,3.2621954015901622,3.1561180734522001,3.050040745314238,2.9439634171762759,{"$f":"SUM(AD696:AD705)","v":2.7662180382896819},2.5884726594030876,2.4107272805164932,2.2329819016298988,2.0552365227433045]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,{"$f":"IF(AC722>0,IF(AD$131=\"\",AC722-1,MIN(AC722-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD722-1)","v":41},40,39,38]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD721=\"\",MAX(0,AC724-1),Inputs!$D$71-(AC$6-LEFT($A720,4)))","v":15},14,13,12,11]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"IF(AC725>0,IF(AD$131=\"\",AC725-1,MIN(AC725-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC729+1)","v":15},{"$f":"MAX(0,AD729-1)","v":14},{"$f":"MAX(0,AE729-1)","v":13},{"$f":"MAX(0,AF729-1)","v":12},{"$f":"MAX(0,AG729-1)","v":11}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,{"$f":"IF(AC731>0,IF(AD$131=\"\",AC731-1,MIN(AC731-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD731-1)","v":41},40,39,38]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},10.310327131890235,10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491,8.3363651136406816,8.1378802299825708,7.9393953463244591,7.7409104626663474,7.5424255790082357]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},56.442199386237732,56.349896807020677,56.257594227803622,56.165291648586567,56.072989069369513,55.980686490152458,53.741459030546359,51.50223157094026,49.263004111334162,47.023776651728063,44.784549192121965,42.545321732515866,40.306094272909768,38.066866813303669,35.82763935369757,33.588411894091472,31.349184434485373,29.109956974879275,26.870729515273176,24.631502055667077]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0.32306744345959848,0.31045807650875057,0.29784870955790266,0.28523934260705475,0.27262997565620684,0.26002060870535892,0.24961978435714458,0.23397097757057922,0.22357015322236487,0.21316932887415052,0.20276850452593617,0.19263007929963935,0.18249165407334253,0.17235322884704571,0.16221480362074889,0.15207637839445207,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},2.8985803620914647,2.7854483701125097,2.6723163781335546,2.5591843861545995,2.4460523941756445,2.3329204021966894,2.2396035861088217,2.0992015587303663,2.0058847426424986,1.9125679265546311,1.8192511104667637,1.7282885549434255,1.6373259994200873,1.5463634438967491,1.4554008883734109,1.3644383328500727,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},2.3855939060870326,2.319572325722234,2.2535507453574355,2.1875291649926369,2.1215075846278384,2.0554860042630398,1.9732665640925182,1.8640621715254411,1.7818427313549194,1.6996232911843978,1.6174038510138762,1.5365336584631824,1.4556634659124885,1.3747932733617947,1.2939230808111009,1.213052888260407,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0},0,{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0}]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD790","v":0},0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":72.359768229766061},71.951881628832624,71.543995027899186,71.136108426965748,70.728221826032311,70.481181366892912,67.904446551886721,65.248393590755072,62.671658775748902,60.094923960742726,57.518189145736557,54.945420238036668,52.372651330336772,49.799882422636877,47.227113514936974,44.654344607237086,39.487064664467944,37.049352321203735,34.611639977939525,32.173927634675316]
[{"$f":"ROW()","v":745},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O744-Asset_NoReclass!O744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P744-Asset_NoReclass!P744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q744-Asset_NoReclass!Q744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R744-Asset_NoReclass!R744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S744-Asset_NoReclass!S744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T744-Asset_NoReclass!T744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U744-Asset_NoReclass!U744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V744-Asset_NoReclass!V744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W744-Asset_NoReclass!W744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X744-Asset_NoReclass!X744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y744-Asset_NoReclass!Y744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z744-Asset_NoReclass!Z744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA744-Asset_NoReclass!AA744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB744-Asset_NoReclass!AB744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC744-Asset_NoReclass!AC744)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N746)","v":10.310327131890235}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N747)","v":56.442199386237732}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N748)","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N749)","v":0.32306744345959848}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N750)","v":2.8985803620914647}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N751)","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N752)","v":2.3855939060870326}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N753","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N754","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N755","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":72.359768229766061}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N756)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC758)","v":0},{"$f":"-Inputs!AD1557","v":0},{"$f":"-Inputs!AE1557","v":0},{"$f":"-Inputs!AF1557","v":0},{"$f":"-Inputs!AG1557","v":0},{"$f":"-Inputs!AH1557","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC759)","v":0},{"$f":"-Inputs!AD1558","v":0},{"$f":"-Inputs!AE1558","v":0},{"$f":"-Inputs!AF1558","v":0},{"$f":"-Inputs!AG1558","v":0},{"$f":"-Inputs!AH1558","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC760)","v":0},{"$f":"-Inputs!AD1559","v":0},{"$f":"-Inputs!AE1559","v":0},{"$f":"-Inputs!AF1559","v":0},{"$f":"-Inputs!AG1559","v":0},{"$f":"-Inputs!AH1559","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U761)","v":-5.2479824383510143E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC761)","v":0},{"$f":"-Inputs!AD1560","v":0},{"$f":"-Inputs!AE1560","v":0},{"$f":"-Inputs!AF1560","v":0},{"$f":"-Inputs!AG1560","v":0},{"$f":"-Inputs!AH1560","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U762)","v":-4.7085211290587521E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC762)","v":0},{"$f":"-Inputs!AD1561","v":0},{"$f":"-Inputs!AE1561","v":0},{"$f":"-Inputs!AF1561","v":0},{"$f":"-Inputs!AG1561","v":0},{"$f":"-Inputs!AH1561","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC763)","v":0},{"$f":"-Inputs!AD1562","v":0},{"$f":"-Inputs!AE1562","v":0},{"$f":"-Inputs!AF1562","v":0},{"$f":"-Inputs!AG1562","v":0},{"$f":"-Inputs!AH1562","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U764)","v":-2.69849523965555E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC764)","v":0},{"$f":"-Inputs!AD1563","v":0},{"$f":"-Inputs!AE1563","v":0},{"$f":"-Inputs!AF1563","v":0},{"$f":"-Inputs!AG1563","v":0},{"$f":"-Inputs!AH1563","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O765","v":0},{"$f":"Asset_NoReclass!P765","v":0},{"$f":"Asset_NoReclass!Q765","v":0},{"$f":"Asset_NoReclass!R765","v":0},{"$f":"Asset_NoReclass!S765","v":0},{"$f":"Asset_NoReclass!T765","v":0},{"$f":"Asset_NoReclass!U765","v":0},{"$f":"Asset_NoReclass!V765","v":0},{"$f":"Asset_NoReclass!W765","v":0},{"$f":"Asset_NoReclass!X765","v":0},{"$f":"Asset_NoReclass!Y765","v":0},{"$f":"Asset_NoReclass!Z765","v":0},{"$f":"Asset_NoReclass!AA765","v":0},{"$f":"Asset_NoReclass!AB765","v":0},{"$f":"Asset_NoReclass!AC765","v":0},{"$f":"-Inputs!AD1564","v":0},{"$f":"-Inputs!AE1564","v":0},{"$f":"-Inputs!AF1564","v":0},{"$f":"-Inputs!AG1564","v":0},{"$f":"-Inputs!AH1564","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O766","v":0},{"$f":"Asset_NoReclass!P766","v":0},{"$f":"Asset_NoReclass!Q766","v":0},{"$f":"Asset_NoReclass!R766","v":0},{"$f":"Asset_NoReclass!S766","v":0},{"$f":"Asset_NoReclass!T766","v":0},{"$f":"Asset_NoReclass!U766","v":0},{"$f":"Asset_NoReclass!V766","v":0},{"$f":"Asset_NoReclass!W766","v":0},{"$f":"Asset_NoReclass!X766","v":0},{"$f":"Asset_NoReclass!Y766","v":0},{"$f":"Asset_NoReclass!Z766","v":0},{"$f":"Asset_NoReclass!AA766","v":0},{"$f":"Asset_NoReclass!AB766","v":0},{"$f":"Asset_NoReclass!AC766","v":0},{"$f":"-Inputs!AD1565","v":0},{"$f":"-Inputs!AE1565","v":0},{"$f":"-Inputs!AF1565","v":0},{"$f":"-Inputs!AG1565","v":0},{"$f":"-Inputs!AH1565","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O767","v":0},{"$f":"Asset_NoReclass!P767","v":0},{"$f":"Asset_NoReclass!Q767","v":0},{"$f":"Asset_NoReclass!R767","v":0},{"$f":"Asset_NoReclass!S767","v":0},{"$f":"Asset_NoReclass!T767","v":0},{"$f":"Asset_NoReclass!U767","v":0},{"$f":"Asset_NoReclass!V767","v":0},{"$f":"Asset_NoReclass!W767","v":0},{"$f":"Asset_NoReclass!X767","v":0},{"$f":"Asset_NoReclass!Y767","v":0},{"$f":"Asset_NoReclass!Z767","v":0},{"$f":"Asset_NoReclass!AA767","v":0},{"$f":"Asset_NoReclass!AB767","v":0},{"$f":"Asset_NoReclass!AC767","v":0},{"$f":"-Inputs!AD1566","v":0},{"$f":"-Inputs!AE1566","v":0},{"$f":"-Inputs!AF1566","v":0},{"$f":"-Inputs!AG1566","v":0},{"$f":"-Inputs!AH1566","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,0,-7.9318146125494038E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD758:AD767)","v":0},{"$f":"SUM(AE758:AE767)","v":0},0,0,0]
[{"$f":"ROW()","v":769},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O768-Asset_NoReclass!O768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P768-Asset_NoReclass!P768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q768-Asset_NoReclass!Q768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R768-Asset_NoReclass!R768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S768-Asset_NoReclass!S768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T768-Asset_NoReclass!T768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U768-Asset_NoReclass!U768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V768-Asset_NoReclass!V768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W768-Asset_NoReclass!W768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X768-Asset_NoReclass!X768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y768-Asset_NoReclass!Y768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z768-Asset_NoReclass!Z768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA768-Asset_NoReclass!AA768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB768-Asset_NoReclass!AB768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC768-Asset_NoReclass!AC768)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!U770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!V770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!W770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!X770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!Y770)","v":-0.15157027479346707},{"$f":"SUM(RegDepPipeline:RegDepOther!Z770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!AA770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!AB770)","v":-0.15157027479346702},{"$f":"SUM(RegDepPipeline:RegDepOther!AC770)","v":-0.15157027479346702},{"$f":"-IF(AND(AD722=0,AC782>0),AD734,IF(AD734<0,AD734,IF(AD722=0,0,MIN((AD734/AD722)*(AD734>0),AD734))))","v":-0.19848488365811146},{"$f":"-IF(AE734<0,AE734,IF(AE722=0,0,MIN((AE734/AE722)*(AE734>0),AE734)))","v":-0.19848488365811148},-0.19848488365811148,-0.19848488365811148,-0.19848488365811146]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T771)","v":-2.239227459606099},{"$f":"SUM(RegDepPipeline:RegDepOther!U771)","v":-2.239227459606099},{"$f":"SUM(RegDepPipeline:RegDepOther!V771)","v":-2.239227459606099},{"$f":"SUM(RegDepPipeline:RegDepOther!W771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!X771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!Y771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!Z771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!AA771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!AB771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!AC771)","v":-2.2392274596060986},-2.2392274596060981,-2.2392274596060981,-2.2392274596060981,-2.2392274596060981,-2.2392274596060981]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC772)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O773)","v":-1.2609366950847906E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P773)","v":-1.2609366950847906E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q773)","v":-1.2609366950847906E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R773)","v":-1.2609366950847906E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S773)","v":-1.2609366950847906E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T773)","v":-1.0400824348214356E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U773)","v":-1.0400824348214356E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V773)","v":-1.0400824348214356E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W773)","v":-1.0400824348214356E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X773)","v":-1.0400824348214358E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y773)","v":-1.0138425226296809E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z773)","v":-1.0138425226296811E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA773)","v":-1.0138425226296811E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB773)","v":-1.0138425226296812E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC773)","v":-1.0138425226296812E-2},-0.15207637839445207,0,0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O774)","v":-0.11313199197895525},{"$f":"SUM(RegDepPipeline:RegDepOther!P774)","v":-0.11313199197895525},{"$f":"SUM(RegDepPipeline:RegDepOther!Q774)","v":-0.11313199197895525},{"$f":"SUM(RegDepPipeline:RegDepOther!R774)","v":-0.11313199197895525},{"$f":"SUM(RegDepPipeline:RegDepOther!S774)","v":-0.11313199197895525},{"$f":"SUM(RegDepPipeline:RegDepOther!T774)","v":-9.3316816087867543E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U774)","v":-9.3316816087867543E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V774)","v":-9.3316816087867543E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W774)","v":-9.3316816087867543E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X774)","v":-9.3316816087867557E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y774)","v":-9.0962555523338193E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z774)","v":-9.0962555523338207E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA774)","v":-9.0962555523338207E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB774)","v":-9.096255552333822E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC774)","v":-9.096255552333822E-2},-1.3644383328500727,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC775)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O776)","v":-6.6021580364798452E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P776)","v":-6.6021580364798452E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q776)","v":-6.6021580364798452E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R776)","v":-6.6021580364798452E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S776)","v":-6.6021580364798452E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T776)","v":-8.2219440170521615E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U776)","v":-8.2219440170521615E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V776)","v":-8.2219440170521615E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W776)","v":-8.2219440170521615E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X776)","v":-8.2219440170521615E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y776)","v":-8.0870192550693845E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z776)","v":-8.0870192550693859E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA776)","v":-8.0870192550693859E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB776)","v":-8.0870192550693873E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC776)","v":-8.0870192550693873E-2},-1.213052888260407,0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O777","v":0},{"$f":"Asset_NoReclass!P777","v":0},{"$f":"Asset_NoReclass!Q777","v":0},{"$f":"Asset_NoReclass!R777","v":0},{"$f":"Asset_NoReclass!S777","v":0},{"$f":"Asset_NoReclass!T777","v":0},{"$f":"Asset_NoReclass!U777","v":0},{"$f":"Asset_NoReclass!V777","v":0},{"$f":"Asset_NoReclass!W777","v":0},{"$f":"Asset_NoReclass!X777","v":0},{"$f":"Asset_NoReclass!Y777","v":0},{"$f":"Asset_NoReclass!Z777","v":0},{"$f":"Asset_NoReclass!AA777","v":0},{"$f":"Asset_NoReclass!AB777","v":0},{"$f":"Asset_NoReclass!AC777","v":0},{"$f":"-IF(AD741<0,AD741,IF(AD729=0,0,MIN((AD741/AD729)*(AD741>0),AD741)))","v":0},{"$f":"-IF(AE741<0,AE741,IF(AE729=0,0,MIN((AE741/AE729)*(AE741>0),AE741)))","v":0},0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O778","v":0},{"$f":"Asset_NoReclass!P778","v":0},{"$f":"Asset_NoReclass!Q778","v":0},{"$f":"Asset_NoReclass!R778","v":0},{"$f":"Asset_NoReclass!S778","v":0},{"$f":"Asset_NoReclass!T778","v":0},{"$f":"Asset_NoReclass!U778","v":0},{"$f":"Asset_NoReclass!V778","v":0},{"$f":"Asset_NoReclass!W778","v":0},{"$f":"Asset_NoReclass!X778","v":0},{"$f":"Asset_NoReclass!Y778","v":0},{"$f":"Asset_NoReclass!Z778","v":0},{"$f":"Asset_NoReclass!AA778","v":0},{"$f":"Asset_NoReclass!AB778","v":0},{"$f":"Asset_NoReclass!AC778","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O779","v":0},{"$f":"Asset_NoReclass!P779","v":0},{"$f":"Asset_NoReclass!Q779","v":0},{"$f":"Asset_NoReclass!R779","v":0},{"$f":"Asset_NoReclass!S779","v":0},{"$f":"Asset_NoReclass!T779","v":0},{"$f":"Asset_NoReclass!U779","v":0},{"$f":"Asset_NoReclass!V779","v":0},{"$f":"Asset_NoReclass!W779","v":0},{"$f":"Asset_NoReclass!X779","v":0},{"$f":"Asset_NoReclass!Y779","v":0},{"$f":"Asset_NoReclass!Z779","v":0},{"$f":"Asset_NoReclass!AA779","v":0},{"$f":"Asset_NoReclass!AB779","v":0},{"$f":"Asset_NoReclass!AC779","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.40788660093343593},-0.40788660093343593,-0.40788660093343593,-0.40788660093343593,-0.40788660093343593,-2.5767348150061697,-2.5767348150061697,-2.5767348150061697,-2.5767348150061693,-2.5767348150061693,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,{"$f":"SUM(AD770:AD779)","v":-5.1672799427691407},{"$f":"SUM(AE770:AE779)","v":-2.4377123432642098},-2.4377123432642098,-2.4377123432642098,-2.4377123432642094]
[{"$f":"ROW()","v":781},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O780-Asset_NoReclass!O780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P780-Asset_NoReclass!P780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q780-Asset_NoReclass!Q780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R780-Asset_NoReclass!R780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S780-Asset_NoReclass!S780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T780-Asset_NoReclass!T780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U780-Asset_NoReclass!U780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V780-Asset_NoReclass!V780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W780-Asset_NoReclass!W780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X780-Asset_NoReclass!X780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y780-Asset_NoReclass!Y780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z780-Asset_NoReclass!Z780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA780-Asset_NoReclass!AA780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB780-Asset_NoReclass!AB780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC780-Asset_NoReclass!AC780)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":9.8520678615753567},{"$f":"T734+T746+T758+T770","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,{"$f":"Y734+Y746+Y758+Y770","v":8.9426462128145516},{"$f":"Z734+Z746+Z758+Z770","v":8.7910759380210841},8.6395056632276166,8.4879353884341491,8.3363651136406816,8.1378802299825708,7.9393953463244591,7.7409104626663474,7.5424255790082357,7.3439406953501241]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,56.442199386237732,56.349896807020677,56.257594227803622,56.165291648586567,56.072989069369513,55.980686490152458,53.741459030546359,51.50223157094026,49.263004111334162,47.023776651728063,44.784549192121965,{"$f":"Y735+Y747+Y759+Y771","v":42.545321732515866},{"$f":"Z735+Z747+Z759+Z771","v":40.306094272909768},38.066866813303669,35.82763935369757,33.588411894091472,31.349184434485373,29.109956974879275,26.870729515273176,24.631502055667077,22.392274596060979]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,{"$f":"Y736+Y748+Y760+Y772","v":0},{"$f":"Z736+Z748+Z760+Z772","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.32306744345959848,0.31045807650875057,0.29784870955790266,0.28523934260705475,0.27262997565620684,0.26002060870535892,0.24961978435714458,0.23397097757057922,0.22357015322236487,0.21316932887415052,0.20276850452593617,{"$f":"Y737+Y749+Y761+Y773","v":0.19263007929963935},{"$f":"Z737+Z749+Z761+Z773","v":0.18249165407334253},0.17235322884704571,0.16221480362074889,0.15207637839445207,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,2.8985803620914647,2.7854483701125097,2.6723163781335546,2.5591843861545995,2.4460523941756445,2.3329204021966894,2.2396035861088217,2.0992015587303663,2.0058847426424986,1.9125679265546311,1.8192511104667637,{"$f":"Y738+Y750+Y762+Y774","v":1.7282885549434255},{"$f":"Z738+Z750+Z762+Z774","v":1.6373259994200873},1.5463634438967491,1.4554008883734109,1.3644383328500727,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y739+Y751+Y763+Y775","v":0},{"$f":"Z739+Z751+Z763+Z775","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,2.3855939060870326,2.319572325722234,2.2535507453574355,2.1875291649926369,2.1215075846278384,2.0554860042630398,1.9732665640925182,1.8640621715254411,1.7818427313549194,1.6996232911843978,1.6174038510138762,{"$f":"Y740+Y752+Y764+Y776","v":1.5365336584631824},{"$f":"Z740+Z752+Z764+Z776","v":1.4556634659124885},1.3747932733617947,1.2939230808111009,1.213052888260407,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P741+P753+P765+P777","v":0},0,0,{"$f":"(S741+S753+S765+S777-S801)*(S741+S753+S765+S777-S801>0)","v":0},{"$f":"T741+T753+T765+T777","v":0},0,0,0,0,{"$f":"Y741+Y753+Y765+Y777","v":0},{"$f":"Z741+Z753+Z765+Z777","v":0},0,0,0,{"$f":"MAX(AD741+AD753+AD765+AD777,0)","v":0},{"$f":"AE741+AE753+AE765+AE777","v":0},0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD742+AD754+AD766+AD778,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"Y743+Y755+Y767+Y779","v":0},0,0,0,0,{"$f":"MAX(AD743+AD755+AD767+AD779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":72.359768229766061},{"$f":"SUM(O782:O791)","v":71.951881628832624},71.543995027899186,71.136108426965748,70.728221826032311,70.481181366892912,67.904446551886721,65.248393590755072,62.671658775748902,60.094923960742726,57.518189145736557,54.945420238036668,52.372651330336772,49.799882422636877,47.227113514936974,44.654344607237086,{"$f":"SUM(AD782:AD791)","v":39.487064664467944},37.049352321203735,34.611639977939525,32.173927634675316,29.736215291411103]
[{"$f":"ROW()","v":793},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O792-Asset_NoReclass!O792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P792-Asset_NoReclass!P792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q792-Asset_NoReclass!Q792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R792-Asset_NoReclass!R792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S792-Asset_NoReclass!S792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T792-Asset_NoReclass!T792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U792-Asset_NoReclass!U792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V792-Asset_NoReclass!V792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W792-Asset_NoReclass!W792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X792-Asset_NoReclass!X792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y792-Asset_NoReclass!Y792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z792-Asset_NoReclass!Z792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA792-Asset_NoReclass!AA792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB792-Asset_NoReclass!AB792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC792-Asset_NoReclass!AC792)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16084614179402434]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,{"$f":"IF(AC808>0,IF(AD$131=\"\",AC808-1,MIN(AC808-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD808-1)","v":41},40,39,38]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD807=\"\",MAX(0,AC810-1),Inputs!$D$71-(AC$6-LEFT($A806,4)))","v":16},15,14,13,12]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(AC811>0,IF(AD$131=\"\",AC811-1,MIN(AC811-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC815+1)","v":16},{"$f":"MAX(0,AD815-1)","v":15},{"$f":"MAX(0,AE815-1)","v":14},{"$f":"MAX(0,AF815-1)","v":13},{"$f":"MAX(0,AG815-1)","v":12}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,{"$f":"IF(AC817>0,IF(AD$131=\"\",AC817-1,MIN(AC817-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD817-1)","v":41},40,39,38]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},308.79470604469054,308.67772408337248,308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149,261.61059968435518,255.38177588234672,249.15295208033825,242.92412827832979,236.69530447632133]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},205.02370275214614,201.77739131259398,198.53107987304182,195.28476843348966,192.0384569939375,184.56474823066571,177.17865373089887,169.79255923113203,162.40646473136519,155.02037023159835,147.63844783961747,140.25652544763659,132.87460305565571,125.49268066367483,118.11075827169395,110.72883587971307,103.34691348773221,95.964991095751344,88.583068703770465]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0.39098057908508976,0.33499040894367504,0.27900023880226033,0.22301006866084558,0.16701989851943083,-0.58252421278842925,-0.62369403241724042,-0.76969552064074842,-0.86005251464741617,-0.86647635689816349,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0.664165887366579,0.56905435747218636,0.47394282757779371,0.37883129768340107,0.28371976778900843,-0.98954457432256482,-1.0594805027271839,-1.3074959110876685,-1.4609869955928008,-1.4718992943539164,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},1.4414924896167125,1.4186681356700452,1.395843781723378,1.3730194277767107,1.3501950738300434,1.2976484906436945,1.2457179108810004,1.1937873311183063,1.1418567513556122,1.089926171592918,1.0380249253265885,0.986123679060259,0.93422243279392947,0.88232118652759994,0.83041994026127042,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N875","v":0},{"$f":"O875","v":0},{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0},0,{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0}]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD876","v":0},0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":516.15406237609022},512.58174833284204,509.00943428959386,505.43712024634578,502.1661699334943,487.94548828211038,475.72473960304114,463.22107977542129,450.86758876587362,438.74060969382595,428.97354385532446,416.86810236557096,404.76266087581746,392.6572193860639,380.5517778963104,366.11061176205976,352.49986556807045,338.88911937408113,325.27837318009176]
[{"$f":"ROW()","v":831},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P830-Asset_NoReclass!P830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q830-Asset_NoReclass!Q830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R830-Asset_NoReclass!R830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S830-Asset_NoReclass!S830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T830-Asset_NoReclass!T830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U830-Asset_NoReclass!U830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V830-Asset_NoReclass!V830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W830-Asset_NoReclass!W830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X830-Asset_NoReclass!X830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y830-Asset_NoReclass!Y830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z830-Asset_NoReclass!Z830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA830-Asset_NoReclass!AA830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB830-Asset_NoReclass!AB830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC830-Asset_NoReclass!AC830)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O832)","v":308.79470604469054}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O833)","v":205.02370275214614}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O834)","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O835)","v":0.39098057908508976}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O836)","v":0.664165887366579}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O837)","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O838)","v":1.4414924896167125}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O839","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O840","v":-0.16098537681492889}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O841","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":516.15406237609022}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O842)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC844)","v":0},{"$f":"-Inputs!AD1569","v":0},{"$f":"-Inputs!AE1569","v":0},{"$f":"-Inputs!AF1569","v":0},{"$f":"-Inputs!AG1569","v":0},{"$f":"-Inputs!AH1569","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T845)","v":-8.7614263504980486E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC845)","v":0},{"$f":"-Inputs!AD1570","v":0},{"$f":"-Inputs!AE1570","v":0},{"$f":"-Inputs!AF1570","v":0},{"$f":"-Inputs!AG1570","v":0},{"$f":"-Inputs!AH1570","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC846)","v":0},{"$f":"-Inputs!AD1571","v":0},{"$f":"-Inputs!AE1571","v":0},{"$f":"-Inputs!AF1571","v":0},{"$f":"-Inputs!AG1571","v":0},{"$f":"-Inputs!AH1571","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T847)","v":-0.7431202690571127},{"$f":"SUM(RegDepPipeline:RegDepOther!U847)","v":-3.4745977378063835E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V847)","v":-0.13957764597276062},{"$f":"SUM(RegDepPipeline:RegDepOther!W847)","v":-8.3933151755920379E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC847)","v":0},{"$f":"-Inputs!AD1572","v":0},{"$f":"-Inputs!AE1572","v":0},{"$f":"-Inputs!AF1572","v":0},{"$f":"-Inputs!AG1572","v":0},{"$f":"-Inputs!AH1572","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T848)","v":-1.2623520433504576},{"$f":"SUM(RegDepPipeline:RegDepOther!U848)","v":-5.9023629643503446E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V848)","v":-0.23710310959936898},{"$f":"SUM(RegDepPipeline:RegDepOther!W848)","v":-0.14257878574401672},{"$f":"SUM(RegDepPipeline:RegDepOther!X848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC848)","v":0},{"$f":"-Inputs!AD1573","v":0},{"$f":"-Inputs!AE1573","v":0},{"$f":"-Inputs!AF1573","v":0},{"$f":"-Inputs!AG1573","v":0},{"$f":"-Inputs!AH1573","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC849)","v":0},{"$f":"-Inputs!AD1574","v":0},{"$f":"-Inputs!AE1574","v":0},{"$f":"-Inputs!AF1574","v":0},{"$f":"-Inputs!AG1574","v":0},{"$f":"-Inputs!AH1574","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T850)","v":-6.1600342365491188E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!U850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC850)","v":0},{"$f":"-Inputs!AD1575","v":0},{"$f":"-Inputs!AE1575","v":0},{"$f":"-Inputs!AF1575","v":0},{"$f":"-Inputs!AG1575","v":0},{"$f":"-Inputs!AH1575","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851","v":0},{"$f":"Asset_NoReclass!Q851","v":0},{"$f":"Asset_NoReclass!R851","v":0},{"$f":"Asset_NoReclass!S851","v":0},{"$f":"Asset_NoReclass!T851","v":0},{"$f":"Asset_NoReclass!U851","v":0},{"$f":"Asset_NoReclass!V851","v":0},{"$f":"Asset_NoReclass!W851","v":0},{"$f":"Asset_NoReclass!X851","v":0},{"$f":"Asset_NoReclass!Y851","v":0},{"$f":"Asset_NoReclass!Z851","v":0},{"$f":"Asset_NoReclass!AA851","v":0},{"$f":"Asset_NoReclass!AB851","v":0},{"$f":"Asset_NoReclass!AC851","v":0},{"$f":"-Inputs!AD1576","v":0},{"$f":"-Inputs!AE1576","v":0},{"$f":"-Inputs!AF1576","v":0},{"$f":"-Inputs!AG1576","v":0},{"$f":"-Inputs!AH1576","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852","v":0},{"$f":"Asset_NoReclass!Q852","v":0},{"$f":"Asset_NoReclass!R852","v":0},{"$f":"Asset_NoReclass!S852","v":0},{"$f":"Asset_NoReclass!T852","v":0},{"$f":"Asset_NoReclass!U852","v":0},{"$f":"Asset_NoReclass!V852","v":0},{"$f":"Asset_NoReclass!W852","v":0},{"$f":"Asset_NoReclass!X852","v":0},{"$f":"Asset_NoReclass!Y852","v":0},{"$f":"Asset_NoReclass!Z852","v":0},{"$f":"Asset_NoReclass!AA852","v":0},{"$f":"Asset_NoReclass!AB852","v":0},{"$f":"Asset_NoReclass!AC852","v":0},{"$f":"-Inputs!AD1577","v":0},{"$f":"-Inputs!AE1577","v":0},{"$f":"-Inputs!AF1577","v":0},{"$f":"-Inputs!AG1577","v":0},{"$f":"-Inputs!AH1577","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P853","v":0},{"$f":"Asset_NoReclass!Q853","v":0},{"$f":"Asset_NoReclass!R853","v":0},{"$f":"Asset_NoReclass!S853","v":0},{"$f":"Asset_NoReclass!T853","v":0},{"$f":"Asset_NoReclass!U853","v":0},{"$f":"Asset_NoReclass!V853","v":0},{"$f":"Asset_NoReclass!W853","v":0},{"$f":"Asset_NoReclass!X853","v":0},{"$f":"Asset_NoReclass!Y853","v":0},{"$f":"Asset_NoReclass!Z853","v":0},{"$f":"Asset_NoReclass!AA853","v":0},{"$f":"Asset_NoReclass!AB853","v":0},{"$f":"Asset_NoReclass!AC853","v":0},{"$f":"-Inputs!AD1578","v":0},{"$f":"-Inputs!AE1578","v":0},{"$f":"-Inputs!AF1578","v":0},{"$f":"-Inputs!AG1578","v":0},{"$f":"-Inputs!AH1578","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,-2.0937025793362061,-9.3769607021567281E-2,-0.3766807555721296,-0.22651193749993709,0,0,0,0,0,0,{"$f":"SUM(AD844:AD853)","v":0},{"$f":"SUM(AE844:AE853)","v":0},0,0,0]
[{"$f":"ROW()","v":855},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P854-Asset_NoReclass!P854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q854-Asset_NoReclass!Q854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R854-Asset_NoReclass!R854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S854-Asset_NoReclass!S854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T854-Asset_NoReclass!T854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U854-Asset_NoReclass!U854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V854-Asset_NoReclass!V854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W854-Asset_NoReclass!W854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X854-Asset_NoReclass!X854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y854-Asset_NoReclass!Y854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z854-Asset_NoReclass!Z854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA854-Asset_NoReclass!AA854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB854-Asset_NoReclass!AB854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC854-Asset_NoReclass!AC854)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!Q856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!R856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!S856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!T856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!U856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!V856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!W856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!X856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!Y856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!Z856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!AA856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!AB856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!AC856)","v":-4.6716178515063396},{"$f":"-IF(AND(AD808=0,AC868>0),AD820,IF(AD820<0,AD820,IF(AD808=0,0,MIN((AD820/AD808)*(AD820>0),AD820))))","v":-6.2288238020084563},{"$f":"-IF(AE820<0,AE820,IF(AE808=0,0,MIN((AE820/AE808)*(AE820>0),AE820)))","v":-6.2288238020084563},-6.2288238020084563,-6.2288238020084563,-6.2288238020084563]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!Q857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!R857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!S857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!T857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!U857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!V857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!W857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!X857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!Y857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!Z857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!AA857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!AB857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!AC857)","v":-7.3819223919808747},-7.3819223919808721,-7.3819223919808712,-7.3819223919808721,-7.381922391980873,-7.3819223919808721]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC858)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P859)","v":-5.5990170141414747E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q859)","v":-5.5990170141414747E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R859)","v":-5.5990170141414747E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S859)","v":-5.5990170141414747E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T859)","v":-6.4238422507473351E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U859)","v":-6.4238422507473351E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V859)","v":-6.4238422507473351E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W859)","v":-6.4238422507473343E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X859)","v":-6.4238422507473343E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y859)","v":0.86647635689816349},{"$f":"SUM(RegDepPipeline:RegDepOther!Z859)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA859)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB859)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC859)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P860)","v":-9.5111529894392643E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q860)","v":-9.5111529894392643E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R860)","v":-9.5111529894392643E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S860)","v":-9.5111529894392643E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T860)","v":-1.0912298761115706E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U860)","v":-1.0912298761115706E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V860)","v":-1.0912298761115706E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W860)","v":-1.0912298761115704E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X860)","v":-1.0912298761115704E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y860)","v":1.4718992943539169},{"$f":"SUM(RegDepPipeline:RegDepOther!Z860)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA860)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB860)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC860)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC861)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P862)","v":-2.2824353946667212E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q862)","v":-2.2824353946667212E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R862)","v":-2.2824353946667212E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S862)","v":-2.2824353946667212E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T862)","v":-5.1930579762694003E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U862)","v":-5.1930579762694003E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V862)","v":-5.1930579762694003E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W862)","v":-5.1930579762694003E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X862)","v":-5.1930579762694003E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y862)","v":-5.1901246266329484E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z862)","v":-5.1901246266329484E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA862)","v":-5.1901246266329484E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB862)","v":-5.1901246266329484E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC862)","v":-5.1901246266329477E-2},-0.83041994026127042,0,0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P863","v":0},{"$f":"Asset_NoReclass!Q863","v":0},{"$f":"Asset_NoReclass!R863","v":0},{"$f":"Asset_NoReclass!S863","v":0},{"$f":"Asset_NoReclass!T863","v":0},{"$f":"Asset_NoReclass!U863","v":0},{"$f":"Asset_NoReclass!V863","v":0},{"$f":"Asset_NoReclass!W863","v":0},{"$f":"Asset_NoReclass!X863","v":0},{"$f":"Asset_NoReclass!Y863","v":0},{"$f":"Asset_NoReclass!Z863","v":0},{"$f":"Asset_NoReclass!AA863","v":0},{"$f":"Asset_NoReclass!AB863","v":0},{"$f":"Asset_NoReclass!AC863","v":0},{"$f":"-IF(AD827<0,AD827,IF(AD815=0,0,MIN((AD827/AD815)*(AD827>0),AD827)))","v":0},{"$f":"-IF(AE827<0,AE827,IF(AE815=0,0,MIN((AE827/AE815)*(AE827>0),AE827)))","v":0},0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P864","v":0},{"$f":"Asset_NoReclass!Q864","v":0},{"$f":"Asset_NoReclass!R864","v":0},{"$f":"Asset_NoReclass!S864","v":0},{"$f":"Asset_NoReclass!T864","v":0},{"$f":"Asset_NoReclass!U864","v":0},{"$f":"Asset_NoReclass!V864","v":0},{"$f":"Asset_NoReclass!W864","v":0},{"$f":"Asset_NoReclass!X864","v":0},{"$f":"Asset_NoReclass!Y864","v":0},{"$f":"Asset_NoReclass!Z864","v":0},{"$f":"Asset_NoReclass!AA864","v":0},{"$f":"Asset_NoReclass!AB864","v":0},{"$f":"Asset_NoReclass!AC864","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P865","v":0},{"$f":"Asset_NoReclass!Q865","v":0},{"$f":"Asset_NoReclass!R865","v":0},{"$f":"Asset_NoReclass!S865","v":0},{"$f":"Asset_NoReclass!T865","v":0},{"$f":"Asset_NoReclass!U865","v":0},{"$f":"Asset_NoReclass!V865","v":0},{"$f":"Asset_NoReclass!W865","v":0},{"$f":"Asset_NoReclass!X865","v":0},{"$f":"Asset_NoReclass!Y865","v":0},{"$f":"Asset_NoReclass!Z865","v":0},{"$f":"Asset_NoReclass!AA865","v":0},{"$f":"Asset_NoReclass!AB865","v":0},{"$f":"Asset_NoReclass!AC865","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-3.572314043248102},-3.572314043248102,-3.572314043248102,-3.572314043248102,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,-9.7670658385014661,-12.105441489753545,-12.105441489753545,-12.105441489753545,-12.105441489753543,{"$f":"SUM(AD856:AD865)","v":-14.441166134250599},{"$f":"SUM(AE856:AE865)","v":-13.610746193989328},-13.610746193989328,-13.610746193989328,-13.610746193989328]
[{"$f":"ROW()","v":867},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P866-Asset_NoReclass!P866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q866-Asset_NoReclass!Q866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R866-Asset_NoReclass!R866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S866-Asset_NoReclass!S866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T866-Asset_NoReclass!T866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U866-Asset_NoReclass!U866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V866-Asset_NoReclass!V866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W866-Asset_NoReclass!W866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X866-Asset_NoReclass!X866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y866-Asset_NoReclass!Y866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z866-Asset_NoReclass!Z866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA866-Asset_NoReclass!AA866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB866-Asset_NoReclass!AB866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC866-Asset_NoReclass!AC866)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":308.3267781994183},{"$f":"T820+T832+T844+T856","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149,261.61059968435518,255.38177588234672,249.15295208033825,242.92412827832979,236.69530447632133,230.46648067431286]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,205.02370275214614,201.77739131259398,198.53107987304182,195.28476843348966,192.0384569939375,{"$f":"T821+T833+T845+T857","v":184.56474823066571},177.17865373089887,169.79255923113203,162.40646473136519,155.02037023159835,{"$f":"Y821+Y833+Y845+Y857","v":147.63844783961747},140.25652544763659,132.87460305565571,125.49268066367483,118.11075827169395,110.72883587971307,103.34691348773221,95.964991095751344,88.583068703770465,81.201146311789586]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,{"$f":"T822+T834+T846+T858","v":0},0,0,0,{"$f":"X822+X834+X846+X858","v":0},0,{"$f":"Z822+Z834+Z846+Z858","v":0},0,0,0,0,{"$f":"AE822+AE834+AE846+AE858","v":0},0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.39098057908508976,0.33499040894367504,0.27900023880226033,0.22301006866084558,0.16701989851943083,{"$f":"T823+T835+T847+T859","v":-0.58252421278842925},-0.62369403241724042,-0.76969552064074842,-0.86005251464741617,-0.86647635689816349,0,{"$f":"Z823+Z835+Z847+Z859","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.664165887366579,0.56905435747218636,0.47394282757779371,0.37883129768340107,0.28371976778900843,{"$f":"T824+T836+T848+T860","v":-0.98954457432256482},{"$f":"U824+U836+U848+U860","v":-1.0594805027271839},{"$f":"V824+V836+V848+V860","v":-1.3074959110876685},{"$f":"W824+W836+W848+W860","v":-1.4609869955928008},-1.4718992943539164,0,{"$f":"Z824+Z836+Z848+Z860","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T825+T837+T849+T861","v":0},0,0,0,0,{"$f":"Y825+Y837+Y849+Y861","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.4414924896167125,1.4186681356700452,1.395843781723378,1.3730194277767107,1.3501950738300434,{"$f":"T826+T838+T850+T862","v":1.2976484906436945},1.2457179108810004,1.1937873311183063,1.1418567513556122,1.089926171592918,{"$f":"Y826+Y838+Y850+Y862","v":1.0380249253265885},0.986123679060259,0.93422243279392947,0.88232118652759994,0.83041994026127042,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P827+P839+P851+P863","v":0},0,0,{"$f":"(S827+S839+S851+S863-S887)*(S827+S839+S851+S863-S887>0)","v":0},{"$f":"T827+T839+T851+T863","v":0},0,0,0,0,{"$f":"Y827+Y839+Y851+Y863","v":0},0,0,0,0,{"$f":"MAX(AD827+AD839+AD851+AD863,0)","v":0},{"$f":"AE827+AE839+AE851+AE863","v":0},0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD828+AD840+AD852+AD864,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},{"$f":"T829+T841+T853+T865","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD829+AD841+AD853+AD865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":516.15406237609022},{"$f":"SUM(P868:P877)","v":512.58174833284204},509.00943428959386,505.43712024634578,502.1661699334943,487.94548828211038,475.72473960304114,463.22107977542129,450.86758876587362,438.74060969382595,428.97354385532446,416.86810236557096,404.76266087581746,392.6572193860639,380.5517778963104,{"$f":"SUM(AD868:AD877)","v":366.11061176205976},{"$f":"SUM(AE868:AE877)","v":352.49986556807045},338.88911937408113,325.27837318009176,311.66762698610245]
[{"$f":"ROW()","v":879},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P878-Asset_NoReclass!P878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q878-Asset_NoReclass!Q878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R878-Asset_NoReclass!R878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S878-Asset_NoReclass!S878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T878-Asset_NoReclass!T878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U878-Asset_NoReclass!U878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V878-Asset_NoReclass!V878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W878-Asset_NoReclass!W878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X878-Asset_NoReclass!X878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y878-Asset_NoReclass!Y878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z878-Asset_NoReclass!Z878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA878-Asset_NoReclass!AA878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB878-Asset_NoReclass!AB878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC878-Asset_NoReclass!AC878)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14037835358165326]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.16098537681492889}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.30136373039658215}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,{"$f":"IF(AC894>0,IF(AD$131=\"\",AC894-1,MIN(AC894-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD894-1)","v":41},40,39,38]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD893=\"\",MAX(0,AC896-1),Inputs!$D$71-(AC$6-LEFT($A892,4)))","v":17},16,15,14,13]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,{"$f":"IF(AC897>0,IF(AD$131=\"\",AC897-1,MIN(AC897-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC901+1)","v":17},{"$f":"MAX(0,AD901-1)","v":16},{"$f":"MAX(0,AE901-1)","v":15},{"$f":"MAX(0,AF901-1)","v":14},{"$f":"MAX(0,AG901-1)","v":13}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,{"$f":"IF(AC903>0,IF(AD$131=\"\",AC903-1,MIN(AC903-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD903-1)","v":41},40,39,38]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.4956777114263504,-3.6826017389710151,-8.8608811893683814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0.43371115578237096,0.42202668005528743,0.4103422043282039,0.39865772860112036,0.38035675674740671,0.35656582357960021,0.30764681669449923,0.2820252091136658,0.25806740196780981,0.24633706551472756,0.23460672906164531,0.22287639260856307,0.21114605615548082,0.19941571970239858,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0.65233365316586944,0.63475933755338143,0.61718502194089342,0.59961070632840541,0.57208469122214589,0.53630136829243147,0.46272356415908122,0.42418677152565831,0.38815245779188445,0.3705091642558897,0.35286587071989495,0.33522257718390019,0.31757928364790544,0.29993599011191069,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},1.7183662170141905,1.6720722536580401,1.6257782903018898,1.5794843269457395,1.5069757659998708,1.4127159451911231,1.2188985446458107,1.1173855807630209,1.022464604246019,0.97598894041665452,0.92951327658728999,0.88303761275792547,0.83656194892856095,0.79008628509919643,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O961","v":0},{"$f":"P961","v":0},{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},0,{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0}]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"AD962","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":6.8182278975358335},-4.0152537941670055,-14.848735485869843,4.9188216393423794,4.8004860914365377,4.646652014530269,4.3303378029665049,4.1646664388694585,4.0097533414728268,3.9339040476543858,3.858054753835944,3.7822054600175026,3.7063561661990612,3.6305068723806198,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":917},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q916-Asset_NoReclass!Q916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R916-Asset_NoReclass!R916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S916-Asset_NoReclass!S916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T916-Asset_NoReclass!T916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U916-Asset_NoReclass!U916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V916-Asset_NoReclass!V916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W916-Asset_NoReclass!W916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X916-Asset_NoReclass!X916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y916-Asset_NoReclass!Y916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z916-Asset_NoReclass!Z916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA916-Asset_NoReclass!AA916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB916-Asset_NoReclass!AB916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC916-Asset_NoReclass!AC916)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P918)","v":1.4956777114263504}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P919)","v":0.17707028267993824}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P920)","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P921)","v":0.43371115578237096}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P922)","v":0.65233365316586944}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P923)","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P924)","v":1.7183662170141905}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P925","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P926","v":2.341068877467114}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P927","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":6.8182278975358335}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P928)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC930)","v":0},{"$f":"-Inputs!AD1581","v":0},{"$f":"-Inputs!AE1581","v":0},{"$f":"-Inputs!AF1581","v":0},{"$f":"-Inputs!AG1581","v":0},{"$f":"-Inputs!AH1581","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC931)","v":0},{"$f":"-Inputs!AD1582","v":0},{"$f":"-Inputs!AE1582","v":0},{"$f":"-Inputs!AF1582","v":0},{"$f":"-Inputs!AG1582","v":0},{"$f":"-Inputs!AH1582","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC932)","v":0},{"$f":"-Inputs!AD1583","v":0},{"$f":"-Inputs!AE1583","v":0},{"$f":"-Inputs!AF1583","v":0},{"$f":"-Inputs!AG1583","v":0},{"$f":"-Inputs!AH1583","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T933)","v":-3.5358707944129473E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U933)","v":-9.0258321085057817E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V933)","v":-3.4153905825800253E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W933)","v":-1.0856506521532694E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X933)","v":-9.1927060865552475E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC933)","v":0},{"$f":"-Inputs!AD1584","v":0},{"$f":"-Inputs!AE1584","v":0},{"$f":"-Inputs!AF1584","v":0},{"$f":"-Inputs!AG1584","v":0},{"$f":"-Inputs!AH1584","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T934)","v":-5.3182111681704131E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U934)","v":-1.3575518991625398E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V934)","v":-5.1370000195261181E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W934)","v":-1.6328988695333838E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X934)","v":-1.3826509795684755E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC934)","v":0},{"$f":"-Inputs!AD1585","v":0},{"$f":"-Inputs!AE1585","v":0},{"$f":"-Inputs!AF1585","v":0},{"$f":"-Inputs!AG1585","v":0},{"$f":"-Inputs!AH1585","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC935)","v":0},{"$f":"-Inputs!AD1586","v":0},{"$f":"-Inputs!AE1586","v":0},{"$f":"-Inputs!AF1586","v":0},{"$f":"-Inputs!AG1586","v":0},{"$f":"-Inputs!AH1586","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T936)","v":-1.4009141429359804E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U936)","v":-3.5760401292238828E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V936)","v":-0.13531798102880346},{"$f":"SUM(RegDepPipeline:RegDepOther!W936)","v":-4.3013544366281006E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X936)","v":-3.642155700049287E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC936)","v":0},{"$f":"-Inputs!AD1587","v":0},{"$f":"-Inputs!AE1587","v":0},{"$f":"-Inputs!AF1587","v":0},{"$f":"-Inputs!AG1587","v":0},{"$f":"-Inputs!AH1587","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q937","v":0},{"$f":"Asset_NoReclass!R937","v":0},{"$f":"Asset_NoReclass!S937","v":0},{"$f":"Asset_NoReclass!T937","v":0},{"$f":"Asset_NoReclass!U937","v":0},{"$f":"Asset_NoReclass!V937","v":0},{"$f":"Asset_NoReclass!W937","v":0},{"$f":"Asset_NoReclass!X937","v":0},{"$f":"Asset_NoReclass!Y937","v":0},{"$f":"Asset_NoReclass!Z937","v":0},{"$f":"Asset_NoReclass!AA937","v":0},{"$f":"Asset_NoReclass!AB937","v":0},{"$f":"Asset_NoReclass!AC937","v":0},{"$f":"-Inputs!AD1588","v":0},{"$f":"-Inputs!AE1588","v":0},{"$f":"-Inputs!AF1588","v":0},{"$f":"-Inputs!AG1588","v":0},{"$f":"-Inputs!AH1588","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q938","v":0},{"$f":"Asset_NoReclass!R938","v":0},{"$f":"Asset_NoReclass!S938","v":0},{"$f":"Asset_NoReclass!T938","v":0},{"$f":"Asset_NoReclass!U938","v":0},{"$f":"Asset_NoReclass!V938","v":0},{"$f":"Asset_NoReclass!W938","v":0},{"$f":"Asset_NoReclass!X938","v":0},{"$f":"Asset_NoReclass!Y938","v":0},{"$f":"Asset_NoReclass!Z938","v":0},{"$f":"Asset_NoReclass!AA938","v":0},{"$f":"Asset_NoReclass!AB938","v":0},{"$f":"Asset_NoReclass!AC938","v":0},{"$f":"-Inputs!AD1589","v":0},{"$f":"-Inputs!AE1589","v":0},{"$f":"-Inputs!AF1589","v":0},{"$f":"-Inputs!AG1589","v":0},{"$f":"-Inputs!AH1589","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q939","v":0},{"$f":"Asset_NoReclass!R939","v":0},{"$f":"Asset_NoReclass!S939","v":0},{"$f":"Asset_NoReclass!T939","v":0},{"$f":"Asset_NoReclass!U939","v":0},{"$f":"Asset_NoReclass!V939","v":0},{"$f":"Asset_NoReclass!W939","v":0},{"$f":"Asset_NoReclass!X939","v":0},{"$f":"Asset_NoReclass!Y939","v":0},{"$f":"Asset_NoReclass!Z939","v":0},{"$f":"Asset_NoReclass!AA939","v":0},{"$f":"Asset_NoReclass!AB939","v":0},{"$f":"Asset_NoReclass!AC939","v":0},{"$f":"-Inputs!AD1590","v":0},{"$f":"-Inputs!AE1590","v":0},{"$f":"-Inputs!AF1590","v":0},{"$f":"-Inputs!AG1590","v":0},{"$f":"-Inputs!AH1590","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,-2.2863223391943164E-2,-5.8361752392370007E-2,-0.2208418870498649,-7.0199039583147535E-2,-5.9440772882732876E-2,0,0,0,0,0,{"$f":"SUM(AD930:AD939)","v":0},{"$f":"SUM(AE930:AE939)","v":0},0,0,0]
[{"$f":"ROW()","v":941},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q940-Asset_NoReclass!Q940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R940-Asset_NoReclass!R940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S940-Asset_NoReclass!S940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T940-Asset_NoReclass!T940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U940-Asset_NoReclass!U940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V940-Asset_NoReclass!V940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W940-Asset_NoReclass!W940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X940-Asset_NoReclass!X940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y940-Asset_NoReclass!Y940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z940-Asset_NoReclass!Z940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA940-Asset_NoReclass!AA940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB940-Asset_NoReclass!AB940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC940-Asset_NoReclass!AC940)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q942)","v":-5.1782794503973655},{"$f":"SUM(RegDepPipeline:RegDepOther!R942)","v":-5.1782794503973655},{"$f":"SUM(RegDepPipeline:RegDepOther!S942)","v":-5.1782794503973655},{"$f":"SUM(RegDepPipeline:RegDepOther!T942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC942)","v":0},{"$f":"-IF(AND(AD894=0,AC954>0),AD906,IF(AD906<0,AD906,IF(AD894=0,0,MIN((AD906/AD894)*(AD906>0),AD906))))","v":0},{"$f":"-IF(AE906<0,AE906,IF(AE894=0,0,MIN((AE906/AE894)*(AE906>0),AE906)))","v":0},0,0,0]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q943)","v":-5.5752625524661283},{"$f":"SUM(RegDepPipeline:RegDepOther!R943)","v":-5.5752625524661283},{"$f":"SUM(RegDepPipeline:RegDepOther!S943)","v":-5.5752625524661283},{"$f":"SUM(RegDepPipeline:RegDepOther!T943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC943)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q944)","v":-4.3869341436225577E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!R944)","v":-4.3869341436225577E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!S944)","v":-4.3869341436225577E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!T944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC944)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q945)","v":-1.168447572708353E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R945)","v":-1.168447572708353E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S945)","v":-1.168447572708353E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T945)","v":-1.4765101059300749E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U945)","v":-1.4765101059300749E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V945)","v":-1.4765101059300749E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W945)","v":-1.4765101059300749E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X945)","v":-1.4765101059300749E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y945)","v":-1.173033645308226E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z945)","v":-1.173033645308226E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA945)","v":-1.173033645308226E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB945)","v":-1.1730336453082257E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC945)","v":-1.1730336453082257E-2},-0.19941571970239858,0,0,0,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q946)","v":-1.7574315612487981E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R946)","v":-1.7574315612487981E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S946)","v":-1.7574315612487981E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T946)","v":-2.2207803938089087E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U946)","v":-2.2207803938089087E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V946)","v":-2.2207803938089087E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W946)","v":-2.2207803938089087E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X946)","v":-2.2207803938089087E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y946)","v":-1.7643293535994753E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z946)","v":-1.7643293535994753E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA946)","v":-1.7643293535994753E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB946)","v":-1.7643293535994749E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC946)","v":-1.7643293535994749E-2},-0.29993599011191069,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC947)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q948)","v":-4.6293963356150263E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R948)","v":-4.6293963356150263E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S948)","v":-4.6293963356150263E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T948)","v":-5.849941951650886E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U948)","v":-5.849941951650886E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V948)","v":-5.849941951650886E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W948)","v":-5.849941951650886E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X948)","v":-5.849941951650886E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y948)","v":-4.6475663829364529E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z948)","v":-4.6475663829364529E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA948)","v":-4.6475663829364529E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB948)","v":-4.6475663829364515E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC948)","v":-4.6475663829364515E-2},-0.79008628509919643,0,0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q949","v":0},{"$f":"Asset_NoReclass!R949","v":0},{"$f":"Asset_NoReclass!S949","v":0},{"$f":"Asset_NoReclass!T949","v":0},{"$f":"Asset_NoReclass!U949","v":0},{"$f":"Asset_NoReclass!V949","v":0},{"$f":"Asset_NoReclass!W949","v":0},{"$f":"Asset_NoReclass!X949","v":0},{"$f":"Asset_NoReclass!Y949","v":0},{"$f":"Asset_NoReclass!Z949","v":0},{"$f":"Asset_NoReclass!AA949","v":0},{"$f":"Asset_NoReclass!AB949","v":0},{"$f":"Asset_NoReclass!AC949","v":0},{"$f":"-IF(AD913<0,AD913,IF(AD901=0,0,MIN((AD913/AD901)*(AD913>0),AD913)))","v":0},{"$f":"-IF(AE913<0,AE913,IF(AE901=0,0,MIN((AE913/AE901)*(AE913>0),AE913)))","v":0},0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q950","v":0},{"$f":"Asset_NoReclass!R950","v":0},{"$f":"Asset_NoReclass!S950","v":0},{"$f":"Asset_NoReclass!T950","v":0},{"$f":"Asset_NoReclass!U950","v":0},{"$f":"Asset_NoReclass!V950","v":0},{"$f":"Asset_NoReclass!W950","v":0},{"$f":"Asset_NoReclass!X950","v":0},{"$f":"Asset_NoReclass!Y950","v":0},{"$f":"Asset_NoReclass!Z950","v":0},{"$f":"Asset_NoReclass!AA950","v":0},{"$f":"Asset_NoReclass!AB950","v":0},{"$f":"Asset_NoReclass!AC950","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q951","v":0},{"$f":"Asset_NoReclass!R951","v":0},{"$f":"Asset_NoReclass!S951","v":0},{"$f":"Asset_NoReclass!T951","v":0},{"$f":"Asset_NoReclass!U951","v":0},{"$f":"Asset_NoReclass!V951","v":0},{"$f":"Asset_NoReclass!W951","v":0},{"$f":"Asset_NoReclass!X951","v":0},{"$f":"Asset_NoReclass!Y951","v":0},{"$f":"Asset_NoReclass!Z951","v":0},{"$f":"Asset_NoReclass!AA951","v":0},{"$f":"Asset_NoReclass!AB951","v":0},{"$f":"Asset_NoReclass!AC951","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-10.83348169170284},-10.83348169170284,-10.83348169170284,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-7.5849293818441549E-2,-7.5849293818441549E-2,-7.5849293818441549E-2,-7.5849293818441521E-2,-7.5849293818441521E-2,{"$f":"SUM(AD942:AD951)","v":-1.2894379949135057},{"$f":"SUM(AE942:AE951)","v":0},0,0,0]
[{"$f":"ROW()","v":953},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q952-Asset_NoReclass!Q952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R952-Asset_NoReclass!R952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S952-Asset_NoReclass!S952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T952-Asset_NoReclass!T952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U952-Asset_NoReclass!U952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V952-Asset_NoReclass!V952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W952-Asset_NoReclass!W952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X952-Asset_NoReclass!X952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y952-Asset_NoReclass!Y952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z952-Asset_NoReclass!Z952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA952-Asset_NoReclass!AA952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB952-Asset_NoReclass!AB952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC952-Asset_NoReclass!AC952)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.4956777114263504},-3.6826017389710151,-8.8608811893683814,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE906+AE918+AE930+AE942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,{"$f":"T907+T919+T931+T943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,{"$f":"T908+T920+T932+T944","v":0},0,0,0,{"$f":"X908+X920+X932+X944","v":0},{"$f":"Y908+Y920+Y932+Y944","v":0},{"$f":"Z908+Z920+Z932+Z944","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0.43371115578237096,0.42202668005528743,0.4103422043282039,0.39865772860112036,{"$f":"T909+T921+T933+T945","v":0.38035675674740671},0.35656582357960021,0.30764681669449923,0.2820252091136658,{"$f":"X909+X921+X933+X945","v":0.25806740196780981},{"$f":"Y909+Y921+Y933+Y945","v":0.24633706551472756},{"$f":"Z909+Z921+Z933+Z945","v":0.23460672906164531},0.22287639260856307,0.21114605615548082,0.19941571970239858,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0.65233365316586944,0.63475933755338143,0.61718502194089342,0.59961070632840541,{"$f":"T910+T922+T934+T946","v":0.57208469122214589},0.53630136829243147,0.46272356415908122,0.42418677152565831,0.38815245779188445,0.3705091642558897,0.35286587071989495,0.33522257718390019,0.31757928364790544,0.29993599011191069,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T911+T923+T935+T947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,1.7183662170141905,1.6720722536580401,1.6257782903018898,1.5794843269457395,{"$f":"T912+T924+T936+T948","v":1.5069757659998708},1.4127159451911231,1.2188985446458107,1.1173855807630209,1.022464604246019,0.97598894041665452,0.92951327658728999,0.88303761275792547,0.83656194892856095,0.79008628509919643,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P913+P925+P937+P949","v":0},0,0,{"$f":"(S913+S925+S937+S949-S973)*(S913+S925+S937+S949-S973>0)","v":0},{"$f":"T913+T925+T937+T949","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD913+AD925+AD937+AD949,0)","v":0},{"$f":"AE913+AE925+AE937+AE949","v":0},0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"MAX(AD914+AD926+AD938+AD950,0)","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},{"$f":"T915+T927+T939+T951","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD915+AD927+AD939+AD951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":6.8182278975358335},{"$f":"SUM(Q954:Q963)","v":-4.0152537941670055},-14.848735485869843,4.9188216393423794,4.8004860914365377,4.646652014530269,4.3303378029665049,4.1646664388694585,4.0097533414728268,3.9339040476543858,3.858054753835944,3.7822054600175026,3.7063561661990612,3.6305068723806198,{"$f":"SUM(AD954:AD963)","v":2.341068877467114},{"$f":"SUM(AE954:AE963)","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":965},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q964-Asset_NoReclass!Q964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R964-Asset_NoReclass!R964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S964-Asset_NoReclass!S964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T964-Asset_NoReclass!T964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U964-Asset_NoReclass!U964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V964-Asset_NoReclass!V964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W964-Asset_NoReclass!W964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X964-Asset_NoReclass!X964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y964-Asset_NoReclass!Y964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z964-Asset_NoReclass!Z964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA964-Asset_NoReclass!AA964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB964-Asset_NoReclass!AB964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC964-Asset_NoReclass!AC964)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-14.039160639765747}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.548717374718446]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3160802430867674E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-30.601038816915061}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59,{"$f":"IF(AC980>0,IF(AD$131=\"\",AC980-1,MIN(AC980-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD980-1)","v":41},40,39,38]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD979=\"\",MAX(0,AC982-1),Inputs!$D$71-(AC$6-LEFT($A978,4)))","v":18},17,16,15,14]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,{"$f":"IF(AC983>0,IF(AD$131=\"\",AC983-1,MIN(AC983-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC987+1)","v":18},{"$f":"MAX(0,AD987-1)","v":17},{"$f":"MAX(0,AE987-1)","v":16},{"$f":"MAX(0,AF987-1)","v":15},{"$f":"MAX(0,AG987-1)","v":14}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"IF(AC989>0,IF(AD$131=\"\",AC989-1,MIN(AC989-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD989-1)","v":41},40,39,38]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},620.93091868550505,615.35170193784109,609.77248519017712,600.80524276090978,591.83800033164243,582.87075790237509,573.90351547310775,564.9362730438404,555.96903061457306,547.00178818530571,538.03454575603837,529.06730332677103,520.10006089750368,507.7167261142298,495.33339133095592,482.95005654768204,470.56672176440816]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},129.81325397138477,128.25101370432671,126.68877343726864,122.16417438593761,117.63957533460659,113.11497628327557,108.59037723194454,104.06577818061352,99.541179129282497,95.016580077951474,90.491981026620451,85.967381975289427,81.442782923958404,76.918183872627381,72.393584821296358,67.868985769965334,63.344386718634311]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},2.277267455753508,2.1936413739739486,2.1100152921943893,1.97331594642178,1.8456171293637305,1.74748249538425,1.6326940174599338,1.424769033375056,1.3628225536630971,1.3008760739511382,1.2389295942391794,1.1769831145272205,1.1150366348152616,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},4.3727891935911822,4.2122111175359773,4.0516330414807724,3.7891441447746708,3.5439379851490105,3.3555007131464083,3.1350848746167421,2.7358291257204717,2.6168800332978424,2.4979309408752131,2.3789818484525838,2.2600327560299545,2.1410836636073252,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0.10088101871543087,9.997457799521349E-2,9.906813727499611E-2,9.7611252903304996E-2,9.6154368531613882E-2,9.4697484159922768E-2,9.3240599788231654E-2,9.178371541654054E-2,9.0326831044849426E-2,8.8869946673158312E-2,8.7413062301467198E-2,8.5956177929776084E-2,8.449929355808497E-2,5.6332862372056647E-2,2.8166431186028323E-2,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},30.213622608781574,29.839196565150115,29.464770521518655,28.400652093606919,27.338265816442068,26.281569163012062,25.221667479173025,24.143841685115099,23.094109437936183,22.044377190757267,20.994644943578351,19.944912696399435,18.895180449220518,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1047","v":0},{"$f":"Q1047","v":0},{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0},0,{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0}]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"AD1048","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":789.48982014416629},781.72882648725795,773.96783283034938,759.01122779498894,744.08263817617035,729.24607125178818,714.35766688652507,699.17936199451594,684.45543581023242,669.73150962594889,655.00758344166525,640.28365725738183,625.55973107309819,586.47233005966416,569.53622979387319,552.60012952808222,535.69219569347729]
[{"$f":"ROW()","v":1003},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1002-Asset_NoReclass!R1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1002-Asset_NoReclass!S1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1002-Asset_NoReclass!T1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1002-Asset_NoReclass!U1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1002-Asset_NoReclass!V1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1002-Asset_NoReclass!W1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1002-Asset_NoReclass!X1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1002-Asset_NoReclass!Y1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1002-Asset_NoReclass!Z1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1002-Asset_NoReclass!AA1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1002-Asset_NoReclass!AB1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1002-Asset_NoReclass!AC1002)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1004)","v":620.93091868550505}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1005)","v":129.81325397138477}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1006)","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1007)","v":2.277267455753508}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1008)","v":4.3727891935911822}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1009)","v":0.10088101871543087}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1010)","v":30.213622608781574}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1012","v":1.7810872104348701}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":789.48982014416629}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1014)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1016)","v":0},{"$f":"-Inputs!AD1593","v":0},{"$f":"-Inputs!AE1593","v":0},{"$f":"-Inputs!AF1593","v":0},{"$f":"-Inputs!AG1593","v":0},{"$f":"-Inputs!AH1593","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1017)","v":0},{"$f":"-Inputs!AD1594","v":0},{"$f":"-Inputs!AE1594","v":0},{"$f":"-Inputs!AF1594","v":0},{"$f":"-Inputs!AG1594","v":0},{"$f":"-Inputs!AH1594","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1018)","v":0},{"$f":"-Inputs!AD1595","v":0},{"$f":"-Inputs!AE1595","v":0},{"$f":"-Inputs!AF1595","v":0},{"$f":"-Inputs!AG1595","v":0},{"$f":"-Inputs!AH1595","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1019)","v":-6.1341656765666754E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1019)","v":-5.2341128051107084E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1019)","v":-2.2776944972537912E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1019)","v":-3.9430788917373623E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1019)","v":-0.13256729507793522},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1019)","v":0},{"$f":"-Inputs!AD1596","v":0},{"$f":"-Inputs!AE1596","v":0},{"$f":"-Inputs!AF1596","v":0},{"$f":"-Inputs!AG1596","v":0},{"$f":"-Inputs!AH1596","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1020)","v":-0.1177877166532172},{"$f":"SUM(RegDepPipeline:RegDepOther!U1020)","v":-0.10050497957277578},{"$f":"SUM(RegDepPipeline:RegDepOther!V1020)","v":-4.3736091949717559E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1020)","v":-7.571465847678166E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1020)","v":-0.25455456884338595},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1020)","v":0},{"$f":"-Inputs!AD1597","v":0},{"$f":"-Inputs!AE1597","v":0},{"$f":"-Inputs!AF1597","v":0},{"$f":"-Inputs!AG1597","v":0},{"$f":"-Inputs!AH1597","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1021)","v":0},{"$f":"-Inputs!AD1598","v":0},{"$f":"-Inputs!AE1598","v":0},{"$f":"-Inputs!AF1598","v":0},{"$f":"-Inputs!AG1598","v":0},{"$f":"-Inputs!AH1598","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1022)","v":-1.1805195000354542E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1022)","v":-1.0073044253471917E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1022)","v":-4.3834205186262937E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1022)","v":-7.5884509276565645E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1022)","v":-2.551256114654691E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1022)","v":0},{"$f":"-Inputs!AD1599","v":0},{"$f":"-Inputs!AE1599","v":0},{"$f":"-Inputs!AF1599","v":0},{"$f":"-Inputs!AG1599","v":0},{"$f":"-Inputs!AH1599","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1023","v":0},{"$f":"Asset_NoReclass!S1023","v":0},{"$f":"Asset_NoReclass!T1023","v":0},{"$f":"Asset_NoReclass!U1023","v":0},{"$f":"Asset_NoReclass!V1023","v":0},{"$f":"Asset_NoReclass!W1023","v":0},{"$f":"Asset_NoReclass!X1023","v":0},{"$f":"Asset_NoReclass!Y1023","v":0},{"$f":"Asset_NoReclass!Z1023","v":0},{"$f":"Asset_NoReclass!AA1023","v":0},{"$f":"Asset_NoReclass!AB1023","v":0},{"$f":"Asset_NoReclass!AC1023","v":0},{"$f":"-Inputs!AD1600","v":0},{"$f":"-Inputs!AE1600","v":0},{"$f":"-Inputs!AF1600","v":0},{"$f":"-Inputs!AG1600","v":0},{"$f":"-Inputs!AH1600","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1024","v":0},{"$f":"Asset_NoReclass!S1024","v":0},{"$f":"Asset_NoReclass!T1024","v":0},{"$f":"Asset_NoReclass!U1024","v":0},{"$f":"Asset_NoReclass!V1024","v":0},{"$f":"Asset_NoReclass!W1024","v":0},{"$f":"Asset_NoReclass!X1024","v":0},{"$f":"Asset_NoReclass!Y1024","v":0},{"$f":"Asset_NoReclass!Z1024","v":0},{"$f":"Asset_NoReclass!AA1024","v":0},{"$f":"Asset_NoReclass!AB1024","v":0},{"$f":"Asset_NoReclass!AC1024","v":0},{"$f":"-Inputs!AD1601","v":0},{"$f":"-Inputs!AE1601","v":0},{"$f":"-Inputs!AF1601","v":0},{"$f":"-Inputs!AG1601","v":0},{"$f":"-Inputs!AH1601","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1025","v":0},{"$f":"Asset_NoReclass!S1025","v":0},{"$f":"Asset_NoReclass!T1025","v":0},{"$f":"Asset_NoReclass!U1025","v":0},{"$f":"Asset_NoReclass!V1025","v":0},{"$f":"Asset_NoReclass!W1025","v":0},{"$f":"Asset_NoReclass!X1025","v":0},{"$f":"Asset_NoReclass!Y1025","v":0},{"$f":"Asset_NoReclass!Z1025","v":0},{"$f":"Asset_NoReclass!AA1025","v":0},{"$f":"Asset_NoReclass!AB1025","v":0},{"$f":"Asset_NoReclass!AC1025","v":0},{"$f":"-Inputs!AD1602","v":0},{"$f":"-Inputs!AE1602","v":0},{"$f":"-Inputs!AF1602","v":0},{"$f":"-Inputs!AG1602","v":0},{"$f":"-Inputs!AH1602","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,-0.1909345684192385,-0.16291915187735478,-7.0896457440881758E-2,-0.12273389832181184,-0.41263442506786813,0,0,0,0,0,{"$f":"SUM(AD1016:AD1025)","v":0},{"$f":"SUM(AE1016:AE1025)","v":0},0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1026-Asset_NoReclass!R1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1026-Asset_NoReclass!S1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1026-Asset_NoReclass!T1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1026-Asset_NoReclass!U1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1026-Asset_NoReclass!V1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1026-Asset_NoReclass!W1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1026-Asset_NoReclass!X1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1026-Asset_NoReclass!Y1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1026-Asset_NoReclass!Z1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1026-Asset_NoReclass!AA1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1026-Asset_NoReclass!AB1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1026-Asset_NoReclass!AC1026)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1028)","v":-5.5792167476639491},{"$f":"SUM(RegDepPipeline:RegDepOther!S1028)","v":-5.5792167476639491},{"$f":"SUM(RegDepPipeline:RegDepOther!T1028)","v":-8.9672424292673103},{"$f":"SUM(RegDepPipeline:RegDepOther!U1028)","v":-8.9672424292673103},{"$f":"SUM(RegDepPipeline:RegDepOther!V1028)","v":-8.9672424292673103},{"$f":"SUM(RegDepPipeline:RegDepOther!W1028)","v":-8.9672424292673121},{"$f":"SUM(RegDepPipeline:RegDepOther!X1028)","v":-8.9672424292673121},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1028)","v":-8.9672424292673067},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1028)","v":-8.9672424292673067},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1028)","v":-8.9672424292673067},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1028)","v":-8.967242429267305},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1028)","v":-8.967242429267305},{"$f":"-IF(AND(AD980=0,AC1040>0),AD992,IF(AD992<0,AD992,IF(AD980=0,0,MIN((AD992/AD980)*(AD992>0),AD992))))","v":-12.383334783273897},{"$f":"-IF(AE992<0,AE992,IF(AE980=0,0,MIN((AE992/AE980)*(AE992>0),AE992)))","v":-12.383334783273897},-12.383334783273899,-12.383334783273899,-12.383334783273899]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1029)","v":-1.5622402670580695},{"$f":"SUM(RegDepPipeline:RegDepOther!S1029)","v":-1.5622402670580695},{"$f":"SUM(RegDepPipeline:RegDepOther!T1029)","v":-4.5245990513310232},{"$f":"SUM(RegDepPipeline:RegDepOther!U1029)","v":-4.5245990513310232},{"$f":"SUM(RegDepPipeline:RegDepOther!V1029)","v":-4.5245990513310232},{"$f":"SUM(RegDepPipeline:RegDepOther!W1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!X1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1029)","v":-4.5245990513310224},-4.5245990513310224,-4.5245990513310224,-4.5245990513310224,-4.5245990513310224,-4.5245990513310224]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1030)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1031)","v":-8.3626081779559533E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S1031)","v":-8.3626081779559533E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1031)","v":-7.5357689006942452E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1031)","v":-7.5357689006942466E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1031)","v":-7.5357689006942466E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1031)","v":-7.535768900694248E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1031)","v":-7.535768900694248E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1031)","v":-6.1946479711958949E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1031)","v":-6.1946479711958956E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1031)","v":-6.1946479711958949E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1031)","v":-6.1946479711958949E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1031)","v":-6.1946479711958949E-2},-1.1150366348152616,0,0,0,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1032)","v":-0.16057807605520519},{"$f":"SUM(RegDepPipeline:RegDepOther!S1032)","v":-0.16057807605520519},{"$f":"SUM(RegDepPipeline:RegDepOther!T1032)","v":-0.14470118005288471},{"$f":"SUM(RegDepPipeline:RegDepOther!U1032)","v":-0.14470118005288474},{"$f":"SUM(RegDepPipeline:RegDepOther!V1032)","v":-0.14470118005288474},{"$f":"SUM(RegDepPipeline:RegDepOther!W1032)","v":-0.14470118005288476},{"$f":"SUM(RegDepPipeline:RegDepOther!X1032)","v":-0.14470118005288476},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1032)","v":-0.11894909242262913},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1032)","v":-0.11894909242262915},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1032)","v":-0.11894909242262913},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1032)","v":-0.11894909242262913},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1032)","v":-0.11894909242262913},-2.1410836636073252,0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1033)","v":-9.0644072021738573E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!S1033)","v":-9.0644072021738573E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!T1033)","v":-1.4568843716911189E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U1033)","v":-1.4568843716911189E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1033)","v":-1.4568843716911189E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1033)","v":-1.4568843716911194E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1033)","v":-1.4568843716911194E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1033)","v":-1.4568843716911185E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1033)","v":-1.4568843716911185E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1033)","v":-1.4568843716911185E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1033)","v":-1.4568843716911181E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1033)","v":-1.4568843716911181E-3},-2.8166431186028323E-2,-2.8166431186028323E-2,-2.8166431186028323E-2,0,0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1034)","v":-0.37442604363145943},{"$f":"SUM(RegDepPipeline:RegDepOther!S1034)","v":-0.37442604363145943},{"$f":"SUM(RegDepPipeline:RegDepOther!T1034)","v":-1.0523132329113807},{"$f":"SUM(RegDepPipeline:RegDepOther!U1034)","v":-1.0523132329113807},{"$f":"SUM(RegDepPipeline:RegDepOther!V1034)","v":-1.0523132329113807},{"$f":"SUM(RegDepPipeline:RegDepOther!W1034)","v":-1.0523132329113805},{"$f":"SUM(RegDepPipeline:RegDepOther!X1034)","v":-1.0523132329113805},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1034)","v":-1.0497322471789172},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1034)","v":-1.0497322471789172},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1034)","v":-1.0497322471789172},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1034)","v":-1.0497322471789172},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1034)","v":-1.0497322471789172},-18.895180449220518,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1035","v":0},{"$f":"Asset_NoReclass!S1035","v":0},{"$f":"Asset_NoReclass!T1035","v":0},{"$f":"Asset_NoReclass!U1035","v":0},{"$f":"Asset_NoReclass!V1035","v":0},{"$f":"Asset_NoReclass!W1035","v":0},{"$f":"Asset_NoReclass!X1035","v":0},{"$f":"Asset_NoReclass!Y1035","v":0},{"$f":"Asset_NoReclass!Z1035","v":0},{"$f":"Asset_NoReclass!AA1035","v":0},{"$f":"Asset_NoReclass!AB1035","v":0},{"$f":"Asset_NoReclass!AC1035","v":0},{"$f":"-IF(AD999<0,AD999,IF(AD987=0,0,MIN((AD999/AD987)*(AD999>0),AD999)))","v":0},{"$f":"-IF(AE999<0,AE999,IF(AE987=0,0,MIN((AE999/AE987)*(AE999>0),AE999)))","v":0},0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1036","v":0},{"$f":"Asset_NoReclass!S1036","v":0},{"$f":"Asset_NoReclass!T1036","v":0},{"$f":"Asset_NoReclass!U1036","v":0},{"$f":"Asset_NoReclass!V1036","v":0},{"$f":"Asset_NoReclass!W1036","v":0},{"$f":"Asset_NoReclass!X1036","v":0},{"$f":"Asset_NoReclass!Y1036","v":0},{"$f":"Asset_NoReclass!Z1036","v":0},{"$f":"Asset_NoReclass!AA1036","v":0},{"$f":"Asset_NoReclass!AB1036","v":0},{"$f":"Asset_NoReclass!AC1036","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1037","v":0},{"$f":"Asset_NoReclass!S1037","v":0},{"$f":"Asset_NoReclass!T1037","v":0},{"$f":"Asset_NoReclass!U1037","v":0},{"$f":"Asset_NoReclass!V1037","v":0},{"$f":"Asset_NoReclass!W1037","v":0},{"$f":"Asset_NoReclass!X1037","v":0},{"$f":"Asset_NoReclass!Y1037","v":0},{"$f":"Asset_NoReclass!Z1037","v":0},{"$f":"Asset_NoReclass!AA1037","v":0},{"$f":"Asset_NoReclass!AB1037","v":0},{"$f":"Asset_NoReclass!AC1037","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-7.7609936569084592},-7.7609936569084592,-14.765670466941232,-14.765670466941232,-14.765670466941232,-14.765670466941234,-14.765670466941234,-14.723926184283526,-14.723926184283526,-14.723926184283526,-14.723926184283526,-14.723926184283526,{"$f":"SUM(AD1028:AD1037)","v":-39.087401013434054},{"$f":"SUM(AE1028:AE1037)","v":-16.936100265790948},-16.936100265790952,-16.907933834604922,-16.907933834604922]
[{"$f":"ROW()","v":1039},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1038-Asset_NoReclass!R1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1038-Asset_NoReclass!S1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1038-Asset_NoReclass!T1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1038-Asset_NoReclass!U1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1038-Asset_NoReclass!V1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1038-Asset_NoReclass!W1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1038-Asset_NoReclass!X1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1038-Asset_NoReclass!Y1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1038-Asset_NoReclass!Z1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1038-Asset_NoReclass!AA1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1038-Asset_NoReclass!AB1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1038-Asset_NoReclass!AC1038)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":620.93091868550505},615.35170193784109,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":609.77248519017712},{"$f":"T992+T1004+T1016+T1028","v":600.80524276090978},591.83800033164243,582.87075790237509,573.90351547310775,564.9362730438404,555.96903061457306,547.00178818530571,538.03454575603837,529.06730332677103,520.10006089750368,507.7167261142298,{"$f":"AE992+AE1004+AE1016+AE1028","v":495.33339133095592},482.95005654768204,470.56672176440816,458.18338698113428]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,129.81325397138477,128.25101370432671,126.68877343726864,{"$f":"T993+T1005+T1017+T1029","v":122.16417438593761},117.63957533460659,113.11497628327557,108.59037723194454,104.06577818061352,99.541179129282497,95.016580077951474,90.491981026620451,85.967381975289427,81.442782923958404,76.918183872627381,72.393584821296358,67.868985769965334,63.344386718634311,58.819787667303288]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T994+T1006+T1018+T1030","v":0},0,0,0,{"$f":"X994+X1006+X1018+X1030","v":0},{"$f":"Y994+Y1006+Y1018+Y1030","v":0},{"$f":"Z994+Z1006+Z1018+Z1030","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,2.277267455753508,2.1936413739739486,2.1100152921943893,{"$f":"T995+T1007+T1019+T1031","v":1.97331594642178},1.8456171293637305,1.74748249538425,1.6326940174599338,{"$f":"X995+X1007+X1019+X1031","v":1.424769033375056},{"$f":"Y995+Y1007+Y1019+Y1031","v":1.3628225536630971},{"$f":"Z995+Z1007+Z1019+Z1031","v":1.3008760739511382},1.2389295942391794,1.1769831145272205,1.1150366348152616,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,4.3727891935911822,4.2122111175359773,4.0516330414807724,{"$f":"T996+T1008+T1020+T1032","v":3.7891441447746708},3.5439379851490105,3.3555007131464083,3.1350848746167421,2.7358291257204717,2.6168800332978424,2.4979309408752131,2.3789818484525838,2.2600327560299545,2.1410836636073252,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0.10088101871543087,9.997457799521349E-2,9.906813727499611E-2,{"$f":"T997+T1009+T1021+T1033","v":9.7611252903304996E-2},9.6154368531613882E-2,9.4697484159922768E-2,9.3240599788231654E-2,9.178371541654054E-2,9.0326831044849426E-2,8.8869946673158312E-2,8.7413062301467198E-2,8.5956177929776084E-2,8.449929355808497E-2,5.6332862372056647E-2,2.8166431186028323E-2,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,30.213622608781574,29.839196565150115,29.464770521518655,{"$f":"T998+T1010+T1022+T1034","v":28.400652093606919},27.338265816442068,26.281569163012062,25.221667479173025,24.143841685115099,23.094109437936183,22.044377190757267,20.994644943578351,19.944912696399435,18.895180449220518,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R999+R1011+R1023+R1035","v":0},{"$f":"(S999+S1011+S1023+S1035-S1059)*(S999+S1011+S1023+S1035-S1059>0)","v":0},{"$f":"T999+T1011+T1023+T1035","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD999+AD1011+AD1023+AD1035,0)","v":0},{"$f":"AE999+AE1011+AE1023+AE1035","v":0},0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"MAX(AD1000+AD1012+AD1024+AD1036,0)","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},{"$f":"T1001+T1013+T1025+T1037","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1001+AD1013+AD1025+AD1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":789.48982014416629},{"$f":"SUM(R1040:R1049)","v":781.72882648725795},773.96783283034938,759.01122779498894,744.08263817617035,729.24607125178818,714.35766688652507,699.17936199451594,684.45543581023242,669.73150962594889,655.00758344166525,640.28365725738183,625.55973107309819,{"$f":"SUM(AD1040:AD1049)","v":586.47233005966416},{"$f":"SUM(AE1040:AE1049)","v":569.53622979387319},552.60012952808222,535.69219569347729,518.78426185887247]
[{"$f":"ROW()","v":1051},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1050-Asset_NoReclass!R1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1050-Asset_NoReclass!S1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1050-Asset_NoReclass!T1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1050-Asset_NoReclass!U1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1050-Asset_NoReclass!V1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1050-Asset_NoReclass!W1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1050-Asset_NoReclass!X1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1050-Asset_NoReclass!Y1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1050-Asset_NoReclass!Z1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1050-Asset_NoReclass!AA1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1050-Asset_NoReclass!AB1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1050-Asset_NoReclass!AC1050)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"IF(AC1066>0,IF(AD$131=\"\",AC1066-1,MIN(AC1066-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1066-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD1065=\"\",MAX(0,AC1068-1),Inputs!$D$71-(AC$6-LEFT($A1064,4)))","v":19},18,17,16,15]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,{"$f":"IF(AC1069>0,IF(AD$131=\"\",AC1069-1,MIN(AC1069-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1073+1)","v":19},{"$f":"MAX(0,AD1073-1)","v":18},{"$f":"MAX(0,AE1073-1)","v":17},{"$f":"MAX(0,AF1073-1)","v":16},{"$f":"MAX(0,AG1073-1)","v":15}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,{"$f":"IF(AC1075>0,IF(AD$131=\"\",AC1075-1,MIN(AC1075-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1075-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0.50249914746704039,0.27060552517613229,0.26127430017005876,0.25194307516398523,0.17303320309683845,0.16370197809076492,0.13768104811324472,0.13194433777519285,0.12620762743714098,0.12047091709908911,0.11473420676103724,0.10899749642298537,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},8.8841277429904095E-2,4.7842748903000963E-2,4.6192998940828518E-2,4.4543248978656073E-2,3.059207339634237E-2,2.8942323434169921E-2,2.4341852625871466E-2,2.3327608766460155E-2,2.2313364907048844E-2,2.1299121047637534E-2,2.0284877188226223E-2,1.9270633328814912E-2,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0.17328857048738189,0.13664253895624306,0.13325203458750562,0.12986153021876817,0.11547554754017279,0.11208504317143535,0.10605707318985851,0.10323460815123345,0.10041214311260839,9.7589678073983332E-2,9.4767213035358275E-2,9.1944747996733217E-2,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1133","v":0},{"$f":"R1133","v":0},{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0},0,{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0}]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"AD1134","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.5795628996387823},1.270024717289832,1.2556532379528487,1.2412817586158653,1.1340347282878094,1.119663248950826,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751658,1.0447202012390775,1.0351467820029892,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1089},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1088-Asset_NoReclass!S1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1088-Asset_NoReclass!T1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1088-Asset_NoReclass!U1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1088-Asset_NoReclass!V1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1088-Asset_NoReclass!W1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1088-Asset_NoReclass!X1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1088-Asset_NoReclass!Y1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1088-Asset_NoReclass!Z1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1088-Asset_NoReclass!AA1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1088-Asset_NoReclass!AB1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1088-Asset_NoReclass!AC1088)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1090)","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1091)","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1092)","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1093)","v":0.50249914746704039}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1094)","v":8.8841277429904095E-2}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1095)","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1096)","v":0.17328857048738189}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1097","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1098","v":0.81493390425445578}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1099","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.5795628996387823}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1100)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1102)","v":0},{"$f":"-Inputs!AD1605","v":0},{"$f":"-Inputs!AE1605","v":0},{"$f":"-Inputs!AF1605","v":0},{"$f":"-Inputs!AG1605","v":0},{"$f":"-Inputs!AH1605","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1103)","v":0},{"$f":"-Inputs!AD1606","v":0},{"$f":"-Inputs!AE1606","v":0},{"$f":"-Inputs!AF1606","v":0},{"$f":"-Inputs!AG1606","v":0},{"$f":"-Inputs!AH1606","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1104)","v":0},{"$f":"-Inputs!AD1607","v":0},{"$f":"-Inputs!AE1607","v":0},{"$f":"-Inputs!AF1607","v":0},{"$f":"-Inputs!AG1607","v":0},{"$f":"-Inputs!AH1607","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1105)","v":-6.9578647061073237E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1105)","v":-1.6689704971446669E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1105)","v":0},{"$f":"-Inputs!AD1608","v":0},{"$f":"-Inputs!AE1608","v":0},{"$f":"-Inputs!AF1608","v":0},{"$f":"-Inputs!AG1608","v":0},{"$f":"-Inputs!AH1608","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1106)","v":-1.2301425620141254E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1106)","v":-2.9507208461260082E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1106)","v":0},{"$f":"-Inputs!AD1609","v":0},{"$f":"-Inputs!AE1609","v":0},{"$f":"-Inputs!AF1609","v":0},{"$f":"-Inputs!AG1609","v":0},{"$f":"-Inputs!AH1609","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1107)","v":0},{"$f":"-Inputs!AD1610","v":0},{"$f":"-Inputs!AE1610","v":0},{"$f":"-Inputs!AF1610","v":0},{"$f":"-Inputs!AG1610","v":0},{"$f":"-Inputs!AH1610","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1108)","v":-1.0995478309857934E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1108)","v":-2.6374656128394024E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1108)","v":0},{"$f":"-Inputs!AD1611","v":0},{"$f":"-Inputs!AE1611","v":0},{"$f":"-Inputs!AF1611","v":0},{"$f":"-Inputs!AG1611","v":0},{"$f":"-Inputs!AH1611","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1109","v":0},{"$f":"Asset_NoReclass!T1109","v":0},{"$f":"Asset_NoReclass!U1109","v":0},{"$f":"Asset_NoReclass!V1109","v":0},{"$f":"Asset_NoReclass!W1109","v":0},{"$f":"Asset_NoReclass!X1109","v":0},{"$f":"Asset_NoReclass!Y1109","v":0},{"$f":"Asset_NoReclass!Z1109","v":0},{"$f":"Asset_NoReclass!AA1109","v":0},{"$f":"Asset_NoReclass!AB1109","v":0},{"$f":"Asset_NoReclass!AC1109","v":0},{"$f":"-Inputs!AD1612","v":0},{"$f":"-Inputs!AE1612","v":0},{"$f":"-Inputs!AF1612","v":0},{"$f":"-Inputs!AG1612","v":0},{"$f":"-Inputs!AH1612","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1110","v":0},{"$f":"Asset_NoReclass!T1110","v":0},{"$f":"Asset_NoReclass!U1110","v":0},{"$f":"Asset_NoReclass!V1110","v":0},{"$f":"Asset_NoReclass!W1110","v":0},{"$f":"Asset_NoReclass!X1110","v":0},{"$f":"Asset_NoReclass!Y1110","v":0},{"$f":"Asset_NoReclass!Z1110","v":0},{"$f":"Asset_NoReclass!AA1110","v":0},{"$f":"Asset_NoReclass!AB1110","v":0},{"$f":"Asset_NoReclass!AC1110","v":0},{"$f":"-Inputs!AD1613","v":0},{"$f":"-Inputs!AE1613","v":0},{"$f":"-Inputs!AF1613","v":0},{"$f":"-Inputs!AG1613","v":0},{"$f":"-Inputs!AH1613","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1111","v":0},{"$f":"Asset_NoReclass!T1111","v":0},{"$f":"Asset_NoReclass!U1111","v":0},{"$f":"Asset_NoReclass!V1111","v":0},{"$f":"Asset_NoReclass!W1111","v":0},{"$f":"Asset_NoReclass!X1111","v":0},{"$f":"Asset_NoReclass!Y1111","v":0},{"$f":"Asset_NoReclass!Z1111","v":0},{"$f":"Asset_NoReclass!AA1111","v":0},{"$f":"Asset_NoReclass!AB1111","v":0},{"$f":"Asset_NoReclass!AC1111","v":0},{"$f":"-Inputs!AD1614","v":0},{"$f":"-Inputs!AE1614","v":0},{"$f":"-Inputs!AF1614","v":0},{"$f":"-Inputs!AG1614","v":0},{"$f":"-Inputs!AH1614","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},0,0,-9.287555099107242E-2,0,-2.2277891430412082E-2,0,0,0,0,0,{"$f":"SUM(AD1102:AD1111)","v":0},{"$f":"SUM(AE1102:AE1111)","v":0},0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1112-Asset_NoReclass!S1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1112-Asset_NoReclass!T1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1112-Asset_NoReclass!U1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1112-Asset_NoReclass!V1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1112-Asset_NoReclass!W1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1112-Asset_NoReclass!X1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1112-Asset_NoReclass!Y1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1112-Asset_NoReclass!Z1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1112-Asset_NoReclass!AA1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1112-Asset_NoReclass!AB1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1112-Asset_NoReclass!AC1112)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1114)","v":-1.7022644385542238},{"$f":"SUM(RegDepPipeline:RegDepOther!T1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1114)","v":0},{"$f":"-IF(AND(AD1066=0,AC1126>0),AD1078,IF(AD1078<0,AD1078,IF(AD1066=0,0,MIN((AD1078/AD1066)*(AD1078>0),AD1078))))","v":0},{"$f":"-IF(AE1078<0,AE1078,IF(AE1066=0,0,MIN((AE1078/AE1066)*(AE1078>0),AE1078)))","v":0},0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1115)","v":-1.9498468179461832E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1115)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1116)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1117)","v":-0.2318936222909081},{"$f":"SUM(RegDepPipeline:RegDepOther!T1117)","v":-9.3312250060735256E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U1117)","v":-9.3312250060735256E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1117)","v":-9.3312250060735256E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1117)","v":-9.3312250060735256E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1117)","v":-9.3312250060735256E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1117)","v":-5.736710338051865E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1117)","v":-5.7367103380518642E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1117)","v":-5.7367103380518633E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1117)","v":-5.7367103380518633E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1117)","v":-5.7367103380518633E-3},-0.10899749642298537,0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1118)","v":-4.0998528526903132E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1118)","v":-1.6497499621724468E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U1118)","v":-1.6497499621724468E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1118)","v":-1.6497499621724468E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1118)","v":-1.6497499621724468E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1118)","v":-1.6497499621724468E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1118)","v":-1.0142438594113112E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1118)","v":-1.0142438594113112E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1118)","v":-1.014243859411311E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1118)","v":-1.014243859411311E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1118)","v":-1.014243859411311E-3},-1.9270633328814912E-2,0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1119)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1120)","v":-3.6646031531138809E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1120)","v":-3.3905043687374519E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U1120)","v":-3.3905043687374519E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1120)","v":-3.3905043687374519E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1120)","v":-3.3905043687374519E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1120)","v":-3.3905043687374524E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1120)","v":-2.8224650386250638E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1120)","v":-2.8224650386250638E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1120)","v":-2.8224650386250638E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1120)","v":-2.8224650386250638E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1120)","v":-2.8224650386250638E-3},-9.1944747996733217E-2,0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1121","v":0},{"$f":"Asset_NoReclass!T1121","v":0},{"$f":"Asset_NoReclass!U1121","v":0},{"$f":"Asset_NoReclass!V1121","v":0},{"$f":"Asset_NoReclass!W1121","v":0},{"$f":"Asset_NoReclass!X1121","v":0},{"$f":"Asset_NoReclass!Y1121","v":0},{"$f":"Asset_NoReclass!Z1121","v":0},{"$f":"Asset_NoReclass!AA1121","v":0},{"$f":"Asset_NoReclass!AB1121","v":0},{"$f":"Asset_NoReclass!AC1121","v":0},{"$f":"-IF(AD1085<0,AD1085,IF(AD1073=0,0,MIN((AD1085/AD1073)*(AD1085>0),AD1085)))","v":0},{"$f":"-IF(AE1085<0,AE1085,IF(AE1073=0,0,MIN((AE1085/AE1073)*(AE1085>0),AE1085)))","v":0},0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1122","v":0},{"$f":"Asset_NoReclass!T1122","v":0},{"$f":"Asset_NoReclass!U1122","v":0},{"$f":"Asset_NoReclass!V1122","v":0},{"$f":"Asset_NoReclass!W1122","v":0},{"$f":"Asset_NoReclass!X1122","v":0},{"$f":"Asset_NoReclass!Y1122","v":0},{"$f":"Asset_NoReclass!Z1122","v":0},{"$f":"Asset_NoReclass!AA1122","v":0},{"$f":"Asset_NoReclass!AB1122","v":0},{"$f":"Asset_NoReclass!AC1122","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1123","v":0},{"$f":"Asset_NoReclass!T1123","v":0},{"$f":"Asset_NoReclass!U1123","v":0},{"$f":"Asset_NoReclass!V1123","v":0},{"$f":"Asset_NoReclass!W1123","v":0},{"$f":"Asset_NoReclass!X1123","v":0},{"$f":"Asset_NoReclass!Y1123","v":0},{"$f":"Asset_NoReclass!Z1123","v":0},{"$f":"Asset_NoReclass!AA1123","v":0},{"$f":"Asset_NoReclass!AB1123","v":0},{"$f":"Asset_NoReclass!AC1123","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.031301089082636},-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983425E-2,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,{"$f":"SUM(AD1114:AD1123)","v":-0.22021287774853349},{"$f":"SUM(AE1114:AE1123)","v":0},0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1124-Asset_NoReclass!S1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1124-Asset_NoReclass!T1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1124-Asset_NoReclass!U1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1124-Asset_NoReclass!V1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1124-Asset_NoReclass!W1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1124-Asset_NoReclass!X1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1124-Asset_NoReclass!Y1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1124-Asset_NoReclass!Z1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1124-Asset_NoReclass!AA1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1124-Asset_NoReclass!AB1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1124-Asset_NoReclass!AC1124)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE1078+AE1090+AE1102+AE1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1079+T1091+T1103+T1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1080+T1092+T1104+T1116","v":0},0,0,0,{"$f":"X1080+X1092+X1104+X1116","v":0},{"$f":"Y1080+Y1092+Y1104+Y1116","v":0},{"$f":"Z1080+Z1092+Z1104+Z1116","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50249914746704039,0.27060552517613229,{"$f":"T1081+T1093+T1105+T1117","v":0.26127430017005876},0.25194307516398523,0.17303320309683845,0.16370197809076492,{"$f":"X1081+X1093+X1105+X1117","v":0.13768104811324472},{"$f":"Y1081+Y1093+Y1105+Y1117","v":0.13194433777519285},{"$f":"Z1081+Z1093+Z1105+Z1117","v":0.12620762743714098},0.12047091709908911,0.11473420676103724,0.10899749642298537,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8841277429904095E-2,4.7842748903000963E-2,{"$f":"T1082+T1094+T1106+T1118","v":4.6192998940828518E-2},4.4543248978656073E-2,3.059207339634237E-2,2.8942323434169921E-2,2.4341852625871466E-2,2.3327608766460155E-2,2.2313364907048844E-2,2.1299121047637534E-2,2.0284877188226223E-2,1.9270633328814912E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1083+T1095+T1107+T1119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17328857048738189,0.13664253895624306,{"$f":"T1084+T1096+T1108+T1120","v":0.13325203458750562},0.12986153021876817,0.11547554754017279,0.11208504317143535,0.10605707318985851,0.10323460815123345,0.10041214311260839,9.7589678073983332E-2,9.4767213035358275E-2,9.1944747996733217E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1085+R1097+R1109+R1121)","v":0},{"$f":"(S1085+S1097+S1109+S1121-S1145)*(S1085+S1097+S1109+S1121-S1145>0)","v":0},{"$f":"T1085+T1097+T1109+T1121","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1085+AD1097+AD1109+AD1121,0)","v":0},{"$f":"AE1085+AE1097+AE1109+AE1121","v":0},0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"MAX(AD1086+AD1098+AD1110+AD1122,0)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},{"$f":"T1087+T1099+T1111+T1123","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1087+AD1099+AD1111+AD1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.5795628996387823},{"$f":"SUM(S1126:S1135)","v":1.270024717289832},1.2556532379528487,1.2412817586158653,1.1340347282878094,1.119663248950826,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751658,1.0447202012390775,1.0351467820029892,{"$f":"SUM(AD1126:AD1135)","v":0.81493390425445578},{"$f":"SUM(AE1126:AE1135)","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1137},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1136-Asset_NoReclass!S1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1136-Asset_NoReclass!T1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1136-Asset_NoReclass!U1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1136-Asset_NoReclass!V1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1136-Asset_NoReclass!W1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1136-Asset_NoReclass!X1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1136-Asset_NoReclass!Y1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1136-Asset_NoReclass!Z1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1136-Asset_NoReclass!AA1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1136-Asset_NoReclass!AB1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1136-Asset_NoReclass!AC1136)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9498468179461832E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-1.7217629067336857}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61,{"$f":"IF(AC1152>0,IF(AD$131=\"\",AC1152-1,MIN(AC1152-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1152-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD1151=\"\",MAX(0,AC1154-1),Inputs!$D$71-(AC$6-LEFT($A1150,4)))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,{"$f":"IF(AC1155>0,IF(AD$131=\"\",AC1155-1,MIN(AC1155-1,AD$131)),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1159+1)","v":20},{"$f":"MAX(0,AD1159-1)","v":19},{"$f":"MAX(0,AE1159-1)","v":18},{"$f":"MAX(0,AF1159-1)","v":17},{"$f":"MAX(0,AG1159-1)","v":16}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"IF(AC1161>0,IF(AD$131=\"\",AC1161-1,MIN(AC1161-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1161-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},571.54093462817241,563.37606413348419,555.21119363879598,547.04632314410776,538.88145264941954,530.71658215473133,522.55171166004311,514.38684116535489,506.22197067066674,498.05710017597858,489.89222968129042,478.22812897459301,466.56402826789559,454.89992756119818,443.23582685450077]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},130.51261569619786,126.02216114979208,121.53170660338631,117.02631389616073,112.51949840759785,107.73702662055574,103.25950472789449,98.781982835233251,94.304460942572007,89.826939049910763,85.349417157249519,81.081946299387042,76.814475441524564,72.547004583662087,68.27953372579961]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},5.6133076543082021,5.5010415012220379,5.3887753481358738,5.2765091950497096,5.1642430419635454,5.0519768888773813,4.9397107357912171,4.8274445827050529,4.7151784296188888,4.6029122765327246,4.4906461234465604,4.2661138172742321,4.0415815111019038,3.8170492049295759,3.592516898757248]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0.7538554907850108,0.73576575444905856,0.71767601811310633,0.69947542865540935,0.68126428102025649,0.66100754279442653,0.64301377711090713,0.62502001142738772,0.60702624574386832,0.58903248006034892,0.57103871437682951,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},16.637794309880455,16.400111534025019,16.162428758169582,15.924745982314148,15.687063206458713,15.449380430603279,15.211697654747844,14.97401487889241,14.736332103036975,14.498649327181541,14.260966551326106,11.408773241060885,8.5565799307956638,5.7043866205304425,2.8521933102652213]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},17.068134387580578,16.633465660332838,16.198796933085099,15.761712181457296,15.324397316200391,14.842499162165424,14.409922098484742,13.97734503480406,13.544767971123377,13.112190907442695,12.679613843762013,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0},0,{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":742.92622513033984},729.46819269672062,716.01016026310128,702.53466279116049,689.05750186607577,675.25805576314292,661.81514361748771,648.37223147183261,634.92931932617728,621.48640718052206,608.04349503486696,575.7845452957306,556.77624811473311,537.76795093373573,518.75965375273825]
[{"$f":"ROW()","v":1175},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1174-Asset_NoReclass!U1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1174-Asset_NoReclass!V1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1174-Asset_NoReclass!W1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1174-Asset_NoReclass!X1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1174-Asset_NoReclass!Y1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1174-Asset_NoReclass!Z1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1174-Asset_NoReclass!AA1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1174-Asset_NoReclass!AB1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1174-Asset_NoReclass!AC1174)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1176)","v":571.54093462817241}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1177)","v":130.51261569619786}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1178)","v":5.6133076543082021}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1179)","v":0.7538554907850108}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1180)","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1181)","v":16.637794309880455}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1182)","v":17.068134387580578}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1183","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1184","v":0.79958296341545154}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1185","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":742.92622513033984}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1186)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1188)","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"-Inputs!AH1617","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1189)","v":-1.4938160819813306E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1189)","v":-1.6360942157103441E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1189)","v":-0.29201724063633433},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1189)","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"-Inputs!AH1618","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1190)","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"-Inputs!AH1619","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1191)","v":-1.1085312174477491E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1191)","v":-1.214112992005715E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1191)","v":-2.1670018898777232E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1191)","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"-Inputs!AH1620","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1192)","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"-Inputs!AH1621","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1193)","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"-Inputs!AH1622","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1194)","v":-2.4160243800598353E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1194)","v":-2.6461380091638803E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1194)","v":-4.7229426787226192E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1194)","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"-Inputs!AH1623","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1195","v":0},{"$f":"Asset_NoReclass!U1195","v":0},{"$f":"Asset_NoReclass!V1195","v":0},{"$f":"Asset_NoReclass!W1195","v":0},{"$f":"Asset_NoReclass!X1195","v":0},{"$f":"Asset_NoReclass!Y1195","v":0},{"$f":"Asset_NoReclass!Z1195","v":0},{"$f":"Asset_NoReclass!AA1195","v":0},{"$f":"Asset_NoReclass!AB1195","v":0},{"$f":"Asset_NoReclass!AC1195","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"-Inputs!AH1624","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1196","v":0},{"$f":"Asset_NoReclass!U1196","v":0},{"$f":"Asset_NoReclass!V1196","v":0},{"$f":"Asset_NoReclass!W1196","v":0},{"$f":"Asset_NoReclass!X1196","v":0},{"$f":"Asset_NoReclass!Y1196","v":0},{"$f":"Asset_NoReclass!Z1196","v":0},{"$f":"Asset_NoReclass!AA1196","v":0},{"$f":"Asset_NoReclass!AB1196","v":0},{"$f":"Asset_NoReclass!AC1196","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"-Inputs!AH1625","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1197","v":0},{"$f":"Asset_NoReclass!U1197","v":0},{"$f":"Asset_NoReclass!V1197","v":0},{"$f":"Asset_NoReclass!W1197","v":0},{"$f":"Asset_NoReclass!X1197","v":0},{"$f":"Asset_NoReclass!Y1197","v":0},{"$f":"Asset_NoReclass!Z1197","v":0},{"$f":"Asset_NoReclass!AA1197","v":0},{"$f":"Asset_NoReclass!AB1197","v":0},{"$f":"Asset_NoReclass!AC1197","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"-Inputs!AH1626","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-1.7465038321617915E-2,-1.9128491465467894E-2,-0.34141366931343825,0,0,0,0,0,{"$f":"SUM(AD1188:AD1197)","v":0},{"$f":"SUM(AE1188:AE1197)","v":0},0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1198-Asset_NoReclass!T1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1198-Asset_NoReclass!U1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1198-Asset_NoReclass!V1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1198-Asset_NoReclass!W1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1198-Asset_NoReclass!X1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1198-Asset_NoReclass!Y1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1198-Asset_NoReclass!Z1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1198-Asset_NoReclass!AA1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1198-Asset_NoReclass!AB1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1198-Asset_NoReclass!AC1198)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!U1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!V1200)","v":-8.1648704946881754},{"$f":"SUM(RegDepPipeline:RegDepOther!W1200)","v":-8.1648704946881754},{"$f":"SUM(RegDepPipeline:RegDepOther!X1200)","v":-8.1648704946881754},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1200)","v":-8.1648704946881772},{"$f":"-IF(AND(AD1152=0,AC1212>0),AD1164,IF(AD1164<0,AD1164,IF(AD1152=0,0,MIN((AD1164/AD1152)*(AD1164>0),AD1164))))","v":-11.664100706697392},{"$f":"-IF(AE1164<0,AE1164,IF(AE1152=0,0,MIN((AE1164/AE1152)*(AE1164>0),AE1164)))","v":-11.66410070669739},-11.66410070669739,-11.66410070669739,-11.664100706697388]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!U1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!V1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!W1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!X1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1201)","v":-4.4775218926612386},-4.2674708578624756,-4.2674708578624756,-4.2674708578624756,-4.2674708578624756,-4.2674708578624756]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1202)","v":-0.11226615308616406},{"$f":"SUM(RegDepPipeline:RegDepOther!U1202)","v":-0.11226615308616406},{"$f":"SUM(RegDepPipeline:RegDepOther!V1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!W1202)","v":-0.11226615308616401},{"$f":"SUM(RegDepPipeline:RegDepOther!X1202)","v":-0.11226615308616401},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1202)","v":-0.11226615308616403},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1202)","v":-0.11226615308616403},-0.22453230617232803,-0.224532306172328,-0.224532306172328,-0.224532306172328,-0.224532306172328]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1203)","v":-1.8089736335952275E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1203)","v":-1.8089736335952275E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1203)","v":-1.8089736335952272E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1203)","v":-1.8089736335952272E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1203)","v":-1.8089736335952272E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1203)","v":-1.7993765683519351E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1203)","v":-1.7993765683519351E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1203)","v":-1.7993765683519351E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1203)","v":-1.7993765683519351E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1203)","v":-1.7993765683519351E-2},-0.57103871437682951,0,0,0,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1204)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1205)","v":-0.23768277585543507},{"$f":"SUM(RegDepPipeline:RegDepOther!U1205)","v":-0.23768277585543507},{"$f":"SUM(RegDepPipeline:RegDepOther!V1205)","v":-0.23768277585543501},{"$f":"SUM(RegDepPipeline:RegDepOther!W1205)","v":-0.23768277585543501},{"$f":"SUM(RegDepPipeline:RegDepOther!X1205)","v":-0.23768277585543501},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1205)","v":-0.23768277585543507},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1205)","v":-0.23768277585543507},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1205)","v":-0.23768277585543507},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1205)","v":-0.23768277585543507},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1205)","v":-0.23768277585543507},-2.8521933102652213,-2.8521933102652213,-2.8521933102652213,-2.8521933102652213,-2.8521933102652213]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1206)","v":-0.4346687272477408},{"$f":"SUM(RegDepPipeline:RegDepOther!U1206)","v":-0.4346687272477408},{"$f":"SUM(RegDepPipeline:RegDepOther!V1206)","v":-0.43466872724774069},{"$f":"SUM(RegDepPipeline:RegDepOther!W1206)","v":-0.43466872724774069},{"$f":"SUM(RegDepPipeline:RegDepOther!X1206)","v":-0.43466872724774069},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1206)","v":-0.43257706368068283},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1206)","v":-0.43257706368068283},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1206)","v":-0.43257706368068272},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1206)","v":-0.43257706368068283},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1206)","v":-0.43257706368068272},-12.679613843762013,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1207","v":0},{"$f":"Asset_NoReclass!U1207","v":0},{"$f":"Asset_NoReclass!V1207","v":0},{"$f":"Asset_NoReclass!W1207","v":0},{"$f":"Asset_NoReclass!X1207","v":0},{"$f":"Asset_NoReclass!Y1207","v":0},{"$f":"Asset_NoReclass!Z1207","v":0},{"$f":"Asset_NoReclass!AA1207","v":0},{"$f":"Asset_NoReclass!AB1207","v":0},{"$f":"Asset_NoReclass!AC1207","v":0},{"$f":"-IF(AD1171<0,AD1171,IF(AD1159=0,0,MIN((AD1171/AD1159)*(AD1171>0),AD1171)))","v":0},{"$f":"-IF(AE1171<0,AE1171,IF(AE1159=0,0,MIN((AE1171/AE1159)*(AE1171>0),AE1171)))","v":0},0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1208","v":0},{"$f":"Asset_NoReclass!U1208","v":0},{"$f":"Asset_NoReclass!V1208","v":0},{"$f":"Asset_NoReclass!W1208","v":0},{"$f":"Asset_NoReclass!X1208","v":0},{"$f":"Asset_NoReclass!Y1208","v":0},{"$f":"Asset_NoReclass!Z1208","v":0},{"$f":"Asset_NoReclass!AA1208","v":0},{"$f":"Asset_NoReclass!AB1208","v":0},{"$f":"Asset_NoReclass!AC1208","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1209","v":0},{"$f":"Asset_NoReclass!U1209","v":0},{"$f":"Asset_NoReclass!V1209","v":0},{"$f":"Asset_NoReclass!W1209","v":0},{"$f":"Asset_NoReclass!X1209","v":0},{"$f":"Asset_NoReclass!Y1209","v":0},{"$f":"Asset_NoReclass!Z1209","v":0},{"$f":"Asset_NoReclass!AA1209","v":0},{"$f":"Asset_NoReclass!AB1209","v":0},{"$f":"Asset_NoReclass!AC1209","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-13.458032433619239},-13.458032433619239,-13.458032433619238,-13.458032433619238,-13.458032433619238,-13.442912145655216,-13.442912145655216,-13.442912145655216,-13.442912145655216,-13.442912145655216,{"$f":"SUM(AD1200:AD1209)","v":-32.258949739136256},{"$f":"SUM(AE1200:AE1209)","v":-19.008297180997413},-19.008297180997413,-19.008297180997413,-19.008297180997413]
[{"$f":"ROW()","v":1211},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1210-Asset_NoReclass!T1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1210-Asset_NoReclass!U1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1210-Asset_NoReclass!V1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1210-Asset_NoReclass!W1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1210-Asset_NoReclass!X1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1210-Asset_NoReclass!Y1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1210-Asset_NoReclass!Z1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1210-Asset_NoReclass!AA1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1210-Asset_NoReclass!AB1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1210-Asset_NoReclass!AC1210)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":571.54093462817241},{"$f":"T1164+T1176+T1188+T1200","v":563.37606413348419},555.21119363879598,547.04632314410776,538.88145264941954,530.71658215473133,522.55171166004311,514.38684116535489,506.22197067066674,498.05710017597858,489.89222968129042,478.22812897459301,{"$f":"AE1164+AE1176+AE1188+AE1200","v":466.56402826789559},454.89992756119818,443.23582685450077,431.57172614780336]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.51261569619786,{"$f":"T1165+T1177+T1189+T1201","v":126.02216114979208},121.53170660338631,117.02631389616073,112.51949840759785,107.73702662055574,103.25950472789449,98.781982835233251,94.304460942572007,89.826939049910763,85.349417157249519,81.081946299387042,76.814475441524564,72.547004583662087,68.27953372579961,64.012062867937132]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6133076543082021,{"$f":"T1166+T1178+T1190+T1202","v":5.5010415012220379},5.3887753481358738,5.2765091950497096,5.1642430419635454,{"$f":"X1166+X1178+X1190+X1202","v":5.0519768888773813},{"$f":"Y1166+Y1178+Y1190+Y1202","v":4.9397107357912171},{"$f":"Z1166+Z1178+Z1190+Z1202","v":4.8274445827050529},4.7151784296188888,4.6029122765327246,4.4906461234465604,4.2661138172742321,4.0415815111019038,3.8170492049295759,3.592516898757248,3.3679845925849201]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7538554907850108,{"$f":"T1167+T1179+T1191+T1203","v":0.73576575444905856},0.71767601811310633,0.69947542865540935,0.68126428102025649,{"$f":"X1167+X1179+X1191+X1203","v":0.66100754279442653},{"$f":"Y1167+Y1179+Y1191+Y1203","v":0.64301377711090713},{"$f":"Z1167+Z1179+Z1191+Z1203","v":0.62502001142738772},0.60702624574386832,0.58903248006034892,0.57103871437682951,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1168+T1180+T1192+T1204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.637794309880455,{"$f":"T1169+T1181+T1193+T1205","v":16.400111534025019},16.162428758169582,15.924745982314148,15.687063206458713,15.449380430603279,15.211697654747844,14.97401487889241,14.736332103036975,14.498649327181541,14.260966551326106,11.408773241060885,8.5565799307956638,5.7043866205304425,2.8521933102652213,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.068134387580578,{"$f":"T1170+T1182+T1194+T1206","v":16.633465660332838},16.198796933085099,15.761712181457296,15.324397316200391,14.842499162165424,14.409922098484742,13.97734503480406,13.544767971123377,13.112190907442695,12.679613843762013,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1171+AD1183+AD1195+AD1207,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.79958296341545154},{"$f":"T1172+T1184+T1196+T1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"MAX(AD1172+AD1184+AD1196+AD1208,0)","v":0.79958296341545154},{"$f":"AE1172+AE1184+AE1196+AE1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},{"$f":"T1173+T1185+T1197+T1209","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1173+AD1185+AD1197+AD1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":742.92622513033984},{"$f":"SUM(T1212:T1221)","v":729.46819269672062},716.01016026310128,702.53466279116049,689.05750186607577,675.25805576314292,661.81514361748771,648.37223147183261,634.92931932617728,621.48640718052206,608.04349503486696,{"$f":"SUM(AD1212:AD1221)","v":575.7845452957306},{"$f":"SUM(AE1212:AE1221)","v":556.77624811473311},537.76795093373573,518.75965375273825,499.75135657174087]
[{"$f":"ROW()","v":1223},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1222-Asset_NoReclass!T1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1222-Asset_NoReclass!U1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1222-Asset_NoReclass!V1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1222-Asset_NoReclass!W1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1222-Asset_NoReclass!X1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1222-Asset_NoReclass!Y1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1222-Asset_NoReclass!Z1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1222-Asset_NoReclass!AA1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1222-Asset_NoReclass!AB1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1222-Asset_NoReclass!AC1222)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62,{"$f":"IF(AC1238>0,IF(AD$131=\"\",AC1238-1,MIN(AC1238-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1238-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD1237=\"\",MAX(0,AC1240-1),Inputs!$D$71-(AC$6-LEFT($A1236,4)))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,{"$f":"IF(AC1241>0,IF(AD$131=\"\",AC1241-1,MIN(AC1241-1,AD$131)),0)","v":1},0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1245+1)","v":21},{"$f":"MAX(0,AD1245-1)","v":20},{"$f":"MAX(0,AE1245-1)","v":19},{"$f":"MAX(0,AF1245-1)","v":18},{"$f":"MAX(0,AG1245-1)","v":17}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,{"$f":"IF(AC1247>0,IF(AD$131=\"\",AC1247-1,MIN(AC1247-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1247-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},31.083646567310453,30.871389550566345,30.659132533822238,30.44687551707813,30.234618500334022,29.776518220025931,29.31841793971784,28.860317659409748,28.402217379101657,27.944117098793566,27.278780977393719,26.613444855993873,25.948108734594026,25.282772613194179]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1299","v":0},26.023517601638897,24.904228413976249,23.784359258129399,22.663042047884847,21.543752860222199,20.715144714247721,19.886536568273243,19.057928422298765,18.229320276324287,17.40071213034981,16.572106790809343,15.743501451268877,14.91489611172841,14.086290772187944]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1300","v":0},4.030778102570641E-2,3.9001501519708166E-2,3.7695222013709923E-2,3.6388942507711679E-2,3.5082663001713435E-2,3.4319996414719667E-2,3.3557329827725899E-2,3.279466324073213E-2,3.2031996653738362E-2,3.1269330066744594E-2,2.9780314349280565E-2,2.8291298631816536E-2,2.6802282914352507E-2,2.5313267196888478E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1301","v":0},24.456855512611128,23.171022195761502,21.874232774800912,20.550088345114474,19.264255028264849,18.523207748442555,17.782160468620262,17.041113188797969,16.300065908975675,15.559018629153382,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1302","v":0},6.7000549203173794,6.3477956596440697,5.9925349297418835,5.6297801840732626,5.2775209233999529,5.0745080106892022,4.8714950979784515,4.6684821852677008,4.46546927255695,4.2624563598461993,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1303","v":0},17.309177339259197,17.187046276454371,17.064915171158521,16.94278395977183,16.820652896967005,16.564891356738432,16.309129816509859,16.053368276281287,15.797606736052714,15.541845195824141,12.951537663186784,10.361230130549426,7.7709225979120697,5.1806150652747132]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1304","v":0},38.545972304133379,36.864912189409047,35.173205558570857,33.454916892892093,31.773856778167762,30.678449018658643,29.583041259149525,28.487633499640406,27.392225740131288,26.296817980622169,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"T1305","v":3.5406544149940684},{"$f":"U1305","v":3.3545024623073254},{"$f":"V1305","v":3.1683505096205824},{"$f":"W1305","v":2.9821985569338394},{"$f":"X1305","v":2.7960466042470964},{"$f":"Y1305","v":2.6887641156348874},{"$f":"Z1305","v":2.5814816270226784},{"$f":"AA1305","v":2.4741991384104693},{"$f":"AB1305","v":2.3669166497982603},2.2596341611860513,{"$f":"AD1305","v":2.1520325344629061},{"$f":"AE1305","v":2.0444309077397609},{"$f":"AF1305","v":1.9368292810166157},{"$f":"AG1305","v":1.8292276542934705}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,0,0,0,0,0,{"$f":"AD1306","v":0},0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":147.68119758763035},142.72090939597874,137.73543710419824,132.68708559259633,127.7267974009447,124.05580318085208,120.36582010709959,116.67583703334709,112.98585395959456,109.29587088584205,58.984238280202035,54.790898644183748,50.597559008165476,46.404219372147189]
[{"$f":"ROW()","v":1261},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1260-Asset_NoReclass!U1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1260-Asset_NoReclass!V1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1260-Asset_NoReclass!W1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1260-Asset_NoReclass!X1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1260-Asset_NoReclass!Y1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1260-Asset_NoReclass!Z1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1260-Asset_NoReclass!AA1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1260-Asset_NoReclass!AB1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1260-Asset_NoReclass!AC1260)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1262)","v":31.083646567310453}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1263)","v":26.023517601638897}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1264)","v":4.030778102570641E-2}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1265)","v":24.456855512611128}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1266)","v":6.7000549203173794}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1267)","v":17.309177339259197}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1268)","v":38.545972304133379}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1269","v":3.5406544149940684}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1270","v":-1.8988853659876667E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1271","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":147.68119758763035}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1272)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1274)","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"-Inputs!AH1629","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1275)","v":-5.7996818420231479E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1275)","v":-2.0280225819049803E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1275)","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"-Inputs!AH1630","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1276)","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"-Inputs!AH1631","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1277)","v":-1.095610411096328E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1277)","v":-3.8311112836811455E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1277)","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"-Inputs!AH1632","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1278)","v":-3.0014692288760129E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1278)","v":-1.0495484995311558E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1278)","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"-Inputs!AH1633","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1279)","v":-4.2491022705276313E-8},{"$f":"SUM(RegDepPipeline:RegDepOther!W1279)","v":-1.485818634914589E-7},{"$f":"SUM(RegDepPipeline:RegDepOther!X1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1279)","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"-Inputs!AH1634","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1280)","v":-1.0646516113860178E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1280)","v":-3.7228550954429278E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1280)","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"-Inputs!AH1635","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1281","v":0},{"$f":"Asset_NoReclass!V1281","v":0},{"$f":"Asset_NoReclass!W1281","v":0},{"$f":"Asset_NoReclass!X1281","v":0},{"$f":"Asset_NoReclass!Y1281","v":0},{"$f":"Asset_NoReclass!Z1281","v":0},{"$f":"Asset_NoReclass!AA1281","v":0},{"$f":"Asset_NoReclass!AB1281","v":0},{"$f":"Asset_NoReclass!AC1281","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"-Inputs!AH1636","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1282","v":0},{"$f":"Asset_NoReclass!V1282","v":0},{"$f":"Asset_NoReclass!W1282","v":0},{"$f":"Asset_NoReclass!X1282","v":0},{"$f":"Asset_NoReclass!Y1282","v":0},{"$f":"Asset_NoReclass!Z1282","v":0},{"$f":"Asset_NoReclass!AA1282","v":0},{"$f":"Asset_NoReclass!AB1282","v":0},{"$f":"Asset_NoReclass!AC1282","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"-Inputs!AH1637","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1283","v":0},{"$f":"Asset_NoReclass!V1283","v":0},{"$f":"Asset_NoReclass!W1283","v":0},{"$f":"Asset_NoReclass!X1283","v":0},{"$f":"Asset_NoReclass!Y1283","v":0},{"$f":"Asset_NoReclass!Z1283","v":0},{"$f":"Asset_NoReclass!AA1283","v":0},{"$f":"Asset_NoReclass!AB1283","v":0},{"$f":"Asset_NoReclass!AC1283","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"-Inputs!AH1638","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-2.518410012892449E-2,-8.8063319950320768E-2,0,0,0,0,0,0,{"$f":"SUM(AD1274:AD1283)","v":0},{"$f":"SUM(AE1274:AE1283)","v":0},0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1284-Asset_NoReclass!U1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1284-Asset_NoReclass!V1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1284-Asset_NoReclass!W1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1284-Asset_NoReclass!X1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1284-Asset_NoReclass!Y1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1284-Asset_NoReclass!Z1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1284-Asset_NoReclass!AA1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1284-Asset_NoReclass!AB1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1284-Asset_NoReclass!AC1284)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1286)","v":-0.21225701674410852},{"$f":"SUM(RegDepPipeline:RegDepOther!V1286)","v":-0.21225701674410855},{"$f":"SUM(RegDepPipeline:RegDepOther!W1286)","v":-0.21225701674410855},{"$f":"SUM(RegDepPipeline:RegDepOther!X1286)","v":-0.21225701674410855},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1286)","v":-0.45810028030809108},{"$f":"-IF(AND(AD1238=0,AC1298>0),AD1250,IF(AD1250<0,AD1250,IF(AD1238=0,0,MIN((AD1250/AD1238)*(AD1250>0),AD1250))))","v":-0.66533612139984677},{"$f":"-IF(AE1250<0,AE1250,IF(AE1238=0,0,MIN((AE1250/AE1238)*(AE1250>0),AE1250)))","v":-0.66533612139984677},-0.66533612139984677,-0.66533612139984677,-0.66533612139984688]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1287)","v":-1.119289187662647},{"$f":"SUM(RegDepPipeline:RegDepOther!V1287)","v":-1.119289187662647},{"$f":"SUM(RegDepPipeline:RegDepOther!W1287)","v":-1.1192891876626474},{"$f":"SUM(RegDepPipeline:RegDepOther!X1287)","v":-1.1192891876626474},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1287)","v":-0.82860814597447741},-0.82860533954046711,-0.82860533954046711,-0.82860533954046722,-0.82860533954046722,-0.82860533954046733]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1288)","v":-7.6266658699377027E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1288)","v":-7.6266658699377017E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1288)","v":-7.6266658699377006E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1288)","v":-7.6266658699377006E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1288)","v":-7.6266658699376995E-4},-1.4890157174640283E-3,-1.4890157174640283E-3,-1.4890157174640283E-3,-1.4890157174640281E-3,-1.4890157174640281E-3]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1289)","v":-1.2858333168496265},{"$f":"SUM(RegDepPipeline:RegDepOther!V1289)","v":-1.2858333168496265},{"$f":"SUM(RegDepPipeline:RegDepOther!W1289)","v":-1.2858333168496265},{"$f":"SUM(RegDepPipeline:RegDepOther!X1289)","v":-1.2858333168496265},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1289)","v":-0.74104727982229357},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1289)","v":-0.74104727982229357},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1289)","v":-0.74104727982229357},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1289)","v":-0.74104727982229357},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1289)","v":-0.74104727982229357},-15.559018629153382,0,0,0,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1290)","v":-0.3522592606733097},{"$f":"SUM(RegDepPipeline:RegDepOther!V1290)","v":-0.3522592606733097},{"$f":"SUM(RegDepPipeline:RegDepOther!W1290)","v":-0.3522592606733097},{"$f":"SUM(RegDepPipeline:RegDepOther!X1290)","v":-0.3522592606733097},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1290)","v":-0.20301291271075081},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1290)","v":-0.20301291271075081},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1290)","v":-0.20301291271075081},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1290)","v":-0.20301291271075081},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1290)","v":-0.20301291271075081},-4.2624563598461993,0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1291)","v":-0.12213106280482694},{"$f":"SUM(RegDepPipeline:RegDepOther!V1291)","v":-0.12213106280482695},{"$f":"SUM(RegDepPipeline:RegDepOther!W1291)","v":-0.12213106280482695},{"$f":"SUM(RegDepPipeline:RegDepOther!X1291)","v":-0.12213106280482695},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1291)","v":-0.25576154022857206},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1291)","v":-0.25576154022857206},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1291)","v":-0.25576154022857206},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1291)","v":-0.25576154022857206},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1291)","v":-0.25576154022857206},-2.590307532637357,-2.5903075326373566,-2.5903075326373566,-2.5903075326373566,-2.5903075326373566]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1292)","v":-1.6810601147243327},{"$f":"SUM(RegDepPipeline:RegDepOther!V1292)","v":-1.6810601147243327},{"$f":"SUM(RegDepPipeline:RegDepOther!W1292)","v":-1.6810601147243327},{"$f":"SUM(RegDepPipeline:RegDepOther!X1292)","v":-1.6810601147243327},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1292)","v":-1.095407759509119},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1292)","v":-1.095407759509119},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1292)","v":-1.095407759509119},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1292)","v":-1.095407759509119},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1292)","v":-1.095407759509119},-26.296817980622169,0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!V1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!W1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!X1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!Y1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!Z1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!AA1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!AB1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!AC1293","v":-0.10728248861220918},{"$f":"-IF(AD1257<0,AD1257,IF(AD1245=0,0,MIN((AD1257/AD1245)*(AD1257>0),AD1257)))","v":-0.1076016267231453},{"$f":"-IF(AE1257<0,AE1257,IF(AE1245=0,0,MIN((AE1257/AE1245)*(AE1257>0),AE1257)))","v":-0.1076016267231453},-0.10760162672314531,-0.10760162672314531,-0.10760162672314533]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1294","v":0},{"$f":"Asset_NoReclass!V1294","v":0},{"$f":"Asset_NoReclass!W1294","v":0},{"$f":"Asset_NoReclass!X1294","v":0},{"$f":"Asset_NoReclass!Y1294","v":1.8988853659876664E-2},{"$f":"Asset_NoReclass!Z1294","v":0},{"$f":"Asset_NoReclass!AA1294","v":0},{"$f":"Asset_NoReclass!AB1294","v":0},{"$f":"Asset_NoReclass!AC1294","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1295","v":0},{"$f":"Asset_NoReclass!V1295","v":0},{"$f":"Asset_NoReclass!W1295","v":0},{"$f":"Asset_NoReclass!X1295","v":0},{"$f":"Asset_NoReclass!Y1295","v":0},{"$f":"Asset_NoReclass!Z1295","v":0},{"$f":"Asset_NoReclass!AA1295","v":0},{"$f":"Asset_NoReclass!AB1295","v":0},{"$f":"Asset_NoReclass!AC1295","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-4.9602881916515935},-4.9602881916515935,-4.9602881916515935,-4.9602881916515935,-3.6709942200926302,-3.689983073752507,-3.689983073752507,-3.689983073752507,-3.689983073752507,{"$f":"SUM(AD1286:AD1295)","v":-50.311632605640028},{"$f":"SUM(AE1286:AE1295)","v":-4.1933396360182797},-4.1933396360182797,-4.1933396360182797,-4.1933396360182797]
[{"$f":"ROW()","v":1297},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1296-Asset_NoReclass!U1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1296-Asset_NoReclass!V1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1296-Asset_NoReclass!W1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1296-Asset_NoReclass!X1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1296-Asset_NoReclass!Y1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1296-Asset_NoReclass!Z1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1296-Asset_NoReclass!AA1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1296-Asset_NoReclass!AB1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1296-Asset_NoReclass!AC1296)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":31.083646567310453},30.871389550566345,30.659132533822238,30.44687551707813,30.234618500334022,29.776518220025931,29.31841793971784,28.860317659409748,28.402217379101657,27.944117098793566,27.278780977393719,26.613444855993873,25.948108734594026,25.282772613194179,24.617436491794333]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251+T1263+T1275+T1287","v":26.023517601638897},24.904228413976249,23.784359258129399,22.663042047884847,21.543752860222199,20.715144714247721,19.886536568273243,19.057928422298765,18.229320276324287,17.40071213034981,16.572106790809343,15.743501451268877,14.91489611172841,14.086290772187944,13.257685432647477]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252+T1264+T1276+T1288","v":4.030778102570641E-2},3.9001501519708166E-2,3.7695222013709923E-2,3.6388942507711679E-2,3.5082663001713435E-2,3.4319996414719667E-2,{"$f":"Z1252+Z1264+Z1276+Z1288","v":3.3557329827725899E-2},3.279466324073213E-2,3.2031996653738362E-2,3.1269330066744594E-2,2.9780314349280565E-2,{"$f":"AE1252+AE1264+AE1276+AE1288","v":2.8291298631816536E-2},2.6802282914352507E-2,2.5313267196888478E-2,2.3824251479424449E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.456855512611128,23.171022195761502,21.874232774800912,20.550088345114474,19.264255028264849,18.523207748442555,{"$f":"Z1253+Z1265+Z1277+Z1289","v":17.782160468620262},17.041113188797969,16.300065908975675,15.559018629153382,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7000549203173794,6.3477956596440697,5.9925349297418835,5.6297801840732626,5.2775209233999529,5.0745080106892022,{"$f":"Z1254+Z1266+Z1278+Z1290","v":4.8714950979784515},4.6684821852677008,4.46546927255695,4.2624563598461993,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.309177339259197,17.187046276454371,17.064915171158521,16.94278395977183,16.820652896967005,16.564891356738432,16.309129816509859,16.053368276281287,15.797606736052714,15.541845195824141,12.951537663186784,10.361230130549426,7.7709225979120697,5.1806150652747132,2.5903075326373566]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.545972304133379,36.864912189409047,35.173205558570857,33.454916892892093,31.773856778167762,30.678449018658643,29.583041259149525,28.487633499640406,27.392225740131288,26.296817980622169,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5406544149940684,3.3545024623073254,3.1683505096205824,2.9821985569338394,2.7960466042470964,2.6887641156348874,2.5814816270226784,2.4741991384104693,2.3669166497982603,2.2596341611860513,{"$f":"MAX(AD1257+AD1269+AD1281+AD1293,0)","v":2.1520325344629061},2.0444309077397609,1.9368292810166157,1.8292276542934705,1.7216260275703252]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-1.8988853659876667E-2},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,0,0,0,0,0,{"$f":"MAX(AD1258+AD1270+AD1282+AD1294,0)","v":0},{"$f":"AE1258+AE1270+AE1282+AE1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259+T1271+T1283+T1295","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1259+AD1271+AD1283+AD1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":147.68119758763035},{"$f":"SUM(U1298:U1307)","v":142.72090939597874},137.73543710419824,132.68708559259633,127.7267974009447,124.05580318085208,120.36582010709959,116.67583703334709,112.98585395959456,109.29587088584205,{"$f":"SUM(AD1298:AD1307)","v":58.984238280202035},{"$f":"SUM(AE1298:AE1307)","v":54.790898644183748},50.597559008165476,46.404219372147189,42.210879736128916]
[{"$f":"ROW()","v":1309},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1308-Asset_NoReclass!U1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1308-Asset_NoReclass!V1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1308-Asset_NoReclass!W1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1308-Asset_NoReclass!X1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1308-Asset_NoReclass!Y1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1308-Asset_NoReclass!Z1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1308-Asset_NoReclass!AA1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1308-Asset_NoReclass!AB1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1308-Asset_NoReclass!AC1308)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63,{"$f":"IF(AC1324>0,IF(AD$131=\"\",AC1324-1,MIN(AC1324-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1324-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD1323=\"\",MAX(0,AC1326-1),Inputs!$D$71-(AC$6-LEFT($A1322,4)))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,{"$f":"IF(AC1327>0,IF(AD$131=\"\",AC1327-1,MIN(AC1327-1,AD$131)),0)","v":2},1,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1331+1)","v":22},{"$f":"MAX(0,AD1331-1)","v":21},{"$f":"MAX(0,AE1331-1)","v":20},{"$f":"MAX(0,AF1331-1)","v":19},{"$f":"MAX(0,AG1331-1)","v":18}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,{"$f":"IF(AC1333>0,IF(AD$131=\"\",AC1333-1,MIN(AC1333-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1333-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},11.603686923653164,11.557643653458237,11.51160038326331,11.465557113068384,11.294429394962885,11.123301676857386,10.952173958751887,10.781046240646388,10.609918522540889,10.357301414861345,10.104684307181801,9.8520671995022564,9.5994500918227121]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},6.6203734600764124,6.4363613729402314,6.2523492858040504,6.0683371986678694,5.8435839690875779,5.6188307395072865,5.3940775099269951,5.1693242803467037,4.9445710507664122,4.7198178211861208,4.4950645916058294,4.270311362025538,4.0455581324452465]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},-3.8505059389727744E-2,-3.8292154507533302E-2,-3.807924962533886E-2,-3.7866344743144417E-2,-3.7060677833715812E-2,-3.6255010924287207E-2,-3.5449344014858601E-2,-3.4643677105429996E-2,-3.383801019600139E-2,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},1.6466880777756476,1.6229059089674389,1.595304734313302,1.5715225655050933,1.5132802116350437,1.4550378577649941,1.3967955038949444,1.3385531500248948,1.2803107961548452,0.64015539807742261,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},1.5133631713377382,1.4915065374708696,1.4661401054361789,1.4442834715693103,1.3907567383958879,1.3372300052224655,1.2837032720490431,1.2301765388756207,1.1766498057021983,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},6.0995702118116162,6.075175062342363,6.0508442594323828,6.0264491099631297,5.9350111904894503,5.8435732710157708,5.7521353515420914,5.660697432068412,5.5692595125947326,4.7736510107954855,3.9780425089962379,3.1824340071969903,2.3868255053977427]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},5.8072546077944072,5.6937638651395828,5.5758149315428245,5.4623241888880001,5.271491513679309,5.0806588384706179,4.8898261632619269,4.6989934880532358,4.5081608128445447,2.2540804064222724,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1391","v":0},{"$f":"U1391","v":1.8444100812831041},{"$f":"V1391","v":1.8177723272988229},{"$f":"W1391","v":1.7911345733145416},{"$f":"X1391","v":1.7644968193302604},{"$f":"Y1391","v":1.6992611586818367},{"$f":"Z1391","v":1.634025498033413},{"$f":"AA1391","v":1.5687898373849893},{"$f":"AB1391","v":1.5035541767365657},1.438318516088142,{"$f":"AD1391","v":1.3729404017204991},{"$f":"AE1391","v":1.3075622873528563},{"$f":"AF1391","v":1.2421841729852134},{"$f":"AG1391","v":1.1768060586175706}]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":35.052405066841587},34.612400165609245,34.160672615980481,33.720667714748132,32.910753499098277,32.056402875947654,31.202052252797021,30.347701629646391,29.493351006495761,24.117946453063144,19.885353695136725,18.546996741709997,17.208639788283271]
[{"$f":"ROW()","v":1347},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1346-Asset_NoReclass!V1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1346-Asset_NoReclass!W1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1346-Asset_NoReclass!X1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1346-Asset_NoReclass!Y1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1346-Asset_NoReclass!Z1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1346-Asset_NoReclass!AA1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1346-Asset_NoReclass!AB1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1346-Asset_NoReclass!AC1346)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1348)","v":11.603686923653164}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1349)","v":6.6203734600764124}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1350)","v":-3.8505059389727744E-2}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1351)","v":1.6466880777756476}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1352)","v":1.5133631713377382}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1353)","v":6.0995702118116162}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1354)","v":5.8072546077944072}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1355","v":1.8444100812831041}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1356","v":-4.4436407500771428E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1357","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":35.052405066841587}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1358)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1360)","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"-Inputs!AH1641","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1361)","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"-Inputs!AH1642","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1362)","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"-Inputs!AH1643","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1363)","v":-3.8190058459281846E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1363)","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"-Inputs!AH1644","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1364)","v":-3.509798167821964E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1364)","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"-Inputs!AH1645","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1365)","v":6.4346559273037072E-5},{"$f":"SUM(RegDepPipeline:RegDepOther!X1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1365)","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"-Inputs!AH1646","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1366)","v":-4.4581909419336976E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1366)","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"-Inputs!AH1647","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1367","v":0},{"$f":"Asset_NoReclass!W1367","v":0},{"$f":"Asset_NoReclass!X1367","v":0},{"$f":"Asset_NoReclass!Y1367","v":0},{"$f":"Asset_NoReclass!Z1367","v":0},{"$f":"Asset_NoReclass!AA1367","v":0},{"$f":"Asset_NoReclass!AB1367","v":0},{"$f":"Asset_NoReclass!AC1367","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"-Inputs!AH1648","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1368","v":0},{"$f":"Asset_NoReclass!W1368","v":0},{"$f":"Asset_NoReclass!X1368","v":0},{"$f":"Asset_NoReclass!Y1368","v":0},{"$f":"Asset_NoReclass!Z1368","v":0},{"$f":"Asset_NoReclass!AA1368","v":0},{"$f":"Asset_NoReclass!AB1368","v":0},{"$f":"Asset_NoReclass!AC1368","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"-Inputs!AH1649","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1369","v":0},{"$f":"Asset_NoReclass!W1369","v":0},{"$f":"Asset_NoReclass!X1369","v":0},{"$f":"Asset_NoReclass!Y1369","v":0},{"$f":"Asset_NoReclass!Z1369","v":0},{"$f":"Asset_NoReclass!AA1369","v":0},{"$f":"Asset_NoReclass!AB1369","v":0},{"$f":"Asset_NoReclass!AC1369","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"-Inputs!AH1650","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.1722648396410809E-2,0,0,0,0,0,0,{"$f":"SUM(AD1360:AD1369)","v":0},{"$f":"SUM(AE1360:AE1369)","v":0},0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1370-Asset_NoReclass!V1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1370-Asset_NoReclass!W1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1370-Asset_NoReclass!X1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1370-Asset_NoReclass!Y1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1370-Asset_NoReclass!Z1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1370-Asset_NoReclass!AA1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1370-Asset_NoReclass!AB1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1370-Asset_NoReclass!AC1370)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1372)","v":-4.6043270194926655E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1372)","v":-4.6043270194926655E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1372)","v":-4.6043270194926655E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1372)","v":-0.17112771810549826},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1372)","v":-0.17112771810549823},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1372)","v":-0.17112771810549823},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1372)","v":-0.17112771810549823},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1372)","v":-0.17112771810549823},{"$f":"-IF(AND(AD1324=0,AC1384>0),AD1336,IF(AD1336<0,AD1336,IF(AD1324=0,0,MIN((AD1336/AD1324)*(AD1336>0),AD1336))))","v":-0.25261710767954498},{"$f":"-IF(AE1336<0,AE1336,IF(AE1324=0,0,MIN((AE1336/AE1324)*(AE1336>0),AE1336)))","v":-0.25261710767954498},-0.25261710767954504,-0.25261710767954504,-0.25261710767954504]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1373)","v":-0.18401208713618131},{"$f":"SUM(RegDepPipeline:RegDepOther!W1373)","v":-0.18401208713618131},{"$f":"SUM(RegDepPipeline:RegDepOther!X1373)","v":-0.18401208713618133},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1373)","v":-0.2247532295802914},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1373)","v":-0.2247532295802914},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1373)","v":-0.22475322958029137},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1373)","v":-0.22475322958029137},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1373)","v":-0.22475322958029137},-0.22475322958029145,-0.22475322958029148,-0.22475322958029148,-0.22475322958029148,-0.22475322958029148]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1374)","v":2.129048821944434E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1374)","v":2.129048821944434E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1374)","v":2.129048821944434E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1374)","v":8.0566690942860471E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1374)","v":8.0566690942860438E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1374)","v":8.0566690942860471E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1374)","v":8.0566690942860471E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1374)","v":8.0566690942860471E-4},3.383801019600139E-2,0,0,0,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1375)","v":-2.3782168808208628E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1375)","v":-2.3782168808208628E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1375)","v":-2.3782168808208628E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1375)","v":-5.8242353870049515E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1375)","v":-5.8242353870049515E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1375)","v":-5.8242353870049515E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1375)","v":-5.8242353870049515E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1375)","v":-5.8242353870049515E-2},-0.64015539807742261,-0.64015539807742261,0,0,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1376)","v":-2.1856633866868647E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1376)","v":-2.1856633866868647E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1376)","v":-2.1856633866868647E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1376)","v":-5.3526733173422408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1376)","v":-5.3526733173422408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1376)","v":-5.3526733173422408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1376)","v":-5.3526733173422408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1376)","v":-5.3526733173422408E-2},-1.1766498057021983,0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1377)","v":-2.4395149469253218E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1377)","v":-2.4395149469253218E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1377)","v":-2.4395149469253218E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1377)","v":-9.1437919473679505E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1377)","v":-9.1437919473679491E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1377)","v":-9.1437919473679491E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1377)","v":-9.1437919473679491E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1377)","v":-9.1437919473679491E-2},-0.79560850179924747,-0.79560850179924758,-0.79560850179924758,-0.79560850179924758,-0.79560850179924758]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1378)","v":-0.11349074265482456},{"$f":"SUM(RegDepPipeline:RegDepOther!W1378)","v":-0.11349074265482456},{"$f":"SUM(RegDepPipeline:RegDepOther!X1378)","v":-0.11349074265482459},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1378)","v":-0.19083267520869088},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1378)","v":-0.19083267520869085},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1378)","v":-0.19083267520869085},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1378)","v":-0.19083267520869085},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1378)","v":-0.19083267520869085},-2.2540804064222724,-2.2540804064222724,0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1379","v":-2.6637753984281184E-2},{"$f":"Asset_NoReclass!W1379","v":-2.6637753984281184E-2},{"$f":"Asset_NoReclass!X1379","v":-2.6637753984281184E-2},{"$f":"Asset_NoReclass!Y1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!Z1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!AA1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!AB1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!AC1379","v":-6.5235660648423746E-2},{"$f":"-IF(AD1343<0,AD1343,IF(AD1331=0,0,MIN((AD1343/AD1331)*(AD1343>0),AD1343)))","v":-6.537811436764282E-2},{"$f":"-IF(AE1343<0,AE1343,IF(AE1331=0,0,MIN((AE1343/AE1331)*(AE1343>0),AE1343)))","v":-6.537811436764282E-2},-6.537811436764282E-2,-6.5378114367642806E-2,-6.5378114367642806E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1380","v":0},{"$f":"Asset_NoReclass!W1380","v":0},{"$f":"Asset_NoReclass!X1380","v":0},{"$f":"Asset_NoReclass!Y1380","v":4.4436407500771428E-2},{"$f":"Asset_NoReclass!Z1380","v":0},{"$f":"Asset_NoReclass!AA1380","v":0},{"$f":"Asset_NoReclass!AB1380","v":0},{"$f":"Asset_NoReclass!AC1380","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1381","v":0},{"$f":"Asset_NoReclass!W1381","v":0},{"$f":"Asset_NoReclass!X1381","v":0},{"$f":"Asset_NoReclass!Y1381","v":0},{"$f":"Asset_NoReclass!Z1381","v":0},{"$f":"Asset_NoReclass!AA1381","v":0},{"$f":"Asset_NoReclass!AB1381","v":0},{"$f":"Asset_NoReclass!AC1381","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.44000490123234975},-0.44000490123234975,-0.44000490123234975,-0.80991421564985566,-0.85435062315062704,-0.85435062315062704,-0.85435062315062704,-0.85435062315062704,{"$f":"SUM(AD1372:AD1381)","v":-5.3754045534326185},{"$f":"SUM(AE1372:AE1381)","v":-4.2325927579264215},-1.338356953426727,-1.338356953426727,-1.338356953426727]
[{"$f":"ROW()","v":1383},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1382-Asset_NoReclass!V1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1382-Asset_NoReclass!W1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1382-Asset_NoReclass!X1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1382-Asset_NoReclass!Y1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1382-Asset_NoReclass!Z1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1382-Asset_NoReclass!AA1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1382-Asset_NoReclass!AB1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1382-Asset_NoReclass!AC1382)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":11.603686923653164},11.557643653458237,11.51160038326331,11.465557113068384,11.294429394962885,11.123301676857386,10.952173958751887,10.781046240646388,10.609918522540889,10.357301414861345,10.104684307181801,9.8520671995022564,9.5994500918227121,9.3468329841431679]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":6.6203734600764124},6.4363613729402314,6.2523492858040504,6.0683371986678694,5.8435839690875779,5.6188307395072865,5.3940775099269951,5.1693242803467037,4.9445710507664122,4.7198178211861208,4.4950645916058294,4.270311362025538,4.0455581324452465,3.8208049028649551]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":-3.8505059389727744E-2},-3.8292154507533302E-2,-3.807924962533886E-2,-3.7866344743144417E-2,-3.7060677833715812E-2,{"$f":"Z1338+Z1350+Z1362+Z1374","v":-3.6255010924287207E-2},-3.5449344014858601E-2,-3.4643677105429996E-2,-3.383801019600139E-2,0,{"$f":"AE1338+AE1350+AE1362+AE1374","v":0},0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6466880777756476,1.6229059089674389,1.595304734313302,1.5715225655050933,1.5132802116350437,{"$f":"Z1339+Z1351+Z1363+Z1375","v":1.4550378577649941},1.3967955038949444,1.3385531500248948,1.2803107961548452,0.64015539807742261,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5133631713377382,1.4915065374708696,1.4661401054361789,1.4442834715693103,1.3907567383958879,{"$f":"Z1340+Z1352+Z1364+Z1376","v":1.3372300052224655},1.2837032720490431,1.2301765388756207,1.1766498057021983,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0995702118116162,6.075175062342363,6.0508442594323828,6.0264491099631297,5.9350111904894503,5.8435732710157708,5.7521353515420914,5.660697432068412,5.5692595125947326,4.7736510107954855,3.9780425089962379,3.1824340071969903,2.3868255053977427,1.5912170035984952]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8072546077944072,5.6937638651395828,5.5758149315428245,5.4623241888880001,5.271491513679309,5.0806588384706179,4.8898261632619269,4.6989934880532358,4.5081608128445447,2.2540804064222724,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8444100812831041,1.8177723272988229,1.7911345733145416,1.7644968193302604,1.6992611586818367,1.634025498033413,1.5687898373849893,1.5035541767365657,1.438318516088142,{"$f":"MAX(AD1343+AD1355+AD1367+AD1379,0)","v":1.3729404017204991},1.3075622873528563,1.2421841729852134,1.1768060586175706,1.1114279442499277]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-4.4436407500771428E-2},-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0,0,{"$f":"MAX(AD1344+AD1356+AD1368+AD1380,0)","v":0},{"$f":"AE1344+AE1356+AE1368+AE1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(AD1345+AD1357+AD1369+AD1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":35.052405066841587},{"$f":"SUM(V1384:V1393)","v":34.612400165609245},34.160672615980481,33.720667714748132,32.910753499098277,32.056402875947654,31.202052252797021,30.347701629646391,29.493351006495761,{"$f":"SUM(AD1384:AD1393)","v":24.117946453063144},{"$f":"SUM(AE1384:AE1393)","v":19.885353695136725},18.546996741709997,17.208639788283271,15.870282834856544]
[{"$f":"ROW()","v":1395},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1394-Asset_NoReclass!V1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1394-Asset_NoReclass!W1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1394-Asset_NoReclass!X1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1394-Asset_NoReclass!Y1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1394-Asset_NoReclass!Z1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1394-Asset_NoReclass!AA1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1394-Asset_NoReclass!AB1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1394-Asset_NoReclass!AC1394)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64,{"$f":"IF(AC1410>0,IF(AD$131=\"\",AC1410-1,MIN(AC1410-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1410-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,{"$f":"IF(AD1409=\"\",MAX(0,AC1412-1),Inputs!$D$71-(AC$6-LEFT($A1408,4)))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,{"$f":"IF(AC1413>0,IF(AD$131=\"\",AC1413-1,MIN(AC1413-1,AD$131)),0)","v":3},2,1,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1417+1)","v":23},{"$f":"MAX(0,AD1417-1)","v":22},{"$f":"MAX(0,AE1417-1)","v":21},{"$f":"MAX(0,AF1417-1)","v":20},{"$f":"MAX(0,AG1417-1)","v":19}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,{"$f":"IF(AC1419>0,IF(AD$131=\"\",AC1419-1,MIN(AC1419-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1419-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},2.6951830766357081,2.6582636543442493,2.6213442320527904,2.582795052169661,2.5442458722865315,2.5056966924034021,2.4671475125202726,2.4285983326371432,2.3707745628124495,2.3129507929877557,2.255127023163062,2.1973032533383683]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1471","v":0},5.1149992383724943,5.0467870730079092,4.9785749076433241,4.8007686609417766,4.622962414240229,4.4451561675386815,4.2673499208371339,4.0895436741355864,3.9117374274340393,3.7339311807324922,3.5561249340309451,3.378318687329398]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1472","v":0},0.21274826665711893,0.19993242582386825,0.18711658499061756,0.18321832280331302,0.1793200606160085,0.17542179842870398,0.17152353624139946,0.16762527405409494,0.16033721866043865,0.15304916326678236,0.14576110787312607,0.13847305247946978]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1473","v":0},5.7644902150056083,5.7223794879151546,5.6802687608247009,5.4774020193666759,5.274535277908651,5.071668536450626,4.868801794992601,4.665935053534576,3.1106233690230507,1.5553116845115253,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1474","v":0},1.5392124475152376,1.5279681999072157,1.5167239522991938,1.4625552397170798,1.4083865271349658,1.3542178145528518,1.3000491019707379,1.2458803893886239,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1475","v":0},2.4103616967216124,2.3725958833543714,2.3348300699871305,2.2970468811694453,2.2592636923517602,2.221480503534075,2.1836973147163898,2.1459141258987047,1.8776748601613666,1.6094355944240286,1.3411963286866906,1.0729570629493526]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1476","v":0},3.8740294144888159,3.7988232272499842,3.7236170400111526,3.6073099862291693,3.4910029324471861,3.3746958786652028,3.2583888248832196,3.1420817711012363,2.0947211807341573,1.0473605903670786,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1477","v":0},{"$f":"V1477","v":1.2138247060402272},{"$f":"W1477","v":1.2049574794468587},{"$f":"X1477","v":1.1960902528534902},{"$f":"Y1477","v":1.1533727438230086},{"$f":"Z1477","v":1.1106552347925269},{"$f":"AA1477","v":1.0679377257620453},{"$f":"AB1477","v":1.0252202167315636},0.98250270770108183,{"$f":"AD1477","v":0.93978519867060006},{"$f":"AE1477","v":0.89706768964011829},{"$f":"AF1477","v":0.85435018060963652},{"$f":"AG1477","v":0.81163267157915464}]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":23.03399318303255},22.740851552645331,22.447709922258124,21.773613027815856,21.099516133373584,20.425419238931312,19.75132234448904,19.077225450046768,14.674797939091826,11.518250817525507,8.3617036959591839,7.8078288492714671]
[{"$f":"ROW()","v":1433},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1432-Asset_NoReclass!W1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1432-Asset_NoReclass!X1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1432-Asset_NoReclass!Y1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1432-Asset_NoReclass!Z1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1432-Asset_NoReclass!AA1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1432-Asset_NoReclass!AB1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1432-Asset_NoReclass!AC1432)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1434)","v":2.6951830766357081}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1435)","v":5.1149992383724943}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1436)","v":0.21274826665711893}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1437)","v":5.7644902150056083}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1438)","v":1.5392124475152376}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1439)","v":2.4103616967216124}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1440)","v":3.8740294144888159}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1441","v":1.2138247060402272}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1442","v":0.20914412159572479}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1443","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":23.03399318303255}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1444)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1446)","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"-Inputs!AH1653","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1447)","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"-Inputs!AH1654","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1448)","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"-Inputs!AH1655","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1449)","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"-Inputs!AH1656","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1450)","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"-Inputs!AH1657","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1451)","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"-Inputs!AH1658","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1452)","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"-Inputs!AH1659","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1453","v":0},{"$f":"Asset_NoReclass!X1453","v":0},{"$f":"Asset_NoReclass!Y1453","v":0},{"$f":"Asset_NoReclass!Z1453","v":0},{"$f":"Asset_NoReclass!AA1453","v":0},{"$f":"Asset_NoReclass!AB1453","v":0},{"$f":"Asset_NoReclass!AC1453","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"-Inputs!AH1660","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1454","v":0},{"$f":"Asset_NoReclass!X1454","v":0},{"$f":"Asset_NoReclass!Y1454","v":0},{"$f":"Asset_NoReclass!Z1454","v":0},{"$f":"Asset_NoReclass!AA1454","v":0},{"$f":"Asset_NoReclass!AB1454","v":0},{"$f":"Asset_NoReclass!AC1454","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"-Inputs!AH1661","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1455","v":0},{"$f":"Asset_NoReclass!X1455","v":0},{"$f":"Asset_NoReclass!Y1455","v":0},{"$f":"Asset_NoReclass!Z1455","v":0},{"$f":"Asset_NoReclass!AA1455","v":0},{"$f":"Asset_NoReclass!AB1455","v":0},{"$f":"Asset_NoReclass!AC1455","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"-Inputs!AH1662","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0,{"$f":"SUM(AD1446:AD1455)","v":0},{"$f":"SUM(AE1446:AE1454)","v":0},0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1456-Asset_NoReclass!W1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1456-Asset_NoReclass!X1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1456-Asset_NoReclass!Y1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1456-Asset_NoReclass!Z1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1456-Asset_NoReclass!AA1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1456-Asset_NoReclass!AB1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1456-Asset_NoReclass!AC1456)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1458)","v":-3.6919422291458816E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1458)","v":-3.6919422291458816E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1458)","v":-3.8549179883129274E-2},{"$f":"-IF(AND(AD1410=0,AC1470>0),AD1422,IF(AD1422<0,AD1422,IF(AD1410=0,0,MIN((AD1422/AD1410)*(AD1422>0),AD1422))))","v":-5.7823769824693887E-2},{"$f":"-IF(AE1422<0,AE1422,IF(AE1410=0,0,MIN((AE1422/AE1410)*(AE1422>0),AE1422)))","v":-5.7823769824693887E-2},-5.7823769824693894E-2,-5.7823769824693901E-2,-5.7823769824693901E-2]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1459)","v":-6.8212165364585076E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1459)","v":-6.8212165364585076E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1459)","v":-0.17780624670154729},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1459)","v":-0.17780624670154729},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1459)","v":-0.17780624670154732},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1459)","v":-0.17780624670154729},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1459)","v":-0.17780624670154732},-0.17780624670154724,-0.17780624670154724,-0.17780624670154724,-0.17780624670154727,-0.17780624670154727]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1460)","v":-1.2815840833250689E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1460)","v":-1.2815840833250689E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1460)","v":-3.8982621873045326E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1460)","v":-3.8982621873045321E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1460)","v":-3.8982621873045321E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1460)","v":-3.8982621873045321E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1460)","v":-3.8982621873045313E-3},-7.2880553936563019E-3,-7.2880553936563027E-3,-7.2880553936563027E-3,-7.2880553936563036E-3,-7.2880553936563045E-3]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1461)","v":-4.2110727090453444E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1461)","v":-4.2110727090453444E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1461)","v":-0.20286674145802491},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1461)","v":-0.20286674145802491},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1461)","v":-0.20286674145802491},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1461)","v":-0.20286674145802491},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1461)","v":-0.20286674145802491},-1.5553116845115253,-1.5553116845115253,-1.5553116845115253,0,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1462)","v":-1.1244247608022005E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1462)","v":-1.1244247608022005E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1462)","v":-5.4168712582114018E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1462)","v":-5.4168712582114018E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1462)","v":-5.4168712582114018E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1462)","v":-5.4168712582114018E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1462)","v":-5.4168712582114018E-2},-1.2458803893886239,0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1463)","v":-3.776581336724108E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1463)","v":-3.776581336724108E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1463)","v":-3.7783188817685026E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1463)","v":-3.7783188817685026E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1463)","v":-3.7783188817685026E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1463)","v":-3.7783188817685026E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1463)","v":-3.7783188817685026E-2},-0.26823926573733808,-0.26823926573733808,-0.26823926573733808,-0.26823926573733814,-0.26823926573733814]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1464)","v":-7.5206187238831768E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1464)","v":-7.5206187238831768E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1464)","v":-0.11630705378198319},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1464)","v":-0.11630705378198319},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1464)","v":-0.11630705378198319},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1464)","v":-0.11630705378198319},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1464)","v":-0.11630705378198319},-1.0473605903670788,-1.0473605903670786,-1.0473605903670786,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1465","v":-8.8672265933684401E-3},{"$f":"Asset_NoReclass!X1465","v":-8.8672265933684401E-3},{"$f":"Asset_NoReclass!Y1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!Z1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!AA1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!AB1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!AC1465","v":-4.2717509030481764E-2},{"$f":"-IF(AD1429<0,AD1429,IF(AD1417=0,0,MIN((AD1429/AD1417)*(AD1429>0),AD1429)))","v":-4.2717509030481819E-2},{"$f":"-IF(AE1429<0,AE1429,IF(AE1417=0,0,MIN((AE1429/AE1417)*(AE1429>0),AE1429)))","v":-4.2717509030481819E-2},-4.2717509030481826E-2,-4.2717509030481826E-2,-4.2717509030481826E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1466","v":0},{"$f":"Asset_NoReclass!X1466","v":0},{"$f":"Asset_NoReclass!Y1466","v":0},{"$f":"Asset_NoReclass!Z1466","v":0},{"$f":"Asset_NoReclass!AA1466","v":0},{"$f":"Asset_NoReclass!AB1466","v":0},{"$f":"Asset_NoReclass!AC1466","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1467","v":0},{"$f":"Asset_NoReclass!X1467","v":0},{"$f":"Asset_NoReclass!Y1467","v":0},{"$f":"Asset_NoReclass!Z1467","v":0},{"$f":"Asset_NoReclass!AA1467","v":0},{"$f":"Asset_NoReclass!AB1467","v":0},{"$f":"Asset_NoReclass!AC1467","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-0.29314163038721125},-0.29314163038721125,-0.67409689444226994,-0.67409689444226994,-0.67409689444226994,-0.67409689444226994,-0.67409689444226994,{"$f":"SUM(AD1458:AD1467)","v":-4.4024275109549453},{"$f":"SUM(AE1458:AE1467)","v":-3.1565471215663212},-3.1565471215663212,-0.55387484668771747,-0.55387484668771747]
[{"$f":"ROW()","v":1469},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1468-Asset_NoReclass!W1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1468-Asset_NoReclass!X1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1468-Asset_NoReclass!Y1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1468-Asset_NoReclass!Z1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1468-Asset_NoReclass!AA1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1468-Asset_NoReclass!AB1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1468-Asset_NoReclass!AC1468)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":2.6951830766357081},2.6582636543442493,2.6213442320527904,2.582795052169661,2.5442458722865315,2.5056966924034021,2.4671475125202726,2.4285983326371432,2.3707745628124495,2.3129507929877557,2.255127023163062,2.1973032533383683,2.1394794835136746]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1423+V1435+V1447+V1459","v":5.1149992383724943},5.0467870730079092,4.9785749076433241,4.8007686609417766,4.622962414240229,4.4451561675386815,4.2673499208371339,4.0895436741355864,3.9117374274340393,3.7339311807324922,3.5561249340309451,3.378318687329398,3.2005124406278509]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1424+V1436+V1448+V1460","v":0.21274826665711893},0.19993242582386825,0.18711658499061756,0.18321832280331302,{"$f":"Z1424+Z1436+Z1448+Z1460","v":0.1793200606160085},0.17542179842870398,0.17152353624139946,0.16762527405409494,0.16033721866043865,{"$f":"AE1424+AE1436+AE1448+AE1460","v":0.15304916326678236},0.14576110787312607,0.13847305247946978,0.13118499708581347]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7644902150056083,5.7223794879151546,5.6802687608247009,5.4774020193666759,{"$f":"Z1425+Z1437+Z1449+Z1461","v":5.274535277908651},5.071668536450626,4.868801794992601,4.665935053534576,3.1106233690230507,1.5553116845115253,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5392124475152376,1.5279681999072157,1.5167239522991938,1.4625552397170798,{"$f":"Z1426+Z1438+Z1450+Z1462","v":1.4083865271349658},1.3542178145528518,1.3000491019707379,1.2458803893886239,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4103616967216124,2.3725958833543714,2.3348300699871305,2.2970468811694453,2.2592636923517602,2.221480503534075,2.1836973147163898,2.1459141258987047,1.8776748601613666,1.6094355944240286,1.3411963286866906,1.0729570629493526,0.80471779721201442]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8740294144888159,3.7988232272499842,3.7236170400111526,3.6073099862291693,3.4910029324471861,3.3746958786652028,3.2583888248832196,3.1420817711012363,2.0947211807341573,1.0473605903670786,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2138247060402272,1.2049574794468587,1.1960902528534902,1.1533727438230086,1.1106552347925269,1.0679377257620453,1.0252202167315636,0.98250270770108183,{"$f":"MAX(AD1429+AD1441+AD1453+AD1465,0)","v":0.93978519867060006},0.89706768964011829,0.85435018060963652,0.81163267157915464,0.76891516254867276]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,{"$f":"MAX(AD1430+AD1442+AD1454+AD1466,0)","v":0.20914412159572479},{"$f":"AE1430+AE1442+AE1454+AE1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1431+AD1443+AD1455+AD1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":23.03399318303255},{"$f":"SUM(W1470:W1479)","v":22.740851552645331},22.447709922258124,21.773613027815856,21.099516133373584,20.425419238931312,19.75132234448904,19.077225450046768,{"$f":"SUM(AD1470:AD1479)","v":14.674797939091826},{"$f":"SUM(AE1470:AE1479)","v":11.518250817525507},8.3617036959591839,7.8078288492714671,7.2539540025837512]
[{"$f":"ROW()","v":1481},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1480-Asset_NoReclass!W1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1480-Asset_NoReclass!X1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1480-Asset_NoReclass!Y1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1480-Asset_NoReclass!Z1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1480-Asset_NoReclass!AA1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1480-Asset_NoReclass!AB1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1480-Asset_NoReclass!AC1480)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65,{"$f":"IF(AC1496>0,IF(AD$131=\"\",AC1496-1,MIN(AC1496-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1496-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,{"$f":"IF(AD1495=\"\",MAX(0,AC1498-1),Inputs!$D$71-(AC$6-LEFT($A1494,4)))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,{"$f":"IF(AC1499>0,IF(AD$131=\"\",AC1499-1,MIN(AC1499-1,AD$131)),0)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1503+1)","v":24},{"$f":"MAX(0,AD1503-1)","v":23},{"$f":"MAX(0,AE1503-1)","v":22},{"$f":"MAX(0,AF1503-1)","v":21},{"$f":"MAX(0,AG1503-1)","v":20}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,{"$f":"IF(AC1505>0,IF(AD$131=\"\",AC1505-1,MIN(AC1505-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1505-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0.38777519903652397,0.38238540273729826,0.37684358530632295,0.37130176787534763,0.36575995044437232,0.360218133013397,0.35467631558242169,0.34623164140188784,0.33778696722135398,0.32934229304082013,0.32089761886028628]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1557","v":0},1.8404003717450215,1.7787155368051855,1.7173805182946618,1.6560454997841381,1.5947104812736144,1.5333754627630907,1.472040444252567,1.4107054257420433,1.3493704072315196,1.2880353887209959,1.2267003702104722]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1558","v":0},0.53369076885136024,0.50765475180932251,0.49729445075198941,0.48693414969465632,0.47657384863732322,0.46621354757999012,0.45585324652265702,0.43685936125087965,0.41786547597910229,0.39887159070732492,0.37987770543554755]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1559","v":0},4.081991677031847,3.991783369445955,3.8541356670512665,3.716487964656578,3.5788402622618896,3.4411925598672011,3.3035448574725126,2.4776586431043843,1.6517724287362561,0.82588621436812804,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1560","v":0},0.9599955336884074,0.93878050454679585,0.90640876301069939,0.87403702147460294,0.84166527993850648,0.80929353840241003,0.77692179686631357,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1561","v":0},1.0316994923056964,1.0105738106758864,0.97975055110583342,0.94892729153578048,0.91810403196572754,0.8872807723956746,0.85645751282562166,0.76129556695610812,0.66613362108659457,0.57097167521708103,0.47580972934756754]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1562","v":0},4.5787579601749258,4.4402552852366446,4.2983489921091405,4.1564426989816363,4.0145364058541322,3.8726301127266276,3.730723819599123,2.798042864699342,1.8653619097995615,0.93268095489978076,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1563","v":0},{"$f":"W1563","v":9.3560336862650671E-3},{"$f":"X1563","v":9.1492738417255845E-3},{"$f":"Y1563","v":8.8337816402867704E-3},{"$f":"Z1563","v":8.5182894388479563E-3},{"$f":"AA1563","v":8.2027972374091422E-3},{"$f":"AB1563","v":7.8873050359703281E-3},7.571812834531514E-3,{"$f":"AD1563","v":7.2563206330927008E-3},{"$f":"AE1563","v":6.9408284316538876E-3},{"$f":"AF1563","v":6.6253362302150743E-3},{"$f":"AG1563","v":6.3098440287762611E-3}]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":13.424318918481456},13.059949817060225,12.639648191231609,12.219346565402999,11.799044939574385,11.378743313745771,10.958441687917157,8.2387017057491487,6.2958835204474521,4.3530653351457556,2.4102471498440599]
[{"$f":"ROW()","v":1519},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1518-Asset_NoReclass!X1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1518-Asset_NoReclass!Y1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1518-Asset_NoReclass!Z1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1518-Asset_NoReclass!AA1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1518-Asset_NoReclass!AB1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1518-Asset_NoReclass!AC1518)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1520)","v":0.38777519903652397}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1521)","v":1.8404003717450215}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1522)","v":0.53369076885136024}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1523)","v":4.081991677031847}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1524)","v":0.9599955336884074}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1525)","v":1.0316994923056964}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1526)","v":4.5787579601749258}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1527","v":9.3560336862650671E-3}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1528","v":6.5188196141019645E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1529","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":13.424318918481456}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1530)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1532)","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"-Inputs!AH1665","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1533)","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"-Inputs!AH1666","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1534)","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"-Inputs!AH1667","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1535)","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"-Inputs!AH1668","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1536)","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"-Inputs!AH1669","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1537)","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"-Inputs!AH1670","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1538)","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"-Inputs!AH1671","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1539","v":0},{"$f":"Asset_NoReclass!Y1539","v":0},{"$f":"Asset_NoReclass!Z1539","v":0},{"$f":"Asset_NoReclass!AA1539","v":0},{"$f":"Asset_NoReclass!AB1539","v":0},{"$f":"Asset_NoReclass!AC1539","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"-Inputs!AH1672","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1540","v":0},{"$f":"Asset_NoReclass!Y1540","v":0},{"$f":"Asset_NoReclass!Z1540","v":0},{"$f":"Asset_NoReclass!AA1540","v":0},{"$f":"Asset_NoReclass!AB1540","v":0},{"$f":"Asset_NoReclass!AC1540","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"-Inputs!AH1673","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1541","v":0},{"$f":"Asset_NoReclass!Y1541","v":0},{"$f":"Asset_NoReclass!Z1541","v":0},{"$f":"Asset_NoReclass!AA1541","v":0},{"$f":"Asset_NoReclass!AB1541","v":0},{"$f":"Asset_NoReclass!AC1541","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"-Inputs!AH1674","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0,{"$f":"SUM(AD1532:AD1541)","v":0},{"$f":"SUM(AE1532:AE1541)","v":0},0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1542-Asset_NoReclass!X1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1542-Asset_NoReclass!Y1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1542-Asset_NoReclass!Z1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1542-Asset_NoReclass!AA1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1542-Asset_NoReclass!AB1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1542-Asset_NoReclass!AC1542)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1544)","v":-5.3897962992256821E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1544)","v":-5.5418174309753371E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1544)","v":-5.5418174309753371E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1544)","v":-5.5418174309753371E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1544)","v":-5.5418174309753388E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1544)","v":-5.5418174309753388E-3},{"$f":"-IF(AND(AD1496=0,AC1556>0),AD1508,IF(AD1508<0,AD1508,IF(AD1496=0,0,MIN((AD1508/AD1496)*(AD1508>0),AD1508))))","v":-8.4446741805338493E-3},{"$f":"-IF(AE1508<0,AE1508,IF(AE1496=0,0,MIN((AE1508/AE1496)*(AE1508>0),AE1508)))","v":-8.4446741805338493E-3},-8.4446741805338493E-3,-8.4446741805338493E-3,-8.4446741805338493E-3]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1545)","v":-6.1684834939836015E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1545)","v":-6.1335018510523642E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1545)","v":-6.1335018510523635E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1545)","v":-6.1335018510523635E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1545)","v":-6.1335018510523621E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1545)","v":-6.1335018510523615E-2},-6.1335018510523621E-2,-6.1335018510523621E-2,-6.1335018510523615E-2,-6.1335018510523615E-2,-6.1335018510523608E-2]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1546)","v":-2.6036017042037733E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1546)","v":-1.0360301057333115E-2},-1.8993885271777377E-2,-1.8993885271777377E-2,-1.8993885271777377E-2,-1.8993885271777377E-2,-1.8993885271777377E-2]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1547)","v":-9.020830758589192E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1547)","v":-0.13764770239468832},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1547)","v":-0.13764770239468832},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1547)","v":-0.13764770239468832},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1547)","v":-0.13764770239468832},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1547)","v":-0.13764770239468832},-0.82588621436812815,-0.82588621436812815,-0.82588621436812804,-0.82588621436812804,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1548)","v":-2.1215029141611521E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1548)","v":-3.2371741536096461E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1548)","v":-3.2371741536096461E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1548)","v":-3.2371741536096461E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1548)","v":-3.2371741536096461E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1548)","v":-3.2371741536096461E-2},-0.77692179686631357,0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1549)","v":-2.1125681629810066E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1549)","v":-3.0823259570052958E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1549)","v":-3.0823259570052958E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1549)","v":-3.0823259570052958E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1549)","v":-3.0823259570052958E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1549)","v":-3.0823259570052958E-2},-9.5161945869513515E-2,-9.5161945869513515E-2,-9.5161945869513515E-2,-9.5161945869513501E-2,-9.5161945869513515E-2]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1550)","v":-0.13850267493828089},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1550)","v":-0.14190629312750441},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1550)","v":-0.14190629312750441},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1550)","v":-0.14190629312750441},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1550)","v":-0.14190629312750441},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1550)","v":-0.14190629312750438},-0.93268095489978076,-0.93268095489978065,-0.93268095489978076,-0.93268095489978076,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1551","v":-2.0675984453948231E-4},{"$f":"Asset_NoReclass!Y1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!Z1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!AA1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!AB1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!AC1551","v":-3.1549220143881383E-4},{"$f":"-IF(AD1515<0,AD1515,IF(AD1503=0,0,MIN((AD1515/AD1503)*(AD1515>0),AD1515)))","v":-3.1549220143881307E-4},{"$f":"-IF(AE1515<0,AE1515,IF(AE1503=0,0,MIN((AE1515/AE1503)*(AE1515>0),AE1515)))","v":-3.1549220143881307E-4},-3.1549220143881307E-4,-3.1549220143881307E-4,-3.1549220143881307E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1552","v":0},{"$f":"Asset_NoReclass!Y1552","v":0},{"$f":"Asset_NoReclass!Z1552","v":0},{"$f":"Asset_NoReclass!AA1552","v":0},{"$f":"Asset_NoReclass!AB1552","v":0},{"$f":"Asset_NoReclass!AC1552","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1553","v":0},{"$f":"Asset_NoReclass!Y1553","v":0},{"$f":"Asset_NoReclass!Z1553","v":0},{"$f":"Asset_NoReclass!AA1553","v":0},{"$f":"Asset_NoReclass!AB1553","v":0},{"$f":"Asset_NoReclass!AC1553","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.3643691014212333},-0.42030162582861308,-0.42030162582861308,-0.42030162582861308,-0.42030162582861302,-0.42030162582861302,{"$f":"SUM(AD1544:AD1553)","v":-2.7197399821680093},{"$f":"SUM(AE1544:AE1553)","v":-1.9428181853016957},-1.9428181853016959,-1.9428181853016959,-0.18425101603378716]
[{"$f":"ROW()","v":1555},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1554-Asset_NoReclass!X1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1554-Asset_NoReclass!Y1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1554-Asset_NoReclass!Z1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1554-Asset_NoReclass!AA1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1554-Asset_NoReclass!AB1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1554-Asset_NoReclass!AC1554)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.38777519903652397},0.38238540273729826,0.37684358530632295,0.37130176787534763,0.36575995044437232,0.360218133013397,0.35467631558242169,0.34623164140188784,0.33778696722135398,0.32934229304082013,0.32089761886028628,0.31245294467975243]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509+W1521+W1533+W1545","v":1.8404003717450215},1.7787155368051855,1.7173805182946618,1.6560454997841381,1.5947104812736144,1.5333754627630907,1.472040444252567,1.4107054257420433,1.3493704072315196,1.2880353887209959,1.2267003702104722,1.1653653516999485]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510+W1522+W1534+W1546","v":0.53369076885136024},0.50765475180932251,0.49729445075198941,{"$f":"Z1510+Z1522+Z1534+Z1546","v":0.48693414969465632},0.47657384863732322,0.46621354757999012,0.45585324652265702,0.43685936125087965,{"$f":"AE1510+AE1522+AE1534+AE1546","v":0.41786547597910229},0.39887159070732492,0.37987770543554755,0.36088382016377019]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.081991677031847,3.991783369445955,3.8541356670512665,{"$f":"Z1511+Z1523+Z1535+Z1547","v":3.716487964656578},3.5788402622618896,3.4411925598672011,3.3035448574725126,2.4776586431043843,1.6517724287362561,0.82588621436812804,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9599955336884074,0.93878050454679585,0.90640876301069939,{"$f":"Z1512+Z1524+Z1536+Z1548","v":0.87403702147460294},0.84166527993850648,0.80929353840241003,0.77692179686631357,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0316994923056964,1.0105738106758864,0.97975055110583342,0.94892729153578048,0.91810403196572754,0.8872807723956746,0.85645751282562166,0.76129556695610812,0.66613362108659457,0.57097167521708103,0.47580972934756754,0.38064778347805406]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5787579601749258,4.4402552852366446,4.2983489921091405,4.1564426989816363,4.0145364058541322,3.8726301127266276,3.730723819599123,2.798042864699342,1.8653619097995615,0.93268095489978076,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3560336862650671E-3,9.1492738417255845E-3,8.8337816402867704E-3,8.5182894388479563E-3,8.2027972374091422E-3,7.8873050359703281E-3,7.571812834531514E-3,{"$f":"MAX(AD1515+AD1527+AD1539+AD1551,0)","v":7.2563206330927008E-3},6.9408284316538876E-3,6.6253362302150743E-3,6.3098440287762611E-3,5.9943518273374479E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,{"$f":"MAX(AD1516+AD1528+AD1540+AD1552,0)","v":6.5188196141019645E-4},{"$f":"AE1516+AE1528+AE1540+AE1552","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"MAX(AD1517+AD1529+AD1541+AD1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":13.424318918481456},{"$f":"SUM(X1556:X1565)","v":13.059949817060225},12.639648191231609,12.219346565402999,11.799044939574385,11.378743313745771,10.958441687917157,{"$f":"SUM(AD1556:AD1565)","v":8.2387017057491487},{"$f":"SUM(AE1556:AE1565)","v":6.2958835204474521},4.3530653351457556,2.4102471498440599,2.2259961338102725]
[{"$f":"ROW()","v":1567},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1566-Asset_NoReclass!X1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1566-Asset_NoReclass!Y1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1566-Asset_NoReclass!Z1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1566-Asset_NoReclass!AA1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1566-Asset_NoReclass!AB1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1566-Asset_NoReclass!AC1566)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66,{"$f":"IF(AC1582>0,IF(AD$131=\"\",AC1582-1,MIN(AC1582-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1582-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,{"$f":"IF(AD1581=\"\",MAX(0,AC1584-1),Inputs!$D$71-(AC$6-LEFT($A1580,4)))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,{"$f":"IF(AC1585>0,IF(AD$131=\"\",AC1585-1,MIN(AC1585-1,AD$131)),0)","v":5},4,3,2,1]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1589+1)","v":25},{"$f":"MAX(0,AD1589-1)","v":24},{"$f":"MAX(0,AE1589-1)","v":23},{"$f":"MAX(0,AF1589-1)","v":22},{"$f":"MAX(0,AG1589-1)","v":21}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,{"$f":"IF(AC1591>0,IF(AD$131=\"\",AC1591-1,MIN(AC1591-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1591-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},2.0764174730811811,2.0467543663228787,2.0170912595645762,1.9874281528062736,1.957765046047971,1.9281019392896683,1.882194750258962,1.8362875612282556,1.7903803721975493,1.744473183166843]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1643","v":0},2.0334288114206638,1.9656478510399751,1.8978668906592864,1.8300859302785977,1.762304969897909,1.6945240095172203,1.6267430491365316,1.5589620887558429,1.4911811283751542,1.4234001679944652]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1644","v":0},1.3296916716974174,1.303097838263469,1.2765040048295206,1.2499101713955723,1.2233163379616239,1.1967225045276755,1.1488536043465685,1.1009847041654615,1.0531158039843544,1.0052469038032474]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1645","v":0},5.7802148997366931,5.5875410697454697,5.3948672397542463,5.2021934097630229,5.0095195797717995,4.8168457497805761,3.8534765998244609,2.8901074498683457,1.9267382999122304,0.96336914995611522]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1646","v":0},2.9201780499900698,2.8228369807714584,2.725495911552847,2.6281548423342356,2.5308137731156242,2.4334727038970128,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1647","v":0},1.5324321609051803,1.4971180210602475,1.4618038812153147,1.4264897413703819,1.3911756015254491,1.3558614616805162,1.2202753155124646,1.084689169344413,0.9491030231763613,0.81351687700830966]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1648","v":0},8.2870788459101625,8.0430684723020871,7.7990580986940117,7.5550477250859362,7.3110373514778608,7.0670269778697854,5.6536215822958287,4.2402161867218719,2.8268107911479143,1.4134053955739572]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1649","v":0},{"$f":"X1649","v":0.12123218893759563},{"$f":"Y1649","v":0.1171911159730091},{"$f":"Z1649","v":0.11315004300842257},{"$f":"AA1649","v":0.10910897004383605},{"$f":"AB1649","v":0.10506789707924952},0.10102682411466299,{"$f":"AD1649","v":9.6985751150076474E-2},{"$f":"AE1649","v":9.294467818548996E-2},{"$f":"AF1649","v":8.8903605220903445E-2},{"$f":"AG1649","v":8.486253225631693E-2}]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},-3.1848983579329236E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":24.077489203321033},23.383255715478597,22.685837329278222,21.988418943077853,21.291000556877488,20.593582170677116,15.482150652524894,12.804191838269679,10.126233024014468,7.4482742097592531]
[{"$f":"ROW()","v":1605},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1604-Asset_NoReclass!Y1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1604-Asset_NoReclass!Z1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1604-Asset_NoReclass!AA1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1604-Asset_NoReclass!AB1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1604-Asset_NoReclass!AC1604)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1606)","v":2.0764174730811811}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1607)","v":2.0334288114206638}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1608)","v":1.3296916716974174}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1609)","v":5.7802148997366931}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1610)","v":2.9201780499900698}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1611)","v":1.5324321609051803}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1612)","v":8.2870788459101625}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1613","v":0.12123218893759563}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1614","v":-3.1848983579329236E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1615","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":24.077489203321033}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1616)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1618)","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1619)","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1620)","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1621)","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1622)","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1623)","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1624)","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1625","v":0},{"$f":"Asset_NoReclass!Z1625","v":0},{"$f":"Asset_NoReclass!AA1625","v":0},{"$f":"Asset_NoReclass!AB1625","v":0},{"$f":"Asset_NoReclass!AC1625","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1626","v":0},{"$f":"Asset_NoReclass!Z1626","v":0},{"$f":"Asset_NoReclass!AA1626","v":0},{"$f":"Asset_NoReclass!AB1626","v":0},{"$f":"Asset_NoReclass!AC1626","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1627","v":0},{"$f":"Asset_NoReclass!Z1627","v":0},{"$f":"Asset_NoReclass!AA1627","v":0},{"$f":"Asset_NoReclass!AB1627","v":0},{"$f":"Asset_NoReclass!AC1627","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0,{"$f":"SUM(AD1618:AD1627)","v":0},{"$f":"SUM(AE1618:AE1627)","v":0},0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1628-Asset_NoReclass!Y1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1628-Asset_NoReclass!Z1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1628-Asset_NoReclass!AA1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1628-Asset_NoReclass!AB1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1628-Asset_NoReclass!AC1628)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1630)","v":-2.9663106758302592E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1630)","v":-2.9663106758302586E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1630)","v":-2.9663106758302586E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1630)","v":-2.9663106758302586E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1630)","v":-2.9663106758302586E-2},{"$f":"-IF(AND(AD1582=0,AC1642>0),AD1594,IF(AD1594<0,AD1594,IF(AD1582=0,0,MIN((AD1594/AD1582)*(AD1594>0),AD1594))))","v":-4.590718903070639E-2},{"$f":"-IF(AE1594<0,AE1594,IF(AE1582=0,0,MIN((AE1594/AE1582)*(AE1594>0),AE1594)))","v":-4.590718903070639E-2},-4.590718903070639E-2,-4.590718903070639E-2,-4.5907189030706397E-2]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1631)","v":-6.7780960380688787E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1631)","v":-6.7780960380688815E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1631)","v":-6.7780960380688815E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1631)","v":-6.7780960380688815E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1631)","v":-6.7780960380688815E-2},-6.7780960380688815E-2,-6.7780960380688815E-2,-6.7780960380688815E-2,-6.7780960380688829E-2,-6.7780960380688815E-2]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1632)","v":-2.659383343394835E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1632)","v":-2.659383343394835E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1632)","v":-2.6593833433948357E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1632)","v":-2.6593833433948357E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1632)","v":-2.6593833433948357E-2},-4.7868900181107017E-2,-4.7868900181107017E-2,-4.7868900181107017E-2,-4.7868900181107017E-2,-4.7868900181107024E-2]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1633)","v":-0.19267382999122309},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1633)","v":-0.19267382999122309},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1633)","v":-0.19267382999122309},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1633)","v":-0.19267382999122309},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1633)","v":-0.19267382999122309},-0.96336914995611522,-0.96336914995611522,-0.96336914995611522,-0.96336914995611522,-0.96336914995611522]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1634)","v":-9.7341069218611187E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1634)","v":-9.7341069218611187E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1634)","v":-9.7341069218611187E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1634)","v":-9.7341069218611187E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1634)","v":-9.7341069218611187E-2},-2.4334727038970128,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1635)","v":-3.5314139844932826E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1635)","v":-3.5314139844932826E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1635)","v":-3.5314139844932826E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1635)","v":-3.5314139844932826E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1635)","v":-3.5314139844932826E-2},-0.13558614616805162,-0.13558614616805162,-0.13558614616805162,-0.13558614616805162,-0.13558614616805162]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1636)","v":-0.24401037360807554},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1636)","v":-0.24401037360807559},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1636)","v":-0.24401037360807559},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1636)","v":-0.24401037360807559},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1636)","v":-0.24401037360807559},-1.4134053955739572,-1.4134053955739572,-1.4134053955739574,-1.4134053955739572,-1.4134053955739572]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!Z1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!AA1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!AB1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!AC1637","v":-4.0410729645865215E-3},{"$f":"-IF(AD1601<0,AD1601,IF(AD1589=0,0,MIN((AD1601/AD1589)*(AD1601>0),AD1601)))","v":-4.0410729645865198E-3},{"$f":"-IF(AE1601<0,AE1601,IF(AE1589=0,0,MIN((AE1601/AE1589)*(AE1601>0),AE1601)))","v":-4.0410729645865198E-3},-4.0410729645865198E-3,-4.0410729645865206E-3,-4.0410729645865206E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1638","v":3.1848983579329236E-3},{"$f":"Asset_NoReclass!Z1638","v":0},{"$f":"Asset_NoReclass!AA1638","v":0},{"$f":"Asset_NoReclass!AB1638","v":0},{"$f":"Asset_NoReclass!AC1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1639","v":0},{"$f":"Asset_NoReclass!Z1639","v":0},{"$f":"Asset_NoReclass!AA1639","v":0},{"$f":"Asset_NoReclass!AB1639","v":0},{"$f":"Asset_NoReclass!AC1639","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.69423348784243599},-0.697418386200369,-0.697418386200369,-0.697418386200369,-0.697418386200369,{"$f":"SUM(AD1630:AD1639)","v":-5.1114315181522247},{"$f":"SUM(AE1630:AE1639)","v":-2.6779588142552129},-2.6779588142552129,-2.6779588142552129,-2.6779588142552129]
[{"$f":"ROW()","v":1641},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1640-Asset_NoReclass!Y1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1640-Asset_NoReclass!Z1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1640-Asset_NoReclass!AA1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1640-Asset_NoReclass!AB1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1640-Asset_NoReclass!AC1640)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.0764174730811811},2.0467543663228787,2.0170912595645762,1.9874281528062736,1.957765046047971,1.9281019392896683,1.882194750258962,1.8362875612282556,1.7903803721975493,1.744473183166843,1.6985659941361366]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1595+X1607+X1619+X1631","v":2.0334288114206638},1.9656478510399751,1.8978668906592864,1.8300859302785977,1.762304969897909,1.6945240095172203,1.6267430491365316,1.5589620887558429,1.4911811283751542,1.4234001679944652,1.3556192076137763]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1596+X1608+X1620+X1632","v":1.3296916716974174},1.303097838263469,{"$f":"Z1596+Z1608+Z1620+Z1632","v":1.2765040048295206},1.2499101713955723,1.2233163379616239,1.1967225045276755,1.1488536043465685,{"$f":"AE1596+AE1608+AE1620+AE1632","v":1.1009847041654615},1.0531158039843544,1.0052469038032474,0.95737800362214043]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7802148997366931,5.5875410697454697,{"$f":"Z1597+Z1609+Z1621+Z1633","v":5.3948672397542463},5.2021934097630229,5.0095195797717995,4.8168457497805761,3.8534765998244609,2.8901074498683457,1.9267382999122304,0.96336914995611522,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9201780499900698,2.8228369807714584,{"$f":"Z1598+Z1610+Z1622+Z1634","v":2.725495911552847},2.6281548423342356,2.5308137731156242,2.4334727038970128,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5324321609051803,1.4971180210602475,1.4618038812153147,1.4264897413703819,1.3911756015254491,1.3558614616805162,1.2202753155124646,1.084689169344413,0.9491030231763613,0.81351687700830966,0.67793073084025801]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2870788459101625,8.0430684723020871,7.7990580986940117,7.5550477250859362,7.3110373514778608,7.0670269778697854,5.6536215822958287,4.2402161867218719,2.8268107911479143,1.4134053955739572,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12123218893759563,0.1171911159730091,0.11315004300842257,0.10910897004383605,0.10506789707924952,0.10102682411466299,{"$f":"MAX(AD1601+AD1613+AD1625+AD1637,0)","v":9.6985751150076474E-2},9.294467818548996E-2,8.8903605220903445E-2,8.486253225631693E-2,8.0821459291730416E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.1848983579329236E-3},0,0,0,0,0,{"$f":"MAX(AD1602+AD1614+AD1626+AD1638,0)","v":0},{"$f":"AE1602+AE1614+AE1626+AE1638","v":0},0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MAX(AD1603+AD1615+AD1627+AD1639,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":24.077489203321033},{"$f":"SUM(Y1642:Y1651)","v":23.383255715478597},22.685837329278222,21.988418943077853,21.291000556877488,20.593582170677116,{"$f":"SUM(AD1642:AD1651)","v":15.482150652524894},{"$f":"SUM(AE1642:AE1651)","v":12.804191838269679},10.126233024014468,7.4482742097592531,4.770315395504042]
[{"$f":"ROW()","v":1653},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1652-Asset_NoReclass!Y1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1652-Asset_NoReclass!Z1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1652-Asset_NoReclass!AA1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1652-Asset_NoReclass!AB1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1652-Asset_NoReclass!AC1652)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67,{"$f":"IF(AC1668>0,IF(AD$131=\"\",AC1668-1,MIN(AC1668-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1668-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,{"$f":"IF(AD1667=\"\",MAX(0,AC1670-1),Inputs!$D$71-(AC$6-LEFT($A1666,4)))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,{"$f":"IF(AC1671>0,IF(AD$131=\"\",AC1671-1,MIN(AC1671-1,AD$131)),0)","v":6},5,4,3,2]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1675+1)","v":26},{"$f":"MAX(0,AD1675-1)","v":25},{"$f":"MAX(0,AE1675-1)","v":24},{"$f":"MAX(0,AF1675-1)","v":23},{"$f":"MAX(0,AG1675-1)","v":22}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,{"$f":"IF(AC1677>0,IF(AD$131=\"\",AC1677-1,MIN(AC1677-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1677-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1729","v":0},2.5471867645063639,2.3339835422754711,2.1207803200445783,1.9075770978136857,1.6943738755827931,1.6292056495988394,1.5640374236148857,1.4988691976309321,1.4337009716469784]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1730","v":0},3.4980032724954535,3.4208139258089241,3.3436245791223946,3.2664352324358652,3.1892458857493358,3.0665825824512845,2.9439192791532331,2.8212559758551818,2.6985926725571305]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1731","v":0},2.3735580950852269,2.3444311114628977,2.3153041278405686,2.2861771442182395,2.2570501605959103,1.8808751338299252,1.5047001070639401,1.1285250802979552,0.75235005353197004]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1732","v":0},3.4929161923090906,3.4317654335976342,3.3706146748861778,3.3094639161747215,3.2483131574632651,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1733","v":0},0.88315253375522729,0.83564169258421561,0.78813085141320394,0.74062001024219226,0.69310916907118059,0.6300992446101642,0.56708932014914781,0.50407939568813143,0.44106947122711498]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1734","v":0},5.5226781072368185,5.1745011256699094,4.8263241441030003,4.4781471625360911,4.129970180969182,3.4416418174743182,2.7533134539794544,2.0649850904845906,1.3766567269897272]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1735","v":0},{"$f":"Y1735","v":2.0743812727272732E-2},{"$f":"Z1735","v":2.0052352303030308E-2},{"$f":"AA1735","v":1.9360891878787884E-2},{"$f":"AB1735","v":1.8669431454545461E-2},1.7977971030303037E-2,{"$f":"AD1735","v":1.7286510606060613E-2},{"$f":"AE1735","v":1.6595050181818189E-2},{"$f":"AF1735","v":1.5903589757575765E-2},{"$f":"AG1735","v":1.5212129333333341E-2}]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":18.338238778115453},17.561189183702083,16.78413958928871,16.00708999487534,15.23004040046197,10.665690938570593,9.34965463414248,8.0336183297143666,6.717582025286255]
[{"$f":"ROW()","v":1691},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1690-Asset_NoReclass!Z1690)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1690-Asset_NoReclass!AA1690)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1690-Asset_NoReclass!AB1690)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1690-Asset_NoReclass!AC1690)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1693","v":2.5471867645063639}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1694","v":3.4980032724954535}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1695","v":2.3735580950852269}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1696","v":3.4929161923090906}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1697","v":0.88315253375522729}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1698","v":5.5226781072368185}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1699","v":2.0743812727272732E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1700","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1701","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":18.338238778115453}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1702)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1704)","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1705)","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1706)","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1707)","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1708)","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1709)","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1710)","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1711","v":0},{"$f":"Asset_NoReclass!AA1711","v":0},{"$f":"Asset_NoReclass!AB1711","v":0},{"$f":"Asset_NoReclass!AC1711","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1712","v":0},{"$f":"Asset_NoReclass!AA1712","v":0},{"$f":"Asset_NoReclass!AB1712","v":0},{"$f":"Asset_NoReclass!AC1712","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1713","v":0},{"$f":"Asset_NoReclass!AA1713","v":0},{"$f":"Asset_NoReclass!AB1713","v":0},{"$f":"Asset_NoReclass!AC1713","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0,{"$f":"SUM(AD1704:AD1713)","v":0},{"$f":"SUM(AE1704:AE1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1714-Asset_NoReclass!Z1714)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1714-Asset_NoReclass!AA1714)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1714-Asset_NoReclass!AB1714)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1714-Asset_NoReclass!AC1714)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1716)","v":0},{"$f":"-IF(AND(AD1668=0,AC1728>0),AD1680,IF(AD1680<0,AD1680,IF(AD1668=0,0,MIN((AD1680/AD1668)*(AD1680>0),AD1680))))","v":0},{"$f":"-IF(AE1680<0,AE1680,IF(AE1668=0,0,MIN((AE1680/AE1668)*(AE1680>0),AE1680)))","v":0},0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1717)","v":-0.21320322223089269},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1717)","v":-0.21320322223089269},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1717)","v":-0.21320322223089269},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1717)","v":-0.21320322223089269},-6.5168225983953582E-2,-6.5168225983953582E-2,-6.5168225983953568E-2,-6.5168225983953568E-2,-6.5168225983953568E-2]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1718)","v":-7.7189346686529589E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1718)","v":-7.7189346686529589E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1718)","v":-7.7189346686529589E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1718)","v":-7.7189346686529589E-2},-0.12266330329805138,-0.12266330329805138,-0.12266330329805138,-0.12266330329805139,-0.12266330329805139]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1719)","v":-2.91269836223291E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1719)","v":-2.91269836223291E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1719)","v":-2.91269836223291E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1719)","v":-2.91269836223291E-2},-0.37617502676598508,-0.37617502676598502,-0.37617502676598502,-0.37617502676598508,-0.37617502676598502]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1720)","v":-6.1150758711456372E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1720)","v":-6.1150758711456372E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1720)","v":-6.1150758711456372E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1720)","v":-6.1150758711456372E-2},-3.2483131574632651,0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1721)","v":-4.7510841171011654E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1721)","v":-4.7510841171011654E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1721)","v":-4.7510841171011654E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1721)","v":-4.7510841171011654E-2},-6.3009924461016414E-2,-6.3009924461016414E-2,-6.3009924461016428E-2,-6.3009924461016428E-2,-6.3009924461016428E-2]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1722)","v":-0.3481769815669094},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1722)","v":-0.3481769815669094},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1722)","v":-0.3481769815669094},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1722)","v":-0.3481769815669094},-0.6883283634948637,-0.68832836349486359,-0.68832836349486359,-0.68832836349486348,-0.68832836349486359]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1723","v":-6.9146042424242512E-4},{"$f":"Asset_NoReclass!AA1723","v":-6.9146042424242512E-4},{"$f":"Asset_NoReclass!AB1723","v":-6.9146042424242512E-4},{"$f":"Asset_NoReclass!AC1723","v":-6.9146042424242512E-4},{"$f":"-IF(AD1687<0,AD1687,IF(AD1675=0,0,MIN((AD1687/AD1675)*(AD1687>0),AD1687)))","v":-6.9146042424242447E-4},{"$f":"-IF(AE1687<0,AE1687,IF(AE1675=0,0,MIN((AE1687/AE1675)*(AE1687>0),AE1687)))","v":-6.9146042424242447E-4},-6.9146042424242458E-4,-6.9146042424242458E-4,-6.9146042424242458E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1724","v":0},{"$f":"Asset_NoReclass!AA1724","v":0},{"$f":"Asset_NoReclass!AB1724","v":0},{"$f":"Asset_NoReclass!AC1724","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1725","v":-4.8999385470139051E-16},{"$f":"Asset_NoReclass!AA1725","v":-4.899938547013906E-16},{"$f":"Asset_NoReclass!AB1725","v":-4.899938547013906E-16},{"$f":"Asset_NoReclass!AC1725","v":-4.899938547013906E-16},1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.77704959441337162},-0.77704959441337162,-0.77704959441337162,-0.77704959441337162,{"$f":"SUM(AD1716:AD1725)","v":-4.5643494618913758},{"$f":"SUM(AE1716:AE1725)","v":-1.3160363044281125},-1.3160363044281125,-1.3160363044281125,-1.3160363044281125]
[{"$f":"ROW()","v":1727},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1726-Asset_NoReclass!Z1726)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1726-Asset_NoReclass!AA1726)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1726-Asset_NoReclass!AB1726)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1726-Asset_NoReclass!AC1726)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1681+Y1693+Y1705+Y1717","v":2.5471867645063639},2.3339835422754711,2.1207803200445783,1.9075770978136857,1.6943738755827931,1.6292056495988394,1.5640374236148857,1.4988691976309321,1.4337009716469784,1.3685327456630247]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1682+Y1694+Y1706+Y1718","v":3.4980032724954535},3.4208139258089241,3.3436245791223946,3.2664352324358652,3.1892458857493358,3.0665825824512845,2.9439192791532331,2.8212559758551818,2.6985926725571305,2.5759293692590792]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1683+Y1695+Y1707+Y1719","v":2.3735580950852269},2.3444311114628977,2.3153041278405686,2.2861771442182395,2.2570501605959103,1.8808751338299252,1.5047001070639401,1.1285250802979552,0.75235005353197004,0.37617502676598502]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1684+Y1696+Y1708+Y1720","v":3.4929161923090906},3.4317654335976342,3.3706146748861778,3.3094639161747215,3.2483131574632651,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1685+Y1697+Y1709+Y1721","v":0.88315253375522729},0.83564169258421561,0.78813085141320394,0.74062001024219226,0.69310916907118059,0.6300992446101642,0.56708932014914781,0.50407939568813143,0.44106947122711498,0.37805954676609854]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1686+Y1698+Y1710+Y1722","v":5.5226781072368185},5.1745011256699094,4.8263241441030003,4.4781471625360911,4.129970180969182,3.4416418174743182,2.7533134539794544,2.0649850904845906,1.3766567269897272,0.68832836349486359]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0743812727272732E-2,2.0052352303030308E-2,1.9360891878787884E-2,1.8669431454545461E-2,1.7977971030303037E-2,1.7286510606060613E-2,1.6595050181818189E-2,1.5903589757575765E-2,1.5212129333333341E-2,1.4520668909090918E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0,{"$f":"MAX(AD1688+AD1700+AD1712+AD1724,0)","v":0},{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,{"$f":"MAX(AD1689+AD1701+AD1713+AD1725,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":18.338238778115453},{"$f":"SUM(Z1728:Z1737)","v":17.561189183702083},16.78413958928871,16.00708999487534,15.23004040046197,{"$f":"SUM(AD1728:AD1737)","v":10.665690938570593},{"$f":"SUM(AE1728:AE1737)","v":9.34965463414248},8.0336183297143666,6.717582025286255,5.4015457208581426]
[{"$f":"ROW()","v":1739},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1738-Asset_NoReclass!Z1738)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1738-Asset_NoReclass!AA1738)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1738-Asset_NoReclass!AB1738)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1738-Asset_NoReclass!AC1738)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68,{"$f":"IF(AC1754>0,IF(AD$131=\"\",AC1754-1,MIN(AC1754-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1754-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,{"$f":"IF(AD1753=\"\",MAX(0,AC1756-1),Inputs!$D$71-(AC$6-LEFT($A1752,4)))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,{"$f":"IF(AC1757>0,IF(AD$131=\"\",AC1757-1,MIN(AC1757-1,AD$131)),0)","v":7},6,5,4,3]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1761+1)","v":27},{"$f":"MAX(0,AD1761-1)","v":26},{"$f":"MAX(0,AE1761-1)","v":25},{"$f":"MAX(0,AF1761-1)","v":24},{"$f":"MAX(0,AG1761-1)","v":23}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561,{"$f":"IF(AC1763>0,IF(AD$131=\"\",AC1763-1,MIN(AC1763-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1763-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1815","v":0},4.786236623185772,4.52060549573571,4.254974368285648,3.989343240835586,3.841589787471305,3.6938363341070239,3.5460828807427429,3.3983294273784619]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1816","v":0},3.6673145600639856,3.6120390697755882,3.5567635794871908,3.5014880891987934,3.3718033451543938,3.2421186011099943,3.1124338570655947,2.9827491130211952]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1817","v":0},4.9869051679890708,4.9351621220147175,4.8834190760403642,4.8316760300660109,4.141436597199438,3.4511971643328652,2.7609577314662923,2.0707182985997195]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1818","v":0},2.5501729959313044,2.5237129542569532,2.497252912582602,2.4707928709082507,1.2353964354541254,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1819","v":0},1.5764481920292148,1.5182601235831708,1.4600720551371267,1.4018839866910826,1.2850603211334923,1.1682366555759021,1.0514129900183118,0.93458932446072163]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1820","v":0},6.4561060639107932,6.1748896785701755,5.8936732932295577,5.6124569078889399,4.8106773496190911,4.0088977913492423,3.2071182330793939,2.4053386748095456]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1821","v":0},{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0},0,{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0}]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":24.023183603110141},23.284669443936316,22.546155284762488,21.807641125588663,18.685963836031846,15.564286546475028,13.678005692372334,11.791724838269644]
[{"$f":"ROW()","v":1777},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1776-Asset_NoReclass!AA1776)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1776-Asset_NoReclass!AB1776)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1776-Asset_NoReclass!AC1776)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1779","v":4.786236623185772}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1780","v":3.6673145600639856}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1781","v":4.9869051679890708}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1782","v":2.5501729959313044}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1783","v":1.5764481920292148}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1784","v":6.4561060639107932}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1785","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1786","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1787","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":24.023183603110141}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1788)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1790)","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1791)","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1792)","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1793)","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1794)","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1795)","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1796)","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1797","v":0},{"$f":"Asset_NoReclass!AB1797","v":0},{"$f":"Asset_NoReclass!AC1797","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1798","v":0},{"$f":"Asset_NoReclass!AB1798","v":0},{"$f":"Asset_NoReclass!AC1798","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1799","v":0},{"$f":"Asset_NoReclass!AB1799","v":0},{"$f":"Asset_NoReclass!AC1799","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0,{"$f":"SUM(AD1790:AD1799)","v":0},{"$f":"SUM(AE1790:AE1799)","v":0},0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1800-Asset_NoReclass!AA1800)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1800-Asset_NoReclass!AB1800)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1800-Asset_NoReclass!AC1800)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1802)","v":0},{"$f":"-IF(AND(AD1754=0,AC1814>0),AD1766,IF(AD1766<0,AD1766,IF(AD1754=0,0,MIN((AD1766/AD1754)*(AD1766>0),AD1766))))","v":0},{"$f":"-IF(AE1766<0,AE1766,IF(AE1754=0,0,MIN((AE1766/AE1754)*(AE1766>0),AE1766)))","v":0},0,0,0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1803)","v":-0.26563112745006179},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1803)","v":-0.26563112745006179},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1803)","v":-0.26563112745006179},-0.14775345336428097,-0.14775345336428097,-0.14775345336428095,-0.14775345336428095,-0.14775345336428095]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1804)","v":-5.5275490288397566E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1804)","v":-5.5275490288397566E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1804)","v":-5.5275490288397573E-2},-0.12968474404439975,-0.12968474404439975,-0.12968474404439978,-0.12968474404439978,-0.12968474404439978]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1805)","v":-5.1743045974353204E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1805)","v":-5.1743045974353204E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1805)","v":-5.1743045974353204E-2},-0.69023943286657297,-0.69023943286657297,-0.69023943286657308,-0.69023943286657308,-0.69023943286657319]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1806)","v":-2.6460041674351065E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1806)","v":-2.6460041674351065E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1806)","v":-2.6460041674351065E-2},-1.2353964354541254,-1.2353964354541254,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1807)","v":-5.8188068446044107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1807)","v":-5.8188068446044107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1807)","v":-5.8188068446044107E-2},-0.11682366555759022,-0.11682366555759022,-0.1168236655575902,-0.1168236655575902,-0.1168236655575902]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1808)","v":-0.2812163853406181},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1808)","v":-0.2812163853406181},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1808)","v":-0.2812163853406181},-0.80177955826984859,-0.80177955826984848,-0.80177955826984848,-0.80177955826984848,-0.80177955826984848]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1809","v":0},{"$f":"Asset_NoReclass!AB1809","v":0},{"$f":"Asset_NoReclass!AC1809","v":0},{"$f":"-IF(AD1773<0,AD1773,IF(AD1761=0,0,MIN((AD1773/AD1761)*(AD1773>0),AD1773)))","v":0},{"$f":"-IF(AE1773<0,AE1773,IF(AE1761=0,0,MIN((AE1773/AE1761)*(AE1773>0),AE1773)))","v":0},0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1810","v":0},{"$f":"Asset_NoReclass!AB1810","v":0},{"$f":"Asset_NoReclass!AC1810","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1811","v":0},{"$f":"Asset_NoReclass!AB1811","v":0},{"$f":"Asset_NoReclass!AC1811","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.73851415917382579},-0.73851415917382579,-0.73851415917382579,{"$f":"SUM(AD1802:AD1811)","v":-3.1216772895568177},{"$f":"SUM(AE1802:AE1811)","v":-3.1216772895568177},-1.8862808541026923,-1.8862808541026923,-1.8862808541026928]
[{"$f":"ROW()","v":1813},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1812-Asset_NoReclass!AA1812)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1812-Asset_NoReclass!AB1812)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1812-Asset_NoReclass!AC1812)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1767+Z1779+Z1791+Z1803","v":4.786236623185772},4.52060549573571,4.254974368285648,3.989343240835586,3.841589787471305,3.6938363341070239,3.5460828807427429,3.3983294273784619,3.2505759740141809]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1768+Z1780+Z1792+Z1804","v":3.6673145600639856},3.6120390697755882,3.5567635794871908,3.5014880891987934,3.3718033451543938,3.2421186011099943,3.1124338570655947,2.9827491130211952,2.8530643689767956]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1769+Z1781+Z1793+Z1805","v":4.9869051679890708},4.9351621220147175,4.8834190760403642,4.8316760300660109,4.141436597199438,3.4511971643328652,2.7609577314662923,2.0707182985997195,1.3804788657331462]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1770+Z1782+Z1794+Z1806","v":2.5501729959313044},2.5237129542569532,2.497252912582602,2.4707928709082507,1.2353964354541254,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1771+Z1783+Z1795+Z1807","v":1.5764481920292148},1.5182601235831708,1.4600720551371267,1.4018839866910826,1.2850603211334923,1.1682366555759021,1.0514129900183118,0.93458932446072163,0.81776565890313146]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1772+Z1784+Z1796+Z1808","v":6.4561060639107932},6.1748896785701755,5.8936732932295577,5.6124569078889399,4.8106773496190911,4.0088977913492423,3.2071182330793939,2.4053386748095456,1.6035591165396972]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(AD1773+AD1785+AD1797+AD1809,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0,{"$f":"MAX(AD1774+AD1786+AD1798+AD1810,0)","v":0},{"$f":"AE1774+AE1786+AE1798+AE1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(AD1775+AD1787+AD1799+AD1811,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":24.023183603110141},{"$f":"SUM(AA1814:AA1823)","v":23.284669443936316},22.546155284762488,21.807641125588663,{"$f":"SUM(AD1814:AD1823)","v":18.685963836031846},{"$f":"SUM(AE1814:AE1823)","v":15.564286546475028},13.678005692372334,11.791724838269644,9.9054439841669506]
[{"$f":"ROW()","v":1825},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1824-Asset_NoReclass!AA1824)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1824-Asset_NoReclass!AB1824)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1824-Asset_NoReclass!AC1824)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69},{"$f":"IF(AC1840>0,IF(AD$131=\"\",AC1840-1,MIN(AC1840-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1840-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,{"$f":"IF(AD1839=\"\",MAX(0,AC1842-1),Inputs!$D$71-(AC$6-LEFT($A1838,4)))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,{"$f":"IF(AC1843>0,IF(AD$131=\"\",AC1843-1,MIN(AC1843-1,AD$131)),0)","v":8},7,6,5,4]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4},{"$f":"MAX(0,AC1844-1)","v":3},2,1,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1847+1)","v":28},{"$f":"MAX(0,AD1847-1)","v":27},{"$f":"MAX(0,AE1847-1)","v":26},{"$f":"MAX(0,AF1847-1)","v":25},{"$f":"MAX(0,AG1847-1)","v":24}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561},{"$f":"IF(AC1849>0,IF(AD$131=\"\",AC1849-1,MIN(AC1849-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1849-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},8.680207596625765E-2,8.6380139419882221E-2,8.5958202873506792E-2,8.3911578995566158E-2,8.1864955117625524E-2,7.9818331239684889E-2,7.7771707361744255E-2]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1901","v":0},2.8991125795858892,2.622092851924037,2.3450731242621847,2.2613205126813924,2.1775679011006002,2.0938152895198079,2.0100626779390156]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1902","v":0},6.9235557927791396,6.9053252774086555,6.8870947620381706,6.6411270919653784,6.3951594218925862,6.149191751819794,5.9032240817470019]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1903","v":0},1.7772332372116562,1.750155666760868,1.7230780963100798,1.5076933342713199,1.29230857223256,1.0769238101937999,0.8615390481550399]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1904","v":0},3.0209407225122691,2.9749142733503016,2.928887824188334,1.9525918827922228,0.97629594139611142,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1905","v":0},4.933233894671778,4.8713541279359882,4.8094743612001984,4.4395147949540297,4.0695552287078609,3.6995956624616917,3.3296360962155225]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1906","v":0},2.9314290197622701,2.8061700161936907,2.6809110126251112,2.3457971360469725,2.0106832594688338,1.6755693828906948,1.3404555063125558]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1907","v":0},{"$f":"AA1907","v":0},{"$f":"AB1907","v":0},0,{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0}]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":22.572307322489259},22.016392352993421,21.460477383497583,19.231956331706883,17.003435279916179,14.774914228125471,13.522689117730877]
[{"$f":"ROW()","v":1863},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1862-Asset_NoReclass!AB1862)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1862-Asset_NoReclass!AC1862)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1864","v":8.680207596625765E-2}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1865","v":2.8991125795858892}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1866","v":6.9235557927791396}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1867","v":1.7772332372116562}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1868","v":3.0209407225122691}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1869","v":4.933233894671778}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1870","v":2.9314290197622701}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1871","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1872","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1873","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":22.572307322489259}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1874)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1876)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1876)","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1877)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1877)","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1878)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1878)","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1879)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1879)","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1880)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1880)","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1881)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1881)","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1882)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1882)","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1883","v":0},{"$f":"Asset_NoReclass!AC1883","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1884","v":0},{"$f":"Asset_NoReclass!AC1884","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1885","v":0},{"$f":"Asset_NoReclass!AC1885","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0,{"$f":"SUM(AD1876:AD1885)","v":0},{"$f":"SUM(AE1876:AE1885)","v":0},0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1886-Asset_NoReclass!AB1886)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1886-Asset_NoReclass!AC1886)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1888)","v":-4.2193654637543424E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1888)","v":-4.219365463754343E-4},{"$f":"-IF(AND(AD1840=0,AC1900>0),AD1852,IF(AD1852<0,AD1852,IF(AD1840=0,0,MIN((AD1852/AD1840)*(AD1852>0),AD1852))))","v":-2.0466238779406377E-3},{"$f":"-IF(AE1852<0,AE1852,IF(AE1840=0,0,MIN((AE1852/AE1840)*(AE1852>0),AE1852)))","v":-2.0466238779406382E-3},-2.0466238779406382E-3,-2.0466238779406382E-3,-2.0466238779406382E-3]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1889)","v":-0.27701972766185207},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1889)","v":-0.27701972766185207},-8.3752611580792308E-2,-8.3752611580792308E-2,-8.3752611580792308E-2,-8.3752611580792322E-2,-8.3752611580792322E-2]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1890)","v":-1.8230515370484479E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1890)","v":-1.8230515370484486E-2},-0.2459676700727918,-0.2459676700727918,-0.24596767007279177,-0.24596767007279177,-0.24596767007279174]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1891)","v":-2.7077570450788215E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1891)","v":-2.7077570450788215E-2},-0.21538476203875997,-0.21538476203875997,-0.21538476203876,-0.21538476203875997,-0.21538476203875997]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1892)","v":-4.6026449161967381E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1892)","v":-4.6026449161967381E-2},-0.97629594139611131,-0.97629594139611142,-0.97629594139611142,0,0]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1893)","v":-6.1879766735790077E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1893)","v":-6.1879766735790077E-2},-0.3699595662461691,-0.36995956624616916,-0.36995956624616916,-0.36995956624616916,-0.36995956624616916]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1894)","v":-0.12525900356857944},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1894)","v":-0.12525900356857944},-0.3351138765781389,-0.3351138765781389,-0.33511387657813896,-0.33511387657813896,-0.33511387657813896]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1895","v":0},{"$f":"Asset_NoReclass!AC1895","v":0},{"$f":"-IF(AD1859<0,AD1859,IF(AD1847=0,0,MIN((AD1859/AD1847)*(AD1859>0),AD1859)))","v":0},{"$f":"-IF(AE1859<0,AE1859,IF(AE1847=0,0,MIN((AE1859/AE1847)*(AE1859>0),AE1859)))","v":0},0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1896","v":0},{"$f":"Asset_NoReclass!AC1896","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1897","v":0},{"$f":"Asset_NoReclass!AC1897","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.55591496949583719},-0.55591496949583719,{"$f":"SUM(AD1888:AD1897)","v":-2.2285210517907039},{"$f":"SUM(AE1888:AE1897)","v":-2.2285210517907044},-2.2285210517907044,-1.2522251103945927,-1.2522251103945927]
[{"$f":"ROW()","v":1899},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1898-Asset_NoReclass!AB1898)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1898-Asset_NoReclass!AC1898)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":8.680207596625765E-2},8.6380139419882221E-2,8.5958202873506792E-2,8.3911578995566158E-2,8.1864955117625524E-2,7.9818331239684889E-2,7.7771707361744255E-2,7.5725083483803621E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8991125795858892,2.622092851924037,2.3450731242621847,2.2613205126813924,2.1775679011006002,2.0938152895198079,2.0100626779390156,1.9263100663582233]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9235557927791396,6.9053252774086555,6.8870947620381706,6.6411270919653784,6.3951594218925862,6.149191751819794,5.9032240817470019,5.6572564116742097]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7772332372116562,1.750155666760868,1.7230780963100798,1.5076933342713199,1.29230857223256,1.0769238101937999,0.8615390481550399,0.6461542861162799]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0209407225122691,2.9749142733503016,2.928887824188334,1.9525918827922228,0.97629594139611142,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.933233894671778,4.8713541279359882,4.8094743612001984,4.4395147949540297,4.0695552287078609,3.6995956624616917,3.3296360962155225,2.9596765299693533]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9314290197622701,2.8061700161936907,2.6809110126251112,2.3457971360469725,2.0106832594688338,1.6755693828906948,1.3404555063125558,1.0053416297344169]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(AD1859+AD1871+AD1883+AD1895,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0,{"$f":"MAX(AD1860+AD1872+AD1884+AD1896,0)","v":0},{"$f":"AE1860+AE1872+AE1884+AE1896","v":0},0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(AD1861+AD1873+AD1885+AD1897,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":22.572307322489259},{"$f":"SUM(AB1900:AB1909)","v":22.016392352993421},21.460477383497583,{"$f":"SUM(AD1900:AD1909)","v":19.231956331706883},{"$f":"SUM(AE1900:AE1909)","v":17.003435279916179},14.774914228125471,13.522689117730877,12.270464007336287]
[{"$f":"ROW()","v":1911},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1910-Asset_NoReclass!AB1910)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1910-Asset_NoReclass!AC1910)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"IF(AC1926>0,IF(AD$131=\"\",AC1926-1,MIN(AC1926-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1926-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},{"$f":"IF(AD1925=\"\",MAX(0,AC1928-1),Inputs!$D$71-(AC$6-LEFT($A1924,4)))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},{"$f":"IF(AC1929>0,IF(AD$131=\"\",AC1929-1,MIN(AC1929-1,AD$131)),0)","v":9},8,7,6,5]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AC1930-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"Inputs!$G$63-(Inputs!$G$63-AC1933+1)","v":29},{"$f":"MAX(0,AD1933-1)","v":28},{"$f":"MAX(0,AE1933-1)","v":27},{"$f":"MAX(0,AF1933-1)","v":26},{"$f":"MAX(0,AG1933-1)","v":25}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"IF(AC1935>0,IF(AD$131=\"\",AC1935-1,MIN(AC1935-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1935-1)","v":41},40,39,38]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},8.8811437499999955E-3,8.7694995972365918E-3,8.5607019877785781E-3,8.3519043783205644E-3,8.1431067688625507E-3,7.9343091594045369E-3]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1987","v":0},1.9137673878749997,1.8063717620096864,1.7440830805610765,1.6817943991124666,1.6195057176638568,1.5572170362152469]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1988","v":0},5.4032617856250775,5.3899481594146081,5.2040878780554838,5.0182275966963594,4.8323673153372351,4.6465070339781107]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1989","v":0},2.6764061411249993,2.6546647362464308,2.359701987774605,2.0647392393027793,1.7697764908309537,1.4748137423591281]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},2.5211855778749994,2.4886575270746101,1.8664931453059577,1.2443287635373053,0.62216438176865263,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1991","v":0},7.3666363983749976,7.2444716473553248,6.7270093868299448,6.2095471263045647,5.6920848657791847,5.1746226052538038]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1992","v":0},6.528920405624997,6.3034996129783245,5.6031107670918443,4.9027219212053641,4.2023330753188839,3.5019442294324032]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"AB1993","v":0},{"$f":"AC1993","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0}]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":26.41905884025007},25.896382944676223,23.513046947606693,21.129710950537159,18.74637495346763,16.363038956398096]
[{"$f":"ROW()","v":1949},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1948-Asset_NoReclass!AC1948)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1950","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1951","v":1.9137673878749997}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1952","v":5.4032617856250775}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1953","v":2.6764061411249993}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1954","v":2.5211855778749994}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1955","v":7.3666363983749976}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1956","v":6.528920405624997}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1957","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1958","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1959","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":26.41905884025007}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1960)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1962)","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1963)","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1964)","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1965)","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1966)","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1967)","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1968)","v":0},{"$f":"-Inputs!AD1723","v":0},{"$f":"-Inputs!AE1723","v":0},{"$f":"-Inputs!AF1723","v":0},{"$f":"-Inputs!AG1723","v":0},{"$f":"-Inputs!AH1723","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1969","v":0},{"$f":"-Inputs!AD1724","v":0},{"$f":"-Inputs!AE1724","v":0},{"$f":"-Inputs!AF1724","v":0},{"$f":"-Inputs!AG1724","v":0},{"$f":"-Inputs!AH1724","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1970","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1971","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0},0,{"$f":"SUM(AE1962:AE1971)","v":0},0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1972-Asset_NoReclass!AC1972)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1974)","v":-1.1164415276340337E-4},{"$f":"-IF(AND(AD1926=0,AC1986>0),AD1938,IF(AD1938<0,AD1938,IF(AD1926=0,0,MIN((AD1938/AD1926)*(AD1938>0),AD1938))))","v":-2.087976094580141E-4},{"$f":"-IF(AE1938<0,AE1938,IF(AE1926=0,0,MIN((AE1938/AE1926)*(AE1938>0),AE1938)))","v":-2.087976094580141E-4},-2.087976094580141E-4,-2.0879760945801413E-4,-2.0879760945801413E-4]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1975)","v":-0.1073956258653132},-6.2288681448609877E-2,-6.2288681448609877E-2,-6.2288681448609877E-2,-6.2288681448609877E-2,-6.2288681448609877E-2]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1976)","v":-1.331362621046933E-2},-0.18586028135912441,-0.18586028135912441,-0.18586028135912441,-0.18586028135912441,-0.18586028135912444]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1977)","v":-2.1741404878568293E-2},-0.29496274847182563,-0.29496274847182563,-0.29496274847182563,-0.29496274847182563,-0.29496274847182563]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1978)","v":-3.2528050800389535E-2},-0.62216438176865252,-0.62216438176865252,-0.62216438176865263,-0.62216438176865263,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1979)","v":-0.12216475101967286},-0.51746226052538036,-0.51746226052538036,-0.51746226052538036,-0.51746226052538047,-0.51746226052538036]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1980)","v":-0.22542079264667203},-0.70038884588648054,-0.70038884588648054,-0.70038884588648054,-0.70038884588648065,-0.70038884588648065]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1981","v":0},{"$f":"-IF(AD1945<0,AD1945,IF(AD1933=0,0,MIN((AD1945/AD1933)*(AD1945>0),AD1945)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1982","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1983","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.52267589557384864},-2.3833359970695316,{"$f":"SUM(AE1974:AE1983)","v":-2.3833359970695316},-2.3833359970695316,-2.3833359970695316,-1.761171615300879]
[{"$f":"ROW()","v":1985},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1984-Asset_NoReclass!AC1984)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":8.8811437499999955E-3},8.7694995972365918E-3,8.5607019877785781E-3,8.3519043783205644E-3,8.1431067688625507E-3,7.9343091594045369E-3,7.7255115499465232E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9137673878749997,1.8063717620096864,1.7440830805610765,1.6817943991124666,1.6195057176638568,1.5572170362152469,1.494928354766637]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4032617856250775,5.3899481594146081,5.2040878780554838,5.0182275966963594,4.8323673153372351,4.6465070339781107,4.4606467526189864]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6764061411249993,2.6546647362464308,2.359701987774605,2.0647392393027793,1.7697764908309537,1.4748137423591281,1.1798509938873025]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5211855778749994,2.4886575270746101,1.8664931453059577,1.2443287635373053,0.62216438176865263,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3666363983749976,7.2444716473553248,6.7270093868299448,6.2095471263045647,5.6920848657791847,5.1746226052538038,4.6571603447284238]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.528920405624997,6.3034996129783245,5.6031107670918443,4.9027219212053641,4.2023330753188839,3.5019442294324032,2.8015553835459226]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(AD1945+AD1957+AD1969+AD1981,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0},{"$f":"MAX(AD1946+AD1958+AD1970+AD1982,0)","v":0},{"$f":"AE1946+AE1958+AE1970+AE1982","v":0},0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0},{"$f":"MAX(AD1947+AD1959+AD1971+AD1983,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":26.41905884025007},{"$f":"SUM(AC1986:AC1995)","v":25.896382944676223},23.513046947606693,{"$f":"SUM(AE1986:AE1995)","v":21.129710950537159},18.74637495346763,16.363038956398096,14.601867341097218]
[{"$f":"ROW()","v":1997},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1996-Asset_NoReclass!AC1996)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AD$131))","v":42},{"$f":"MAX(0,AD2012-1)","v":41},40,39,38]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AD$131))","v":30},29,28,27,26]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AD2016-1)","v":4},3,2,1]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AD2017-1)","v":14},13,12,11]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AD2019-1)","v":49},{"$f":"MAX(0,AE2019-1)","v":48},{"$f":"MAX(0,AF2019-1)","v":47},{"$f":"MAX(0,AG2019-1)","v":46}]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AD2021-1)","v":37.184056771218749},36.184056771218749,35.184056771218749,34.184056771218749]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0},0.23064303487499996,0.2251515340446428,0.21966003321428565,0.21416853238392849,0.20867703155357137]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2073","v":0},2.4452265116249996,2.3637189612374998,2.28221141085,2.2007038604625002,2.1191963100750004]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2074","v":0},8.2672065038249976,7.9916329536974979,7.7160594035699983,7.4404858534424987,7.1649123033149991]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2075","v":0},4.3271414696249995,3.8944273226624997,3.4617131756999999,3.0289990287375002,2.5962848817749999]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2076","v":0},5.0178355056249986,4.0142684044999992,3.0107013033749994,2.0071342022499996,1.0035671011249998]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2077","v":0},4.2587527848749991,3.9748359325499991,3.6909190802249991,3.4070022278999992,3.1230853755749992]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2078","v":0},6.396497794394187,5.7568480149547678,5.1171982355153496,4.4775484560759313,3.8378986766365126]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2079","v":0},{"$f":"AC2079","v":0},{"$f":"AD2079","v":0},{"$f":"AE2079","v":0},{"$f":"AF2079","v":0},{"$f":"AG2079","v":0}]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0},30.943303604844182,28.220883123646907,25.498462642449635,22.776042161252356,20.053621680055084]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2036","v":0.23064303487499996}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2037","v":2.4452265116249996}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2038","v":8.2672065038249976}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2039","v":4.3271414696249995}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2040","v":5.0178355056249986}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2041","v":4.2587527848749991}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2042","v":6.396497794394187}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2043","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2044","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2045","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":30.943303604844182}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2046)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0}]
[{"$f":"ROW()","v":2049},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0}]
[{"$f":"ROW()","v":2050},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0}]
[{"$f":"ROW()","v":2055},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0}]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0}]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0}]
[{"$f":"ROW()","v":2058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2048:AD2057)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2024<0,AD2024,IF(AD2012=0,0,MIN((AD2024/AD2012)*(AD2024>0),AD2024)))","v":-5.4915008303571423E-3},-5.4915008303571414E-3,-5.4915008303571414E-3,-5.4915008303571405E-3,-5.4915008303571414E-3]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.1507550387499988E-2,-8.1507550387499988E-2,-8.1507550387500002E-2,-8.1507550387500002E-2,-8.1507550387500016E-2]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.2755735501274999,-0.27557355012749996,-0.27557355012749996,-0.27557355012749996,-0.27557355012749996]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.43271414696249993,-0.43271414696249999,-0.43271414696249999,-0.43271414696250005,-0.43271414696249999]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0035671011249998,-1.0035671011249998,-1.0035671011249998,-1.0035671011249998,-1.0035671011249998]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.28391685232499991,-0.28391685232499991,-0.28391685232499991,-0.28391685232499991,-0.28391685232499991]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.6396497794394187,-0.6396497794394187,-0.6396497794394187,-0.63964977943941881,-0.63964977943941881]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2032<0,AD2032,IF(AD2020=0,0,MIN((AD2032/AD2020)*(AD2032>0),AD2032)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2060:AD2069)","v":-2.7224204811972754},-2.7224204811972754,-2.7224204811972754,-2.7224204811972754,-2.7224204811972754]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.23064303487499996},0.2251515340446428,0.21966003321428565,0.21416853238392849,0.20867703155357137,0.20318553072321421]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4452265116249996,2.3637189612374998,2.28221141085,2.2007038604625002,2.1191963100750004,2.0376887596875006]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2672065038249976,7.9916329536974979,7.7160594035699983,7.4404858534424987,7.1649123033149991,6.8893387531874994]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3271414696249995,3.8944273226624997,3.4617131756999999,3.0289990287375002,2.5962848817749999,2.1635707348124997]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0178355056249986,4.0142684044999992,3.0107013033749994,2.0071342022499996,1.0035671011249998,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2587527848749991,3.9748359325499991,3.6909190802249991,3.4070022278999992,3.1230853755749992,2.8391685232499992]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.396497794394187,5.7568480149547678,5.1171982355153496,4.4775484560759313,3.8378986766365126,3.1982488971970939]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":30.943303604844182},{"$f":"SUM(AD2072:AD2081)","v":28.220883123646907},25.498462642449635,22.776042161252356,20.053621680055084,17.331201198857805]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AE$128=\"\",\"\",PrincipledApproach!AE$128-AE$6)","v":41}]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AE$131))","v":41},{"$f":"MAX(0,AE2098-1)","v":40},39,38]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AE$131))","v":30},29,28,27]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AE2102-1)","v":4},3,2]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AE2103-1)","v":14},13,12]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AE2105-1)","v":49},{"$f":"MAX(0,AF2105-1)","v":48},{"$f":"MAX(0,AG2105-1)","v":47}]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AE2107-1)","v":37.184056771218749},36.184056771218749,35.184056771218749]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2159","v":0},5.0257185992611566,4.8581946459524517,4.6906706926437467,4.5231467393350417]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2160","v":0},1.7529690252415859,1.6945367244001996,1.6361044235588134,1.5776721227174271]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2161","v":0},2.7828459034052142,2.5045613130646927,2.2262767227241711,1.9479921323836498]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2162","v":0},14.972045998141304,11.977636798513043,8.9832275988847812,5.9888183992565214]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2163","v":0},3.4204136420827926,3.1923860659439396,2.964358489805087,2.7363309136662339]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2164","v":0},16.56322540376835,14.906902863391515,13.250580323014681,11.594257782637847]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2165","v":0},{"$f":"AD2165","v":3.0707373829962128},{"$f":"AE2165","v":3.0093226353362885},{"$f":"AF2165","v":2.9479078876763642},{"$f":"AG2165","v":2.88649314001644}]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2166","v":0},0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9687214270143598,1.9171626982284158,1.8656039694424718,1.8140452406565277]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},49.556677381910973,44.060703744830548,38.564730107750123,33.06875647066969]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":5.0257185992611566}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":1.7529690252415859}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.7828459034052142}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":14.972045998141304}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":3.4204136420827926}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":16.56322540376835}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":3.0707373829962128}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":1.9687214270143598}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":49.556677381910973}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2110<0,AE2110,IF(AE2098=0,0,MIN((AE2110/AE2098)*(AE2110>0),AE2110)))","v":0},0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16752395330870523,-0.16752395330870523,-0.16752395330870523,-0.16752395330870526]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.8432300841386196E-2,-5.8432300841386196E-2,-5.8432300841386189E-2,-5.8432300841386189E-2]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27828459034052144,-0.27828459034052139,-0.27828459034052139,-0.27828459034052139]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9944091996282607,-2.9944091996282607,-2.9944091996282602,-2.9944091996282607]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.22802757613885286,-0.22802757613885283,-0.22802757613885286,-0.22802757613885283]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6563225403768349,-1.6563225403768351,-1.6563225403768351,-1.6563225403768354]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1414747659924253E-2,-6.1414747659924253E-2,-6.1414747659924253E-2,-6.1414747659924253E-2]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2118<0,AE2118,IF(AE2106=0,0,MIN((AE2118/AE2106)*(AE2118>0),AE2118)))","v":0},0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.15587287859441E-2,-5.15587287859441E-2,-5.15587287859441E-2,-5.1558728785944107E-2]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-5.4959736370804304},-5.4959736370804304,-5.4959736370804295,-5.4959736370804304]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0257185992611566,4.8581946459524517,4.6906706926437467,4.5231467393350417,4.3556227860263368]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7529690252415859,1.6945367244001996,1.6361044235588134,1.5776721227174271,1.5192398218760408]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7828459034052142,2.5045613130646927,2.2262767227241711,1.9479921323836498,1.6697075420431284]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.972045998141304,11.977636798513043,8.9832275988847812,5.9888183992565214,2.9944091996282607]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4204136420827926,3.1923860659439396,2.964358489805087,2.7363309136662339,2.5083033375273809]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.56322540376835,14.906902863391515,13.250580323014681,11.594257782637847,9.9379352422610108]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0707373829962128,3.0093226353362885,2.9479078876763642,2.88649314001644,2.8250783923565157]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9687214270143598,1.9171626982284158,1.8656039694424718,1.8140452406565277,1.7624865118705837]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":49.556677381910973},{"$f":"SUM(AE2158:AE2167)","v":44.060703744830548},38.564730107750123,33.06875647066969,27.572782833589258]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AF$128=\"\",\"\",PrincipledApproach!AF$128-AF$6)","v":40}]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AF$131))","v":40},{"$f":"MAX(0,AF2184-1)","v":39},38]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AF$131))","v":30},29,28]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AF2188-1)","v":4},3]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AF2189-1)","v":14},13]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AF2191-1)","v":49},{"$f":"MAX(0,AG2191-1)","v":48}]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AF2193-1)","v":37.184056771218749},36.184056771218749]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},0,0,0]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2245","v":0},2.4044718859762253,2.324322823110351,2.2441737602444767]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2246","v":0},1.1971632174902724,1.1572577769072634,1.1173523363242543]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2247","v":0},1.6853521739514117,1.5168169565562706,1.3482817391611295]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2248","v":0},2.9201651600866532,2.3361321280693224,1.7520990960519918]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2249","v":0},2.864938397591668,2.67394250441889,2.482946611246112]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2250","v":0},19.042250610067196,17.138025549060476,15.233800488053756]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2251","v":0},{"$f":"AE2251","v":3.4583306081525134},{"$f":"AF2251","v":3.3891639959894633},{"$f":"AG2251","v":3.3199973838264132}]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2252","v":0},0,0,0]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4860565505499463,1.447138303611081,1.4082200566722156]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},35.058728603865887,31.982800037723116,28.906871471580349]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":0}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":2.4044718859762253}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":1.1971632174902724}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":1.6853521739514117}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":2.9201651600866532}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":2.864938397591668}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":19.042250610067196}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":3.4583306081525134}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.4860565505499463}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":35.058728603865887}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2196<0,AF2196,IF(AF2184=0,0,MIN((AF2196/AF2184)*(AF2196>0),AF2196)))","v":0},0,0]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0149062865874171E-2,-8.0149062865874171E-2,-8.0149062865874171E-2]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9905440583009079E-2,-3.9905440583009086E-2,-3.9905440583009086E-2]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16853521739514116,-0.16853521739514118,-0.16853521739514118]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.58403303201733059,-0.58403303201733059,-0.58403303201733059]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19099589317277788,-0.19099589317277785,-0.19099589317277785]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9042250610067195,-1.9042250610067195,-1.9042250610067195]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.916661216305027E-2,-6.916661216305027E-2,-6.916661216305027E-2]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2204<0,AF2204,IF(AF2192=0,0,MIN((AF2204/AF2192)*(AF2204>0),AF2204)))","v":0},0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8918246938865392E-2,-3.8918246938865392E-2,-3.8918246938865392E-2]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2232:AF2241)","v":-3.075928566142768},-3.075928566142768,-3.075928566142768]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":0},0,0,0]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4044718859762253,2.324322823110351,2.2441737602444767,2.1640246973786024]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1971632174902724,1.1572577769072634,1.1173523363242543,1.0774468957412453]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6853521739514117,1.5168169565562706,1.3482817391611295,1.1797465217659884]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9201651600866532,2.3361321280693224,1.7520990960519918,1.1680660640346612]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.864938397591668,2.67394250441889,2.482946611246112,2.2919507180733341]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.042250610067196,17.138025549060476,15.233800488053756,13.329575427047036]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4583306081525134,3.3891639959894633,3.3199973838264132,3.2508307716633631]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4860565505499463,1.447138303611081,1.4082200566722156,1.3693018097333503]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":35.058728603865887},{"$f":"SUM(AF2244:AF2253)","v":31.982800037723116},28.906871471580349,25.830942905437581]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AG$128=\"\",\"\",PrincipledApproach!AG$128-AG$6)","v":39}]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AG$131))","v":39},{"$f":"MAX(0,AG2270-1)","v":38}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AG$131))","v":30},29]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AG2274-1)","v":4}]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AG2275-1)","v":14}]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AG2277-1)","v":49}]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AG2279-1)","v":37.184056771218749}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2330","v":0},0,0]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9644649335445274,2.86564943575971]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4010142494148796,1.3543137744343836]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1741301439993093,1.0567171295993782]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3822857326685067,1.9058285861348054]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0862922595806035,2.88053944227523]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.5299432779592887,7.6769489501633599]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2337","v":0},{"$f":"AF2337","v":0.89340039093122769},{"$f":"AG2337","v":0.87553238311260317}]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2338","v":0},0,0]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3481540706687507,1.3128473436034138]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2282:AF2291)","v":0},21.779685058767097,19.928377045082883]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":0}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":2.9644649335445274}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":1.4010142494148796}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":1.1741301439993093}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":2.3822857326685067}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":3.0862922595806035}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":8.5299432779592887}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":0.89340039093122769}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.3481540706687507}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":21.779685058767097}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2282<0,AG2282,IF(AG2270=0,0,MIN((AG2282/AG2270)*(AG2282>0),AG2282)))","v":0},0]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.8815497784817588E-2,-9.8815497784817588E-2]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6700474980495989E-2,-4.6700474980495989E-2]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11741301439993093,-0.11741301439993092]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.47645714653370136,-0.47645714653370136]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.20575281730537356,-0.20575281730537356]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.85299432779592887,-0.85299432779592887]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7868007818624555E-2,-1.7868007818624555E-2]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2290<0,AG2290,IF(AG2278=0,0,MIN((AG2290/AG2278)*(AG2290>0),AG2290)))","v":0},{"$f":"-IF(AH2290<0,AH2290,IF(AH2278=0,0,MIN((AH2290/AH2278)*(AH2290>0),AH2290)))","v":0}]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2291<0,AG2291,IF(AG2279=0,0,MIN((AG2291/AG2279)*(AG2291>0),AG2291)))","v":-3.5306727065336926E-2},{"$f":"-IF(AH2291<0,AH2291,IF(AH2279=0,0,MIN((AH2291/AH2279)*(AH2291>0),AH2291)))","v":-3.5306727065336926E-2}]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-1.8513080136842097},-1.8513080136842097]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":0},0,0]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9644649335445274,2.86564943575971,2.7668339379748925]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4010142494148796,1.3543137744343836,1.3076132994538876]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1741301439993093,1.0567171295993782,0.93930411519944734]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3822857326685067,1.9058285861348054,1.4293714396011041]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0862922595806035,2.88053944227523,2.6747866249698564]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5299432779592887,7.6769489501633599,6.823954622367431]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89340039093122769,0.87553238311260317,0.85766437529397865]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2290+AF2302+AF2314+AF2326","v":0},0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3481540706687507,1.3128473436034138,1.2775406165380769]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":21.779685058767097},{"$f":"SUM(AG2330:AG2339)","v":19.928377045082883},18.077069031398672]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AH$128=\"\",\"\",PrincipledApproach!AH$128-AH$6)","v":38}]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AH$131))","v":38}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AH$131))","v":30}]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10}]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5}]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15}]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10}]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},0]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7632773587354302]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1987747365102233]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.87581567929722626]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7202457608169617]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.885186653973757]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.3802327104979]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2423","v":0},{"$f":"AG2423","v":6.7271098376469594}]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2424","v":0},0]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4960334249009239]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},32.046676162379384]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":0}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":2.7632773587354302}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":1.1987747365102233}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":0.87581567929722626}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":4.7202457608169617}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":2.885186653973757}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":11.3802327104979}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":6.7271098376469594}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.4960334249009239}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":32.046676162379384}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2368<0,AH2368,IF(AH2356=0,0,MIN((AH2368/AH2356)*(AH2368>0),AH2368)))","v":0}]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.2109245291181002E-2]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9959157883674108E-2]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.7581567929722631E-2]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2372<0,AH2372,IF(AH2360=0,0,MIN((AH2372/AH2360)*(AH2372>0),AH2372)))","v":-0.94404915216339236}]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2373<0,AH2373,IF(AH2361=0,0,MIN((AH2373/AH2361)*(AH2373>0),AH2373)))","v":-0.19234577693158381}]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2374<0,AH2374,IF(AH2362=0,0,MIN((AH2374/AH2362)*(AH2374>0),AH2374)))","v":-1.13802327104979}]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2375<0,AH2375,IF(AH2363=0,0,MIN((AH2375/AH2363)*(AH2375>0),AH2375)))","v":-0.13454219675293919}]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2376<0,AH2376,IF(AH2364=0,0,MIN((AH2376/AH2364)*(AH2376>0),AH2376)))","v":0}]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9179530710015072E-2]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2404:AH2413)","v":-2.6677898987122979}]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":0},0]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7632773587354302,2.6711681134442493]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1987747365102233,1.158815578626549]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87581567929722626,0.78823411136750365]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7202457608169617,3.7761966086535694]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.885186653973757,2.692840877042173]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.3802327104979,10.242209439448111]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7271098376469594,6.5925676408940204]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4960334249009239,1.4568538941909088]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":32.046676162379384},{"$f":"SUM(AH2416:AH2425)","v":29.378886263667084}]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2509","v":0}]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2510","v":0}]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0}]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":3.1717743093919966}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":1.377485317059665}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.5973619631951208}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":2.7312839862318841}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":1.6672147010906646}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":6.564149588379526}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":2.2320327825912636}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.3765463996407385}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":20.717849047580859}]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0}]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1717743093919966]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.377485317059665]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5973619631951208]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7312839862318841]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6672147010906646]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.564149588379526]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2320327825912636]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0}]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3765463996407385]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":20.717849047580859}]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"UnderDepreciated","index":10,"n_rows":2525,"n_cols":34,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]UnderDepreciated"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC28","v":1.0115000000000001},{"$f":"Inputs!AD28","v":1.0231322500000002},{"$f":"Inputs!AE28","v":1.0348982708750003},{"$f":"Inputs!AF28","v":1.0467996009900629},{"$f":"Inputs!AG28","v":1.0588377964014486},{"$f":"Inputs!AH28","v":1.0710144310600653}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC29","v":0.98863074641621351},{"$f":"Inputs!AD29","v":0.9773907527594794},{"$f":"Inputs!AE29","v":0.96627854944090874},{"$f":"Inputs!AF29","v":0.95529268357974173},{"$f":"Inputs!AG29","v":0.94443171881338772},{"$f":"Inputs!AH29","v":0.93369423510962701}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC29","v":3393.1300886081267},{"$f":"AD35+AD42","v":3331.4974747082379},3331.4512757379212,3355.0259034447317,3368.1967256282524,3393.6669080541465]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC30","v":30.943303604844182},49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC31","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC32","v":-92.575917504732715},-49.602876352227526,-11.484100897055271,-8.6088628752462348,-6.5764937364850837,-5.5660742647441985]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC33","v":3331.4974747082379},{"$f":"AD39+AD47","v":3331.4512757379212},3355.0259034447317,3368.1967256282524,3393.6669080541465,3408.818682836983]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC35","v":19.461053416031042},{"$f":"AD133","v":19.063889060601838},19.063889060601838,19.063889060601838,19.063889060601838,19.063889060601838]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC36","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC37","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC38","v":-0.39716435542920492}]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC39","v":19.063889060601838},{"$f":"SUM(AD35:AD38)","v":19.063889060601838},19.063889060601838,19.063889060601838,19.063889060601838,19.063889060601838]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC42","v":3373.6690351920956},{"$f":"AC47","v":3312.4335856476359},3312.3873866773192,3335.9620143841298,3349.1328365676504,3374.6030189935445]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC43","v":30.943303604844182},{"$f":"AD78","v":49.556677381910973},35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC44","v":0},{"$f":"AD90","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC45","v":-92.178753149303503},{"$f":"AD102","v":-49.602876352227526},-11.484100897055271,-8.6088628752462348,-6.5764937364850837,-5.5660742647441985]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC46","v":0}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC47","v":3312.4335856476359},{"$f":"SUM(AD42:AD46)-AD50","v":3312.3873866773192},{"$f":"SUM(AE42:AE46)","v":3335.9620143841298},3349.1328365676504,3374.6030189935445,3389.7547937763811]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC48","v":"OK"}]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation"]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value"]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC56","v":2694.2906069767282},{"$f":"AC104","v":2632.8044908379202},2632.8044908379202,2632.8044908379202,2632.8044908379202,2632.8044908379202]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC57","v":379.68199149927682},{"$f":"AC105","v":361.20689678841887},366.23261538768003,368.63708727365628,371.60155220720083,374.36482956593625]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC58","v":42.43423415668483},{"$f":"AC106","v":49.5430740980294},51.296043123270984,52.493206340761255,53.894220590176133,55.092995326686356]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC59","v":45.977041198471504},{"$f":"AC107","v":48.389235148668632},35.398692403357167,34.430831535617578,33.427712603956479,33.105141870604264]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC60","v":28.165035632971627},{"$f":"AC108","v":32.347715483686095},43.554634663470779,45.259402924202256,47.15165359378345,51.753972088406762]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC61","v":54.943681798073882},{"$f":"AC109","v":58.222431447414316},57.802423956357856,56.826941220810269,56.07281234725162,55.139018898024453]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC62","v":102.87460747189471},{"$f":"AC110","v":104.83818906938613},95.177474721139518,110.44465550833688,116.8734411829369,126.81247393899373]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC63","v":5.0273156768361513},{"$f":"AC111","v":4.8070319929547685},{"$f":"AD111","v":7.8777693759509813},{"$f":"AE111","v":11.336099984103495},{"$f":"AF111","v":12.229500375034723},{"$f":"AG111","v":18.956610212681682}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC64","v":20.274520781156717},{"$f":"AC112","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC65","v":-1.4699815641041715E-15},-1.959975418805562E-15,1.9687214270143578,3.4547779775643042,4.8029320482330551,6.298965473133979]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC66","v":3373.6690351920947},{"$f":"SUM(AD56:AD65)","v":3312.4335856476355},3312.3873866773188,3335.9620143841289,3349.13283656765,3374.603018993545]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC67","v":"OK"}]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC68","v":0.23064303487499996},{"$f":"AD229","v":0},0,0,0,0]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC69","v":2.4452265116249996},{"$f":"AD230","v":5.0257185992611566},2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC70","v":8.2672065038249976},1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC71","v":4.3271414696249995},2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC72","v":5.0178355056249986},14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC73","v":4.2587527848749991},3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC74","v":6.396497794394187},16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC75","v":0},3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC76","v":0},{"$f":"AD237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC77","v":0},1.9687214270143598,1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC78","v":30.943303604844182},{"$f":"SUM(AD68:AD77)","v":49.556677381910973},35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC79","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC80","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0}]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC81","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0}]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC82","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0}]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC83","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0}]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC84","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0}]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC85","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0}]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC86","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0}]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC87","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0}]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC88","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0}]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC89","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0}]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC90","v":0},{"$f":"SUM(AD80:AD89)","v":0},0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC91","v":"OK"}]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC92","v":-61.71675917368303},{"$f":"AD178+AD253","v":0},0,0,0,0]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC93","v":-20.920321222482926},0,0,0,0,0]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC94","v":-1.15836656248043},0,0,0,0,0]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC95","v":-1.9149475194278684},-15.773388648716683,-2.6532130416910014,-2.1772490756604022,-1.1983864126494377,-0.7806993659844943]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC96","v":-0.83515565491053267},-3.7651268183566211,-1.2153968993551745,-0.49003506308731015,-0.11792726619365268,0]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC97","v":-0.98000313553456719},-3.8404211331392535,-3.840421133139253,-3.840421133139253,-3.8189801032009201,-3.8189801032009201]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC98","v":-4.4329161969027648},-26.223939752014967,-3.7750698228698427,-2.1011576033592698,-1.4411999544410725,-0.96639479555878438]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC99","v":-0.22028368388138245},0,0,0,0,0]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC100","v":0},{"$f":"AD186+AD261","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC101","v":-4.899938547013906E-16},0,0,0,0,0]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC102","v":-92.178753149303503},{"$f":"SUM(AD92:AD101)","v":-49.602876352227526},-11.484100897055271,-8.6088628752462348,-6.5764937364850837,-5.5660742647441985]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC103","v":"OK"}]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC104","v":2632.8044908379202},{"$f":"MAX(AD56+AD68+AD80+AD92,0)","v":2632.8044908379202},{"$f":"AE56+AE68+AE80+AE92","v":2632.8044908379202},2632.8044908379202,2632.8044908379202,2632.8044908379202]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC105","v":361.20689678841887},366.23261538768003,368.63708727365628,371.60155220720083,374.36482956593625,377.53660387532824]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC106","v":49.5430740980294},51.296043123270984,52.493206340761255,53.894220590176133,55.092995326686356,56.470480643746022]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC107","v":48.389235148668632},35.398692403357167,34.430831535617578,33.427712603956479,33.105141870604264,33.921804467814887]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC108","v":32.347715483686095},43.554634663470779,45.259402924202256,47.15165359378345,51.753972088406762,54.485256074638649]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC109","v":58.222431447414316},57.802423956357856,56.826941220810269,56.07281234725162,55.139018898024453,52.987253495914196]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC110","v":104.83818906938613},95.177474721139518,110.44465550833688,116.8734411829369,126.81247393899373,132.41022873181447]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC111","v":4.8070319929547685},7.8777693759509813,11.336099984103495,12.229500375034723,18.956610212681682,21.188642995272946]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC112","v":20.274520781156717},{"$f":"MAX(AD64+AD76+AD88+AD100,0)","v":20.274520781156717},{"$f":"AE64+AE76+AE88+AE100","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC113","v":-1.959975418805562E-15},{"$f":"MAX(AD65+AD77+AD89+AD101,0)","v":1.9687214270143578},3.4547779775643042,4.8029320482330551,6.298965473133979,7.6755118727747176]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC114","v":3312.4335856476355},{"$f":"SUM(AD104:AD113)","v":3312.3873866773188},3335.9620143841289,3349.13283656765,3374.603018993545,3389.7547937763811]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC115","v":"OK"}]
[{"$f":"ROW()","v":116},null,"Pipeline"]
[{"$f":"ROW()","v":117},null,"Compression"]
[{"$f":"ROW()","v":118},null,"Metering"]
[{"$f":"ROW()","v":119},null,"Other Depreciable"]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":123},null,"Building"]
[{"$f":"ROW()","v":124},null,"Non-Depreciable"]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":126},null,"Total"]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},2063,2063]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$128=\"\",\"\",AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC132","v":49},{"$f":"AC132-1","v":48},47,46,45,44]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC133","v":19.461053416031042},{"$f":"AC137","v":19.063889060601838},19.063889060601838,19.063889060601838,19.063889060601838,19.063889060601838]
[{"$f":"ROW()","v":134},null,"Capex"]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC135","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"Inputs!AH460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC136","v":-0.39716435542920492}]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC137","v":19.063889060601838},{"$f":"SUM(AD133:AD136)","v":19.063889060601838},19.063889060601838,19.063889060601838,19.063889060601838,19.063889060601838]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC142","v":34.5},{"$f":"IF(AD$131=\"\",AC142-1,MIN(AC142-1,AD$131))","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},31.5,30.5,29.5]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC143","v":0},{"$f":"MAX(AC143-1,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC144","v":18.502251946708448},{"$f":"MAX(0,1)","v":1},0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC145","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC146","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC147","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC148","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC149","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0}]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC152","v":0}]
[{"$f":"ROW()","v":153},"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC153","v":0}]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC154","v":1345.868474782756},{"$f":"AC190","v":1306.8577943542705},1306.8577943542705,1306.8577943542705,1306.8577943542705,1306.8577943542705]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC155","v":0},{"$f":"AC191","v":0},0,0,0,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC156","v":13.985694815797851},{"$f":"AC192","v":13.229803324530707},13.229803324530707,13.229803324530707,13.229803324530707,13.229803324530707]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC157","v":0},{"$f":"AC193","v":0},0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC158","v":0},{"$f":"AC194","v":0},0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC159","v":0},{"$f":"AC195","v":0},0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC160","v":0},{"$f":"AC196","v":0},0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC161","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0}]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC162","v":14.328051822027694},{"$f":"AC198","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC163","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC164","v":1374.1822214205815},{"$f":"SUM(AD154:AD163)","v":1334.4156495008287},1334.4156495008287,1334.4156495008287,1334.4156495008287,1334.4156495008287]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC165","v":0}]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC166","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC167","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC168","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC169","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC170","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC171","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC172","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC173","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC174","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC175","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC176","v":0},{"$f":"SUM(AD166:AD175)","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC177","v":0},null,{"$f":"AE157/($H181-(AE$8-1))","v":0}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC178","v":-39.0106804284856}]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC179","v":0}]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC180","v":-0.75589149126714361}]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC181","v":0}]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC182","v":0}]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC183","v":0}]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC184","v":0}]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC185","v":0}]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC186","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC187","v":0}]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC188","v":-39.766571919752742}]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC189","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC190","v":1306.8577943542705},{"$f":"AD154+AD166+AD178","v":1306.8577943542705},1306.8577943542705,1306.8577943542705,1306.8577943542705,1306.8577943542705]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC191","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC192","v":13.229803324530707},13.229803324530707,13.229803324530707,13.229803324530707,13.229803324530707,13.229803324530707]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC193","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC194","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC195","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC196","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC197","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC198","v":14.328051822027694},{"$f":"AD162+AD174+AD186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC199","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC200","v":1334.4156495008287},{"$f":"SUM(AD190:AD199)","v":1334.4156495008287},1334.4156495008287,1334.4156495008287,1334.4156495008287,1334.4156495008287]
[{"$f":"ROW()","v":201},"Over Depreciation"]
[{"$f":"ROW()","v":202},null,"Pipeline"]
[{"$f":"ROW()","v":203},null,"Compression"]
[{"$f":"ROW()","v":204},null,"Metering"]
[{"$f":"ROW()","v":205},null,"Other Depreciable"]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":212},null,"Total"]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC217","v":1348.4221321939735},{"$f":"AC265","v":1325.9466964836511},1325.9466964836511,1325.9466964836511,1325.9466964836511,1325.9466964836511]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC218","v":379.68199149927676},{"$f":"AC266","v":361.20689678841882},366.23261538767997,368.63708727365622,371.60155220720077,374.36482956593619]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC219","v":28.448539340886974},{"$f":"AC267","v":36.313270773498687},38.06623979874027,39.263403016230541,40.664417265645419,41.863192002155643]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC220","v":45.97704119847149},{"$f":"AC268","v":48.389235148668618},35.398692403357153,34.430831535617564,33.427712603956465,33.10514187060425]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC221","v":28.165035632971634},{"$f":"AC269","v":32.347715483686102},43.554634663470786,45.259402924202263,47.151653593783458,51.753972088406762]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC222","v":54.943681798073882},{"$f":"AC270","v":58.222431447414316},57.802423956357856,56.826941220810269,56.07281234725162,55.139018898024453]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC223","v":102.87460747189471},{"$f":"AC271","v":104.83818906938613},95.177474721139518,110.44465550833688,116.8734411829369,126.81247393899373]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC224","v":5.0273156768361513},{"$f":"AC272","v":4.8070319929547685},{"$f":"AD272","v":7.8777693759509813},{"$f":"AE272","v":11.336099984103495},{"$f":"AF272","v":12.229500375034723},{"$f":"AG272","v":18.956610212681682}]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC225","v":5.9464689591290272},{"$f":"AC273","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC226","v":-1.4699815641041715E-15},-1.959975418805562E-15,1.9687214270143578,3.4547779775643042,4.8029320482330551,6.298965473133979]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC227","v":1999.4868137715143},{"$f":"SUM(AD217:AD226)","v":1978.0179361468074},1977.9717371764912,2001.5463648833015,2014.7171870668226,2040.1873694927165]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC228","v":"OK"}]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC229","v":0.23064303487499996},{"$f":"Inputs!AD683","v":0},{"$f":"Inputs!AE683","v":0},{"$f":"Inputs!AF683","v":0},{"$f":"Inputs!AG683","v":0},{"$f":"Inputs!AH683","v":0}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC230","v":2.4452265116249996},{"$f":"Inputs!AD684","v":5.0257185992611566},{"$f":"Inputs!AE684","v":2.4044718859762253},{"$f":"Inputs!AF684","v":2.9644649335445274},{"$f":"Inputs!AG684","v":2.7632773587354302},{"$f":"Inputs!AH684","v":3.1717743093919966}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC231","v":8.2672065038249976},{"$f":"Inputs!AD685","v":1.7529690252415859},{"$f":"Inputs!AE685","v":1.1971632174902724},{"$f":"Inputs!AF685","v":1.4010142494148796},{"$f":"Inputs!AG685","v":1.1987747365102233},{"$f":"Inputs!AH685","v":1.377485317059665}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC232","v":4.3271414696249995},{"$f":"Inputs!AD686","v":2.7828459034052142},{"$f":"Inputs!AE686","v":1.6853521739514117},{"$f":"Inputs!AF686","v":1.1741301439993093},{"$f":"Inputs!AG686","v":0.87581567929722626},{"$f":"Inputs!AH686","v":1.5973619631951208}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC233","v":5.0178355056249986},{"$f":"Inputs!AD687","v":14.972045998141304},{"$f":"Inputs!AE687","v":2.9201651600866532},{"$f":"Inputs!AF687","v":2.3822857326685067},{"$f":"Inputs!AG687","v":4.7202457608169617},{"$f":"Inputs!AH687","v":2.7312839862318841}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC234","v":4.2587527848749991},{"$f":"Inputs!AD688","v":3.4204136420827926},{"$f":"Inputs!AE688","v":2.864938397591668},{"$f":"Inputs!AF688","v":3.0862922595806035},{"$f":"Inputs!AG688","v":2.885186653973757},{"$f":"Inputs!AH688","v":1.6672147010906646}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC235","v":6.396497794394187},{"$f":"Inputs!AD689","v":16.56322540376835},{"$f":"Inputs!AE689","v":19.042250610067196},{"$f":"Inputs!AF689","v":8.5299432779592887},{"$f":"Inputs!AG689","v":11.3802327104979},{"$f":"Inputs!AH689","v":6.564149588379526}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC236","v":0},{"$f":"Inputs!AD690","v":3.0707373829962128},{"$f":"Inputs!AE690","v":3.4583306081525134},{"$f":"Inputs!AF690","v":0.89340039093122769},{"$f":"Inputs!AG690","v":6.7271098376469594},{"$f":"Inputs!AH690","v":2.2320327825912636}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC237","v":0},{"$f":"Inputs!AD691","v":0},{"$f":"Inputs!AE691","v":0},{"$f":"Inputs!AF691","v":0},{"$f":"Inputs!AG691","v":0},{"$f":"Inputs!AH691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC238","v":0},{"$f":"Inputs!AD692","v":1.9687214270143598},{"$f":"Inputs!AE692","v":1.4860565505499463},{"$f":"Inputs!AF692","v":1.3481540706687507},{"$f":"Inputs!AG692","v":1.4960334249009239},{"$f":"Inputs!AH692","v":1.3765463996407385}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC239","v":30.943303604844182},{"$f":"SUM(AD229:AD238)","v":49.556677381910973},35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC240","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC241","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC242","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC243","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC244","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC245","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC246","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC247","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC248","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC249","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC250","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC251","v":0},{"$f":"SUM(AD241:AD250)","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC252","v":"OK"}]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC253","v":-22.706078745197434},{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":0},{"$f":"AE340+AE426+AE512+AE598+AE684+AE770+AE856+AE942+AE1028+AE1114+AE1200+AE1286+AE1372+AE1458+AE1544+AE1630+AE1716+AE1802+AE1888+AE1974+AE2060+AE2146+AE2232+AE2318+AE2404+AE2490","v":0},0,0,0]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC254","v":-20.920321222482926},0,{"$f":"AE341+AE427+AE513+AE599+AE685+AE771+AE857+AE943+AE1029+AE1115+AE1201+AE1287+AE1373+AE1459+AE1545+AE1631+AE1717+AE1803+AE1889+AE1975+AE2061+AE2147+AE2233+AE2319+AE2405+AE2491","v":0},0,0,0]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC255","v":-0.40247507121328635},0,0,0,0,0]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC256","v":-1.9149475194278684},-15.773388648716683,-2.6532130416910014,-2.1772490756604022,-1.1983864126494377,-0.7806993659844943]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC257","v":-0.83515565491053267},-3.7651268183566211,-1.2153968993551745,-0.49003506308731015,-0.11792726619365268,0]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC258","v":-0.98000313553456719},-3.8404211331392535,-3.840421133139253,-3.840421133139253,-3.8189801032009201,-3.8189801032009201]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC259","v":-4.4329161969027648},-26.223939752014967,-3.7750698228698427,-2.1011576033592698,-1.4411999544410725,-0.96639479555878438]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC260","v":-0.22028368388138245},0,0,0,0,0]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC261","v":0},{"$f":"AD348+AD434+AD520+AD606+AD692+AD778+AD864+AD950+AD1036+AD1122+AD1208+AD1294+AD1380+AD1466+AD1552+AD1638+AD1724+AD1810+AD1896+AD1982+AD2068+AD2154+AD2240+AD2326+AD2412+AD2498","v":0},0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC262","v":-4.899938547013906E-16},0,0,0,0,0]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC263","v":-52.412181229550761},{"$f":"SUM(AD253:AD262)","v":-49.602876352227526},-11.484100897055271,-8.6088628752462348,-6.5764937364850837,-5.5660742647441985]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC264","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC265","v":1325.9466964836511},{"$f":"MAX(AD217+AD229+AD241+AD253,0)","v":1325.9466964836511},{"$f":"AE217+AE229+AE241+AE253","v":1325.9466964836511},1325.9466964836511,1325.9466964836511,1325.9466964836511]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC266","v":361.20689678841882},366.23261538767997,368.63708727365622,371.60155220720077,374.36482956593619,377.53660387532818]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC267","v":36.313270773498687},38.06623979874027,39.263403016230541,40.664417265645419,41.863192002155643,43.240677319215308]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC268","v":48.389235148668618},35.398692403357153,34.430831535617564,33.427712603956465,33.10514187060425,33.921804467814873]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC269","v":32.347715483686102},43.554634663470786,45.259402924202263,47.151653593783458,51.753972088406762,54.485256074638649]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC270","v":58.222431447414316},57.802423956357856,56.826941220810269,56.07281234725162,55.139018898024453,52.987253495914196]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC271","v":104.83818906938613},95.177474721139518,110.44465550833688,116.8734411829369,126.81247393899373,132.41022873181447]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC272","v":4.8070319929547685},7.8777693759509813,11.336099984103495,12.229500375034723,18.956610212681682,21.188642995272946]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC273","v":5.9464689591290272},{"$f":"MAX(AD225+AD237+AD249+AD261,0)","v":5.9464689591290272},{"$f":"AE225+AE237+AE249+AE261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC274","v":-1.959975418805562E-15},{"$f":"MAX(AD226+AD238+AD250+AD262,0)","v":1.9687214270143578},3.4547779775643042,4.8029320482330551,6.298965473133979,7.6755118727747176]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC275","v":1978.0179361468074},{"$f":"SUM(AD265:AD274)","v":1977.9717371764912},2001.5463648833015,2014.7171870668226,2040.1873694927165,2055.3391442755537]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC276","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline"]
[{"$f":"ROW()","v":278},null,"Compression"]
[{"$f":"ROW()","v":279},null,"Metering"]
[{"$f":"ROW()","v":280},null,"Other Depreciable"]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":284},null,"Building"]
[{"$f":"ROW()","v":285},null,"Non-Depreciable"]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":287},null,"Total"]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC292","v":51},{"$f":"MAX(0,AC292-1)","v":50},{"$f":"MAX(0,AD292-1)","v":49},48,47,46]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC293","v":11},{"$f":"IF(AD$131=\"\",AC293-1,MIN(AC293-1,AD$131))","v":10},9,8,7,6]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC294","v":11},{"$f":"IF(AD291=\"\",MAX(0,AC294-1),Inputs!$D$71-(AC$6-LEFT($A290,4)))","v":10},9,8,7,6]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC295","v":11},10,9,8,7,6]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC296","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC297","v":0},0,{"$f":"MAX(0,AD297-1)","v":0},0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC298","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC299","v":11},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC299+1)","v":30},{"$f":"MAX(0,AD299-1)","v":29},{"$f":"MAX(0,AE299-1)","v":28},{"$f":"MAX(0,AF299-1)","v":27},{"$f":"MAX(0,AG299-1)","v":26}]
[{"$f":"ROW()","v":300},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC300","v":0}]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC301","v":43.598995281445561},{"$f":"MAX(0,AC301-1)","v":42.598995281445561},{"$f":"MAX(0,AD301-1)","v":41.598995281445561},40.598995281445561,39.598995281445561,38.598995281445561]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC304","v":1.680673919712661},{"$f":"AC352","v":1.6477195291300597},{"$f":"AD352","v":1.6477195291300597},1.6477195291300597,1.6477195291300597,1.6477195291300597]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC305","v":0},0,{"$f":"AD353","v":0},0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC306","v":0.62026989146029055},0.60026118528415207,{"$f":"AD354","v":0.60026118528415207},0.60026118528415207,0.60026118528415207,0.60026118528415207]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC307","v":2.4714886449156497},2.2468078590142269,{"$f":"AD355","v":2.2468078590142269},2.2468078590142269,2.2468078590142269,2.2468078590142269]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC308","v":0},0,{"$f":"AD356","v":0},0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC309","v":0},0,{"$f":"AD357","v":0},0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC310","v":0},0,{"$f":"AD358","v":0},0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC311","v":0},0,{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0}]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC312","v":0},0,{"$f":"AD360","v":0},0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC313","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC314","v":4.7724324560886018},{"$f":"SUM(AD304:AD313)","v":4.4947885734284387},{"$f":"SUM(AE304:AE313)","v":4.4947885734284387},4.4947885734284387,4.4947885734284387,4.4947885734284387]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC316","v":0}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC317","v":0}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC318","v":0}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC319","v":0}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC320","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC321","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC322","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC323","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC324","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC325","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC326","v":0}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC328","v":0},{"$f":"-Inputs!AD1497","v":0},{"$f":"-Inputs!AE1497","v":0},{"$f":"-Inputs!AF1497","v":0},{"$f":"-Inputs!AG1497","v":0},{"$f":"-Inputs!AH1497","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC329","v":0},{"$f":"-Inputs!AD1498","v":0},{"$f":"-Inputs!AE1498","v":0},{"$f":"-Inputs!AF1498","v":0},{"$f":"-Inputs!AG1498","v":0},{"$f":"-Inputs!AH1498","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC330","v":0},{"$f":"-Inputs!AD1499","v":0},{"$f":"-Inputs!AE1499","v":0},{"$f":"-Inputs!AF1499","v":0},{"$f":"-Inputs!AG1499","v":0},{"$f":"-Inputs!AH1499","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC331","v":0},{"$f":"-Inputs!AD1500","v":0},{"$f":"-Inputs!AE1500","v":0},{"$f":"-Inputs!AF1500","v":0},{"$f":"-Inputs!AG1500","v":0},{"$f":"-Inputs!AH1500","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC332","v":0},{"$f":"-Inputs!AD1501","v":0},{"$f":"-Inputs!AE1501","v":0},{"$f":"-Inputs!AF1501","v":0},{"$f":"-Inputs!AG1501","v":0},{"$f":"-Inputs!AH1501","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC333","v":0},{"$f":"-Inputs!AD1502","v":0},{"$f":"-Inputs!AE1502","v":0},{"$f":"-Inputs!AF1502","v":0},{"$f":"-Inputs!AG1502","v":0},{"$f":"-Inputs!AH1502","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC334","v":0},{"$f":"-Inputs!AD1503","v":0},{"$f":"-Inputs!AE1503","v":0},{"$f":"-Inputs!AF1503","v":0},{"$f":"-Inputs!AG1503","v":0},{"$f":"-Inputs!AH1503","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC335","v":0},{"$f":"-Inputs!AD1504","v":0},{"$f":"-Inputs!AE1504","v":0},{"$f":"-Inputs!AF1504","v":0},{"$f":"-Inputs!AG1504","v":0},{"$f":"-Inputs!AH1504","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC336","v":0},{"$f":"-Inputs!AD1505","v":0},{"$f":"-Inputs!AE1505","v":0},{"$f":"-Inputs!AF1505","v":0},{"$f":"-Inputs!AG1505","v":0},{"$f":"-Inputs!AH1505","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC337","v":0},{"$f":"-Inputs!AD1506","v":0},{"$f":"-Inputs!AE1506","v":0},{"$f":"-Inputs!AF1506","v":0},{"$f":"-Inputs!AG1506","v":0},{"$f":"-Inputs!AH1506","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC338","v":0},{"$f":"SUM(AD328:AD337)","v":0},{"$f":"SUM(AE328:AE337)","v":0},0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC340","v":-3.2954390582601238E-2}]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC341","v":0}]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC342","v":-2.0008706176138431E-2}]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC343","v":-0.22468078590142268}]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC344","v":0}]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC345","v":0}]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC346","v":0}]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC347","v":0}]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC348","v":0}]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC349","v":0}]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC350","v":-0.27764388266016238},{"$f":"SUM(AD340:AD349)","v":0},{"$f":"SUM(AE340:AE349)","v":0},0,0,0]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC352","v":1.6477195291300597},{"$f":"MAX(AD304+AD316+AD328+AD340,0)","v":1.6477195291300597},{"$f":"AE304+AE316+AE328+AE340","v":1.6477195291300597},1.6477195291300597,1.6477195291300597,1.6477195291300597]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC353","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC354","v":0.60026118528415207},0.60026118528415207,0.60026118528415207,0.60026118528415207,0.60026118528415207,0.60026118528415207]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC355","v":2.2468078590142269},2.2468078590142269,2.2468078590142269,2.2468078590142269,2.2468078590142269,2.2468078590142269]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC356","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC357","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC358","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC359","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC360","v":0},{"$f":"MAX(AD312+AD324+AD336+AD348,0)","v":0},{"$f":"AE312+AE324+AE336+AE348","v":0},0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC361","v":0},{"$f":"MAX(AD313+AD325+AD337+AD349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC362","v":4.4947885734284387},{"$f":"SUM(AD352:AD361)","v":4.4947885734284387},{"$f":"SUM(AE352:AE361)","v":4.4947885734284387},4.4947885734284387,4.4947885734284387,4.4947885734284387]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline"]
[{"$f":"ROW()","v":365},null,"Compression"]
[{"$f":"ROW()","v":366},null,"Metering"]
[{"$f":"ROW()","v":367},null,"Other Depreciable"]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":371},null,"Building"]
[{"$f":"ROW()","v":372},null,"Non-Depreciable"]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":374},null,"Total"]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC378","v":52},{"$f":"MAX(0,AC378-1)","v":51},{"$f":"MAX(0,AD378-1)","v":50},49,48,47]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC379","v":12},{"$f":"IF(AD$131=\"\",AC379-1,MIN(AC379-1,AD$131))","v":11},10,9,8,7]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC380","v":12},{"$f":"IF(AD377=\"\",MAX(0,AC380-1),Inputs!$D$71-(AC$6-LEFT($A376,4)))","v":11},10,9,8,7]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC381","v":12},11,10,9,8,7]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC382","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC383","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC384","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC385","v":12},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC385+1)","v":31},{"$f":"MAX(0,AD385-1)","v":30},{"$f":"MAX(0,AE385-1)","v":29},{"$f":"MAX(0,AF385-1)","v":28},{"$f":"MAX(0,AG385-1)","v":27}]
[{"$f":"ROW()","v":386},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC386","v":0}]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC387","v":44.598995281445561},{"$f":"MAX(0,AC387-1)","v":43.598995281445561},{"$f":"MAX(0,AD387-1)","v":42.598995281445561},41.598995281445561,40.598995281445561,39.598995281445561]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC390","v":1.896891899075093E-2},{"$f":"AC438","v":1.8604132087082642E-2},{"$f":"AD438","v":1.8604132087082642E-2},1.8604132087082642E-2,1.8604132087082642E-2,1.8604132087082642E-2]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC391","v":0.75141072248965024},0.68879316228217946,{"$f":"AD439","v":0.68879316228217946},0.68879316228217946,0.68879316228217946,0.68879316228217946]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC392","v":0.56783722407957771},0.55009231082709098,{"$f":"AD440","v":0.55009231082709098},0.55009231082709098,0.55009231082709098,0.55009231082709098]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC393","v":0.47985500729980779},0.43986709002482383,{"$f":"AD441","v":0.43986709002482383},0.43986709002482383,0.43986709002482383,0.43986709002482383]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC394","v":0},0,{"$f":"AD442","v":0},0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC395","v":0},0,{"$f":"AD443","v":0},0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC396","v":0},0,{"$f":"AD444","v":0},0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC397","v":0},0,{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0}]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC398","v":0},0,{"$f":"AD446","v":0},0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC399","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC400","v":1.8180718728597867},{"$f":"SUM(AD390:AD399)","v":1.6973566952211769},{"$f":"SUM(AE390:AE399)","v":1.6973566952211769},1.6973566952211769,1.6973566952211769,1.6973566952211769]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC402","v":0}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC403","v":0}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC404","v":0}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC405","v":0}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC406","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC407","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC408","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC409","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC410","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC411","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC412","v":0}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC414","v":0},{"$f":"-Inputs!AD1509","v":0},{"$f":"-Inputs!AE1509","v":0},{"$f":"-Inputs!AF1509","v":0},{"$f":"-Inputs!AG1509","v":0},{"$f":"-Inputs!AH1509","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC415","v":0},{"$f":"-Inputs!AD1510","v":0},{"$f":"-Inputs!AE1510","v":0},{"$f":"-Inputs!AF1510","v":0},{"$f":"-Inputs!AG1510","v":0},{"$f":"-Inputs!AH1510","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC416","v":0},{"$f":"-Inputs!AD1511","v":0},{"$f":"-Inputs!AE1511","v":0},{"$f":"-Inputs!AF1511","v":0},{"$f":"-Inputs!AG1511","v":0},{"$f":"-Inputs!AH1511","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC417","v":0},{"$f":"-Inputs!AD1512","v":0},{"$f":"-Inputs!AE1512","v":0},{"$f":"-Inputs!AF1512","v":0},{"$f":"-Inputs!AG1512","v":0},{"$f":"-Inputs!AH1512","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC418","v":0},{"$f":"-Inputs!AD1513","v":0},{"$f":"-Inputs!AE1513","v":0},{"$f":"-Inputs!AF1513","v":0},{"$f":"-Inputs!AG1513","v":0},{"$f":"-Inputs!AH1513","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC419","v":0},{"$f":"-Inputs!AD1514","v":0},{"$f":"-Inputs!AE1514","v":0},{"$f":"-Inputs!AF1514","v":0},{"$f":"-Inputs!AG1514","v":0},{"$f":"-Inputs!AH1514","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC420","v":0},{"$f":"-Inputs!AD1515","v":0},{"$f":"-Inputs!AE1515","v":0},{"$f":"-Inputs!AF1515","v":0},{"$f":"-Inputs!AG1515","v":0},{"$f":"-Inputs!AH1515","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC421","v":0},{"$f":"-Inputs!AD1516","v":0},{"$f":"-Inputs!AE1516","v":0},{"$f":"-Inputs!AF1516","v":0},{"$f":"-Inputs!AG1516","v":0},{"$f":"-Inputs!AH1516","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC422","v":0},{"$f":"-Inputs!AD1517","v":0},{"$f":"-Inputs!AE1517","v":0},{"$f":"-Inputs!AF1517","v":0},{"$f":"-Inputs!AG1517","v":0},{"$f":"-Inputs!AH1517","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC423","v":0},{"$f":"-Inputs!AD1518","v":0},{"$f":"-Inputs!AE1518","v":0},{"$f":"-Inputs!AF1518","v":0},{"$f":"-Inputs!AG1518","v":0},{"$f":"-Inputs!AH1518","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC424","v":0},{"$f":"SUM(AD414:AD423)","v":0},{"$f":"SUM(AE414:AE423)","v":0},0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC426","v":-3.6478690366828742E-4}]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC427","v":-6.2617560207470807E-2}]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC428","v":-1.7744913252486783E-2}]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC429","v":-3.9987917274983957E-2}]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC430","v":0}]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC431","v":0}]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC432","v":0}]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC433","v":0}]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC434","v":0}]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC435","v":0}]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC436","v":-0.12071517763860984},{"$f":"SUM(AD426:AD435)","v":0},{"$f":"SUM(AE426:AE435)","v":0},0,0,0]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC438","v":1.8604132087082642E-2},{"$f":"MAX(AD390+AD402+AD414+AD426,0)","v":1.8604132087082642E-2},{"$f":"AE390+AE402+AE414+AE426","v":1.8604132087082642E-2},1.8604132087082642E-2,1.8604132087082642E-2,1.8604132087082642E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC439","v":0.68879316228217946},0.68879316228217946,0.68879316228217946,0.68879316228217946,0.68879316228217946,0.68879316228217946]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC440","v":0.55009231082709098},0.55009231082709098,0.55009231082709098,0.55009231082709098,0.55009231082709098,0.55009231082709098]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC441","v":0.43986709002482383},0.43986709002482383,0.43986709002482383,0.43986709002482383,0.43986709002482383,0.43986709002482383]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC442","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC443","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC444","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC446","v":0},{"$f":"MAX(AD398+AD410+AD422+AD434,0)","v":0},{"$f":"AE398+AE410+AE422+AE434","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC447","v":0},{"$f":"MAX(AD399+AD411+AD423+AD435,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC448","v":1.6973566952211769},{"$f":"SUM(AD438:AD447)","v":1.6973566952211769},{"$f":"SUM(AE438:AE447)","v":1.6973566952211769},1.6973566952211769,1.6973566952211769,1.6973566952211769]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline"]
[{"$f":"ROW()","v":451},null,"Compression"]
[{"$f":"ROW()","v":452},null,"Metering"]
[{"$f":"ROW()","v":453},null,"Other Depreciable"]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":457},null,"Building"]
[{"$f":"ROW()","v":458},null,"Non-Depreciable"]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":460},null,"Total"]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC464","v":53},{"$f":"MAX(0,AC464-1)","v":52},{"$f":"MAX(0,AD464-1)","v":51},50,49,48]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC465","v":13},{"$f":"IF(AD$131=\"\",AC465-1,MIN(AC465-1,AD$131))","v":12},11,10,9,8]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC466","v":13},{"$f":"IF(AD463=\"\",MAX(0,AC466-1),Inputs!$D$71-(AC$6-LEFT($A462,4)))","v":12},11,10,9,8]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC467","v":13},12,11,10,9,8]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC468","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC469","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC470","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC471","v":13},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC471+1)","v":32},{"$f":"MAX(0,AD471-1)","v":31},{"$f":"MAX(0,AE471-1)","v":30},{"$f":"MAX(0,AF471-1)","v":29},{"$f":"MAX(0,AG471-1)","v":28}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC472","v":0}]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC473","v":45.598995281445561},{"$f":"MAX(0,AC473-1)","v":44.598995281445561},{"$f":"MAX(0,AD473-1)","v":43.598995281445561},42.598995281445561,41.598995281445561,40.598995281445561]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC476","v":6.8331605891320035E-2},{"$f":"AC524","v":6.7042330308464945E-2},{"$f":"AD524","v":6.7042330308464945E-2},6.7042330308464945E-2,6.7042330308464945E-2,6.7042330308464945E-2]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC477","v":0},0,{"$f":"AD525","v":0},0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC478","v":2.2204460492503131E-16},2.2204460492503131E-16,{"$f":"AD526","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC479","v":0.13467395450991848},0.12431441954761709,{"$f":"AD527","v":0.12431441954761709},0.12431441954761709,0.12431441954761709,0.12431441954761709]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC480","v":0},0,{"$f":"AD528","v":0},0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC481","v":0},0,{"$f":"AD529","v":0},0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC482","v":0},0,{"$f":"AD530","v":0},0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC483","v":0},0,{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0}]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC484","v":0},0,{"$f":"AD532","v":0},0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC485","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC486","v":0.20300556040123874},{"$f":"SUM(AD476:AD485)","v":0.19135674985608225},{"$f":"SUM(AE476:AE485)","v":0.19135674985608225},0.19135674985608225,0.19135674985608225,0.19135674985608225]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC488","v":0}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC489","v":0}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC490","v":0}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC491","v":0}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC492","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC493","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC494","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC495","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC496","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC497","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC498","v":0}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC500","v":0},{"$f":"-Inputs!AD1521","v":0},{"$f":"-Inputs!AE1521","v":0},{"$f":"-Inputs!AF1521","v":0},{"$f":"-Inputs!AG1521","v":0},{"$f":"-Inputs!AH1521","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC501","v":0},{"$f":"-Inputs!AD1522","v":0},{"$f":"-Inputs!AE1522","v":0},{"$f":"-Inputs!AF1522","v":0},{"$f":"-Inputs!AG1522","v":0},{"$f":"-Inputs!AH1522","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC502","v":0},{"$f":"-Inputs!AD1523","v":0},{"$f":"-Inputs!AE1523","v":0},{"$f":"-Inputs!AF1523","v":0},{"$f":"-Inputs!AG1523","v":0},{"$f":"-Inputs!AH1523","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC503","v":0},{"$f":"-Inputs!AD1524","v":0},{"$f":"-Inputs!AE1524","v":0},{"$f":"-Inputs!AF1524","v":0},{"$f":"-Inputs!AG1524","v":0},{"$f":"-Inputs!AH1524","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC504","v":0},{"$f":"-Inputs!AD1525","v":0},{"$f":"-Inputs!AE1525","v":0},{"$f":"-Inputs!AF1525","v":0},{"$f":"-Inputs!AG1525","v":0},{"$f":"-Inputs!AH1525","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC505","v":0},{"$f":"-Inputs!AD1526","v":0},{"$f":"-Inputs!AE1526","v":0},{"$f":"-Inputs!AF1526","v":0},{"$f":"-Inputs!AG1526","v":0},{"$f":"-Inputs!AH1526","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC506","v":0},{"$f":"-Inputs!AD1527","v":0},{"$f":"-Inputs!AE1527","v":0},{"$f":"-Inputs!AF1527","v":0},{"$f":"-Inputs!AG1527","v":0},{"$f":"-Inputs!AH1527","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC507","v":0},{"$f":"-Inputs!AD1528","v":0},{"$f":"-Inputs!AE1528","v":0},{"$f":"-Inputs!AF1528","v":0},{"$f":"-Inputs!AG1528","v":0},{"$f":"-Inputs!AH1528","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC508","v":0},{"$f":"-Inputs!AD1529","v":0},{"$f":"-Inputs!AE1529","v":0},{"$f":"-Inputs!AF1529","v":0},{"$f":"-Inputs!AG1529","v":0},{"$f":"-Inputs!AH1529","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC509","v":0},{"$f":"-Inputs!AD1530","v":0},{"$f":"-Inputs!AE1530","v":0},{"$f":"-Inputs!AF1530","v":0},{"$f":"-Inputs!AG1530","v":0},{"$f":"-Inputs!AH1530","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC510","v":0},{"$f":"SUM(AD500:AD509)","v":0},{"$f":"SUM(AE500:AE509)","v":0},0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC512","v":-1.2892755828550935E-3}]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC513","v":0}]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC514","v":0}]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC515","v":-1.0359534962301395E-2}]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC516","v":0}]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC517","v":0}]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC518","v":0}]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC519","v":0}]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC520","v":0}]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC521","v":0}]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC522","v":-1.1648810545156488E-2},{"$f":"SUM(AD512:AD521)","v":0},{"$f":"SUM(AE512:AE521)","v":0},0,0,0]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC524","v":6.7042330308464945E-2},{"$f":"MAX(AD476+AD488+AD500+AD512,0)","v":6.7042330308464945E-2},{"$f":"AE476+AE488+AE500+AE512","v":6.7042330308464945E-2},6.7042330308464945E-2,6.7042330308464945E-2,6.7042330308464945E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC525","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC526","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC527","v":0.12431441954761709},0.12431441954761709,0.12431441954761709,0.12431441954761709,0.12431441954761709,0.12431441954761709]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC528","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC529","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC530","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC531","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC532","v":0},{"$f":"MAX(AD484+AD496+AD508+AD520,0)","v":0},{"$f":"AE484+AE496+AE508+AE520","v":0},0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC533","v":0},{"$f":"MAX(AD485+AD497+AD509+AD521,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC534","v":0.19135674985608225},{"$f":"SUM(AD524:AD533)","v":0.19135674985608225},{"$f":"SUM(AE524:AE533)","v":0.19135674985608225},0.19135674985608225,0.19135674985608225,0.19135674985608225]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline"]
[{"$f":"ROW()","v":537},null,"Compression"]
[{"$f":"ROW()","v":538},null,"Metering"]
[{"$f":"ROW()","v":539},null,"Other Depreciable"]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":543},null,"Building"]
[{"$f":"ROW()","v":544},null,"Non-Depreciable"]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":546},null,"Total"]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC550","v":54},{"$f":"MAX(0,AC550-1)","v":53},{"$f":"MAX(0,AD550-1)","v":52},51,50,49]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC551","v":14},{"$f":"IF(AD$131=\"\",AC551-1,MIN(AC551-1,AD$131))","v":13},12,11,10,9]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC552","v":14},{"$f":"IF(AD549=\"\",MAX(0,AC552-1),Inputs!$D$71-(AC$6-LEFT($A548,4)))","v":13},12,11,10,9]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC553","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC554","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC555","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC556","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC557","v":14},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC557+1)","v":33},{"$f":"MAX(0,AD557-1)","v":32},{"$f":"MAX(0,AE557-1)","v":31},{"$f":"MAX(0,AF557-1)","v":30},{"$f":"MAX(0,AG557-1)","v":29}]
[{"$f":"ROW()","v":558},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC558","v":0}]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC559","v":46.598995281445561},{"$f":"MAX(0,AC559-1)","v":45.598995281445561},{"$f":"MAX(0,AD559-1)","v":44.598995281445561},43.598995281445561,42.598995281445561,41.598995281445561]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC562","v":0},{"$f":"AC610","v":0},{"$f":"AD610","v":0},0,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC563","v":0},0,{"$f":"AD611","v":0},0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC564","v":0},0,{"$f":"AD612","v":0},0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC565","v":0.49447115327263047},0.45915178518172828,{"$f":"AD613","v":0.45915178518172828},0.45915178518172828,0.45915178518172828,0.45915178518172828]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC566","v":0},0,{"$f":"AD614","v":0},0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC567","v":0},0,{"$f":"AD615","v":0},0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC568","v":0},0,{"$f":"AD616","v":0},0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC569","v":0},0,{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0}]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC570","v":0},0,{"$f":"AD618","v":0},0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC571","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC572","v":0.49447115327263047},{"$f":"SUM(AD562:AD571)","v":0.45915178518172828},{"$f":"SUM(AE562:AE571)","v":0.45915178518172828},0.45915178518172828,0.45915178518172828,0.45915178518172828]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC574","v":0}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC575","v":0}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC576","v":0}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC577","v":0}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC578","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC579","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC580","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC581","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC582","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC583","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC584","v":0}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC586","v":0},{"$f":"-Inputs!AD1533","v":0},{"$f":"-Inputs!AE1533","v":0},{"$f":"-Inputs!AF1533","v":0},{"$f":"-Inputs!AG1533","v":0},{"$f":"-Inputs!AH1533","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC587","v":0},{"$f":"-Inputs!AD1534","v":0},{"$f":"-Inputs!AE1534","v":0},{"$f":"-Inputs!AF1534","v":0},{"$f":"-Inputs!AG1534","v":0},{"$f":"-Inputs!AH1534","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC588","v":0},{"$f":"-Inputs!AD1535","v":0},{"$f":"-Inputs!AE1535","v":0},{"$f":"-Inputs!AF1535","v":0},{"$f":"-Inputs!AG1535","v":0},{"$f":"-Inputs!AH1535","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC589","v":0},{"$f":"-Inputs!AD1536","v":0},{"$f":"-Inputs!AE1536","v":0},{"$f":"-Inputs!AF1536","v":0},{"$f":"-Inputs!AG1536","v":0},{"$f":"-Inputs!AH1536","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC590","v":0},{"$f":"-Inputs!AD1537","v":0},{"$f":"-Inputs!AE1537","v":0},{"$f":"-Inputs!AF1537","v":0},{"$f":"-Inputs!AG1537","v":0},{"$f":"-Inputs!AH1537","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC591","v":0},{"$f":"-Inputs!AD1538","v":0},{"$f":"-Inputs!AE1538","v":0},{"$f":"-Inputs!AF1538","v":0},{"$f":"-Inputs!AG1538","v":0},{"$f":"-Inputs!AH1538","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC592","v":0},{"$f":"-Inputs!AD1539","v":0},{"$f":"-Inputs!AE1539","v":0},{"$f":"-Inputs!AF1539","v":0},{"$f":"-Inputs!AG1539","v":0},{"$f":"-Inputs!AH1539","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC593","v":0},{"$f":"-Inputs!AD1540","v":0},{"$f":"-Inputs!AE1540","v":0},{"$f":"-Inputs!AF1540","v":0},{"$f":"-Inputs!AG1540","v":0},{"$f":"-Inputs!AH1540","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC594","v":0},{"$f":"-Inputs!AD1541","v":0},{"$f":"-Inputs!AE1541","v":0},{"$f":"-Inputs!AF1541","v":0},{"$f":"-Inputs!AG1541","v":0},{"$f":"-Inputs!AH1541","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC595","v":0},{"$f":"-Inputs!AD1542","v":0},{"$f":"-Inputs!AE1542","v":0},{"$f":"-Inputs!AF1542","v":0},{"$f":"-Inputs!AG1542","v":0},{"$f":"-Inputs!AH1542","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC596","v":0},{"$f":"SUM(AD586:AD595)","v":0},{"$f":"SUM(AE586:AE595)","v":0},0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC598","v":0}]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC599","v":0}]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC600","v":0}]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC601","v":-3.5319368090902165E-2}]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC602","v":0}]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC603","v":0}]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC604","v":0}]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC605","v":0}]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC606","v":0}]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC607","v":0}]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC608","v":-3.5319368090902165E-2},{"$f":"SUM(AD598:AD607)","v":0},{"$f":"SUM(AE598:AE607)","v":0},0,0,0]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC610","v":0},{"$f":"MAX(AD562+AD574+AD586+AD598,0)","v":0},{"$f":"AE562+AE574+AE586+AE598","v":0},0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC611","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC612","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC613","v":0.45915178518172828},0.45915178518172828,0.45915178518172828,0.45915178518172828,0.45915178518172828,0.45915178518172828]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC614","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC615","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC616","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC617","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC618","v":0},{"$f":"MAX(AD570+AD582+AD594+AD606,0)","v":0},{"$f":"AE570+AE582+AE594+AE606","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC619","v":0},{"$f":"MAX(AD571+AD583+AD595+AD607,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC620","v":0.45915178518172828},{"$f":"SUM(AD610:AD619)","v":0.45915178518172828},{"$f":"SUM(AE610:AE619)","v":0.45915178518172828},0.45915178518172828,0.45915178518172828,0.45915178518172828]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline"]
[{"$f":"ROW()","v":623},null,"Compression"]
[{"$f":"ROW()","v":624},null,"Metering"]
[{"$f":"ROW()","v":625},null,"Other Depreciable"]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":629},null,"Building"]
[{"$f":"ROW()","v":630},null,"Non-Depreciable"]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":632},null,"Total"]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC636","v":55},{"$f":"MAX(0,AC636-1)","v":54},{"$f":"MAX(0,AD636-1)","v":53},52,51,50]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC637","v":15},{"$f":"IF(AD$131=\"\",AC637-1,MIN(AC637-1,AD$131))","v":14},13,12,11,10]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC638","v":15},{"$f":"IF(AD635=\"\",MAX(0,AC638-1),Inputs!$D$71-(AC$6-LEFT($A634,4)))","v":14},13,12,11,10]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC639","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC640","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC641","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC643","v":15},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC643+1)","v":34},{"$f":"MAX(0,AD643-1)","v":33},{"$f":"MAX(0,AE643-1)","v":32},{"$f":"MAX(0,AF643-1)","v":31},{"$f":"MAX(0,AG643-1)","v":30}]
[{"$f":"ROW()","v":644},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC644","v":0}]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC645","v":47.598995281445561},{"$f":"MAX(0,AC645-1)","v":46.598995281445561},{"$f":"MAX(0,AD645-1)","v":45.598995281445561},44.598995281445561,43.598995281445561,42.598995281445561]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC648","v":0.69594572783382391},{"$f":"AC696","v":0.68329216914593616},{"$f":"AD696","v":0.68329216914593616},0.68329216914593616,0.68329216914593616,0.68329216914593616]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC649","v":0.16349343510868153},0.15259387276810277,{"$f":"AD697","v":0.15259387276810277},0.15259387276810277,0.15259387276810277,0.15259387276810277]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC650","v":1.6672923325262738},1.619655408739809,{"$f":"AD698","v":1.619655408739809},1.619655408739809,1.619655408739809,1.619655408739809]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC651","v":0.52330924984545879},0.4884219665224282,{"$f":"AD699","v":0.4884219665224282},0.4884219665224282,0.4884219665224282,0.4884219665224282]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC652","v":0},0,{"$f":"AD700","v":0},0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC653","v":0},0,{"$f":"AD701","v":0},0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC654","v":0},0,{"$f":"AD702","v":0},0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC655","v":0},0,{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0}]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC656","v":0},0,{"$f":"AD704","v":0},0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC657","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC658","v":3.050040745314238},{"$f":"SUM(AD648:AD657)","v":2.9439634171762759},{"$f":"SUM(AE648:AE657)","v":2.9439634171762759},2.9439634171762759,2.9439634171762759,2.9439634171762759]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC660","v":0}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC661","v":0}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC662","v":0}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC663","v":0}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC664","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC665","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC666","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC667","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC668","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC669","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC670","v":0}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC672","v":0},{"$f":"-Inputs!AD1545","v":0},{"$f":"-Inputs!AE1545","v":0},{"$f":"-Inputs!AF1545","v":0},{"$f":"-Inputs!AG1545","v":0},{"$f":"-Inputs!AH1545","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC673","v":0},{"$f":"-Inputs!AD1546","v":0},{"$f":"-Inputs!AE1546","v":0},{"$f":"-Inputs!AF1546","v":0},{"$f":"-Inputs!AG1546","v":0},{"$f":"-Inputs!AH1546","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC674","v":0},{"$f":"-Inputs!AD1547","v":0},{"$f":"-Inputs!AE1547","v":0},{"$f":"-Inputs!AF1547","v":0},{"$f":"-Inputs!AG1547","v":0},{"$f":"-Inputs!AH1547","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC675","v":0},{"$f":"-Inputs!AD1548","v":0},{"$f":"-Inputs!AE1548","v":0},{"$f":"-Inputs!AF1548","v":0},{"$f":"-Inputs!AG1548","v":0},{"$f":"-Inputs!AH1548","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC676","v":0},{"$f":"-Inputs!AD1549","v":0},{"$f":"-Inputs!AE1549","v":0},{"$f":"-Inputs!AF1549","v":0},{"$f":"-Inputs!AG1549","v":0},{"$f":"-Inputs!AH1549","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC677","v":0},{"$f":"-Inputs!AD1550","v":0},{"$f":"-Inputs!AE1550","v":0},{"$f":"-Inputs!AF1550","v":0},{"$f":"-Inputs!AG1550","v":0},{"$f":"-Inputs!AH1550","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC678","v":0},{"$f":"-Inputs!AD1551","v":0},{"$f":"-Inputs!AE1551","v":0},{"$f":"-Inputs!AF1551","v":0},{"$f":"-Inputs!AG1551","v":0},{"$f":"-Inputs!AH1551","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC679","v":0},{"$f":"-Inputs!AD1552","v":0},{"$f":"-Inputs!AE1552","v":0},{"$f":"-Inputs!AF1552","v":0},{"$f":"-Inputs!AG1552","v":0},{"$f":"-Inputs!AH1552","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC680","v":0},{"$f":"-Inputs!AD1553","v":0},{"$f":"-Inputs!AE1553","v":0},{"$f":"-Inputs!AF1553","v":0},{"$f":"-Inputs!AG1553","v":0},{"$f":"-Inputs!AH1553","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC681","v":0},{"$f":"-Inputs!AD1554","v":0},{"$f":"-Inputs!AE1554","v":0},{"$f":"-Inputs!AF1554","v":0},{"$f":"-Inputs!AG1554","v":0},{"$f":"-Inputs!AH1554","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC682","v":0},{"$f":"SUM(AD672:AD681)","v":0},{"$f":"SUM(AE672:AE681)","v":0},0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC684","v":-1.2653558687887718E-2}]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC685","v":-1.0899562340578763E-2}]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC686","v":-4.7636923786464933E-2}]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC687","v":-3.4887283323030607E-2}]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC688","v":0}]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC689","v":0}]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC690","v":0}]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC691","v":0}]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC692","v":0}]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC693","v":0}]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC694","v":-0.10607732813796202},{"$f":"SUM(AD684:AD693)","v":0},{"$f":"SUM(AE684:AE693)","v":0},0,0,0]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC696","v":0.68329216914593616},{"$f":"MAX(AD648+AD660+AD672+AD684,0)","v":0.68329216914593616},{"$f":"AE648+AE660+AE672+AE684","v":0.68329216914593616},0.68329216914593616,0.68329216914593616,0.68329216914593616]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC697","v":0.15259387276810277},0.15259387276810277,0.15259387276810277,0.15259387276810277,0.15259387276810277,0.15259387276810277]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC698","v":1.619655408739809},1.619655408739809,1.619655408739809,1.619655408739809,1.619655408739809,1.619655408739809]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC699","v":0.4884219665224282},0.4884219665224282,0.4884219665224282,0.4884219665224282,0.4884219665224282,0.4884219665224282]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC700","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC701","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC702","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC703","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC704","v":0},{"$f":"MAX(AD656+AD668+AD680+AD692,0)","v":0},{"$f":"AE656+AE668+AE680+AE692","v":0},0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC705","v":0},{"$f":"MAX(AD657+AD669+AD681+AD693,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC706","v":2.9439634171762759},{"$f":"SUM(AD696:AD705)","v":2.9439634171762759},{"$f":"SUM(AE696:AE705)","v":2.9439634171762759},2.9439634171762759,2.9439634171762759,2.9439634171762759]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline"]
[{"$f":"ROW()","v":709},null,"Compression"]
[{"$f":"ROW()","v":710},null,"Metering"]
[{"$f":"ROW()","v":711},null,"Other Depreciable"]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":715},null,"Building"]
[{"$f":"ROW()","v":716},null,"Non-Depreciable"]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":718},null,"Total"]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC722","v":56},{"$f":"MAX(0,AC722-1)","v":55},{"$f":"MAX(0,AD722-1)","v":54},53,52,51]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC723","v":16},{"$f":"IF(AD$131=\"\",AC723-1,MIN(AC723-1,AD$131))","v":15},14,13,12,11]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC724","v":16},{"$f":"IF(AD721=\"\",MAX(0,AC724-1),Inputs!$D$71-(AC$6-LEFT($A720,4)))","v":15},14,13,12,11]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC725","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC726","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC727","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC728","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC729","v":16},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC729+1)","v":35},{"$f":"MAX(0,AD729-1)","v":34},{"$f":"MAX(0,AE729-1)","v":33},{"$f":"MAX(0,AF729-1)","v":32},{"$f":"MAX(0,AG729-1)","v":31}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC730","v":0}]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC731","v":48.598995281445561},{"$f":"MAX(0,AC731-1)","v":47.598995281445561},{"$f":"MAX(0,AD731-1)","v":46.598995281445561},45.598995281445561,44.598995281445561,43.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC734","v":8.4879353884341491}]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC735","v":35.82763935369757}]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC736","v":0}]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC737","v":0.16221480362074889},{"$f":"IF(AD725>0,AC785-EconomicDep!AD737,0)","v":0},{"$f":"AD785","v":0},{"$f":"AE785","v":0},{"$f":"AF785","v":0},{"$f":"AG785","v":0}]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC738","v":1.4554008883734109},{"$f":"IF(AD726>0,AC786-EconomicDep!AD738,0)","v":0},{"$f":"AD786","v":0},0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC739","v":0},{"$f":"IF(AD727>0,AC787-EconomicDep!AD739,0)","v":0},{"$f":"AD787","v":0},0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC740","v":1.2939230808111009},{"$f":"IF(AD728>0,AC788-EconomicDep!AD740,0)","v":0},{"$f":"AD788","v":0},0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC741","v":0},{"$f":"IF(AD729>0,AC789-EconomicDep!AD741,0)","v":0},{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0}]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC742","v":0},{"$f":"IF(AD730>0,AC790-EconomicDep!AD742,0)","v":0},{"$f":"AD790","v":0},0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC743","v":0},{"$f":"IF(AD731>0,AC791-EconomicDep!AD743,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC744","v":47.227113514936974},{"$f":"SUM(AD734:AD743)","v":0},{"$f":"SUM(AE734:AE743)","v":0},0,0,0]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC746","v":0}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC747","v":0}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC748","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC749","v":0}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC752","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC753","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC754","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC755","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC756","v":0}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC758","v":0},{"$f":"-Inputs!AD1557","v":0},{"$f":"-Inputs!AE1557","v":0},{"$f":"-Inputs!AF1557","v":0},{"$f":"-Inputs!AG1557","v":0},{"$f":"-Inputs!AH1557","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC759","v":0},{"$f":"-Inputs!AD1558","v":0},{"$f":"-Inputs!AE1558","v":0},{"$f":"-Inputs!AF1558","v":0},{"$f":"-Inputs!AG1558","v":0},{"$f":"-Inputs!AH1558","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC760","v":0},{"$f":"-Inputs!AD1559","v":0},{"$f":"-Inputs!AE1559","v":0},{"$f":"-Inputs!AF1559","v":0},{"$f":"-Inputs!AG1559","v":0},{"$f":"-Inputs!AH1559","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC761","v":0},{"$f":"-Inputs!AD1560","v":0},{"$f":"-Inputs!AE1560","v":0},{"$f":"-Inputs!AF1560","v":0},{"$f":"-Inputs!AG1560","v":0},{"$f":"-Inputs!AH1560","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC762","v":0},{"$f":"-Inputs!AD1561","v":0},{"$f":"-Inputs!AE1561","v":0},{"$f":"-Inputs!AF1561","v":0},{"$f":"-Inputs!AG1561","v":0},{"$f":"-Inputs!AH1561","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC763","v":0},{"$f":"-Inputs!AD1562","v":0},{"$f":"-Inputs!AE1562","v":0},{"$f":"-Inputs!AF1562","v":0},{"$f":"-Inputs!AG1562","v":0},{"$f":"-Inputs!AH1562","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC764","v":0},{"$f":"-Inputs!AD1563","v":0},{"$f":"-Inputs!AE1563","v":0},{"$f":"-Inputs!AF1563","v":0},{"$f":"-Inputs!AG1563","v":0},{"$f":"-Inputs!AH1563","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC765","v":0},{"$f":"-Inputs!AD1564","v":0},{"$f":"-Inputs!AE1564","v":0},{"$f":"-Inputs!AF1564","v":0},{"$f":"-Inputs!AG1564","v":0},{"$f":"-Inputs!AH1564","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC766","v":0},{"$f":"-Inputs!AD1565","v":0},{"$f":"-Inputs!AE1565","v":0},{"$f":"-Inputs!AF1565","v":0},{"$f":"-Inputs!AG1565","v":0},{"$f":"-Inputs!AH1565","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC767","v":0},{"$f":"-Inputs!AD1566","v":0},{"$f":"-Inputs!AE1566","v":0},{"$f":"-Inputs!AF1566","v":0},{"$f":"-Inputs!AG1566","v":0},{"$f":"-Inputs!AH1566","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC768","v":0},{"$f":"SUM(AD758:AD767)","v":0},{"$f":"SUM(AE758:AE767)","v":0},0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC770","v":-0.15157027479346702},{"$f":"-IF(AD734<0,AD734,IF(AD722=0,0,MIN((AD734/AD722)*(AD734>0),AD734)))","v":0},{"$f":"-IF(AE734<0,AE734,IF(AE722=0,0,MIN((AE734/AE722)*(AE734>0),AE734)))","v":0},0,0,0]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC771","v":-2.2392274596060986},0,0,0,0,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC772","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC773","v":-1.0138425226296812E-2},0,0,0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC774","v":-9.096255552333822E-2},0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC775","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC776","v":-8.0870192550693873E-2},0,0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC777","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC778","v":0},0,{"$f":"-IF(AE742<0,AE742,IF(AE730=0,0,MIN((AE742/AE730)*(AE742>0),AE742)))","v":0},0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC779","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC780","v":-2.5727689076998947},{"$f":"SUM(AD770:AD779)","v":0},{"$f":"SUM(AE770:AE779)","v":0},0,0,0]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC782","v":8.3363651136406816},{"$f":"MAX(AD734+AD746+AD758+AD770,0)","v":0},{"$f":"AE734+AE746+AE758+AE770","v":0},0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC783","v":33.588411894091472},0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC784","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC785","v":0.15207637839445207},0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC786","v":1.3644383328500727},0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC787","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC788","v":1.213052888260407},0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC789","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC790","v":0},{"$f":"MAX(AD742+AD754+AD766+AD778,0)","v":0},{"$f":"AE742+AE754+AE766+AE778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC791","v":0},{"$f":"MAX(AD743+AD755+AD767+AD779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC792","v":44.654344607237086},{"$f":"SUM(AD782:AD791)","v":0},{"$f":"SUM(AE782:AE791)","v":0},0,0,0]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline"]
[{"$f":"ROW()","v":795},null,"Compression"]
[{"$f":"ROW()","v":796},null,"Metering"]
[{"$f":"ROW()","v":797},null,"Other Depreciable"]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":801},null,"Building"]
[{"$f":"ROW()","v":802},null,"Non-Depreciable"]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":804},null,"Total"]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC808","v":57},{"$f":"MAX(0,AC808-1)","v":56},{"$f":"MAX(0,AD808-1)","v":55},54,53,52]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC809","v":17},{"$f":"IF(AD$131=\"\",AC809-1,MIN(AC809-1,AD$131))","v":16},15,14,13,12]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC810","v":17},{"$f":"IF(AD807=\"\",MAX(0,AC810-1),Inputs!$D$71-(AC$6-LEFT($A806,4)))","v":16},15,14,13,12]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC811","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC812","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC813","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC814","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC815","v":17},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC815+1)","v":36},{"$f":"MAX(0,AD815-1)","v":35},{"$f":"MAX(0,AE815-1)","v":34},{"$f":"MAX(0,AF815-1)","v":33},{"$f":"MAX(0,AG815-1)","v":32}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC816","v":0}]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC817","v":49.598995281445561},{"$f":"MAX(0,AC817-1)","v":48.598995281445561},{"$f":"MAX(0,AD817-1)","v":47.598995281445561},{"$f":"MAX(0,AE817-1)","v":46.598995281445561},{"$f":"MAX(0,AF817-1)","v":45.598995281445561},{"$f":"MAX(0,AG817-1)","v":44.598995281445561}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC820","v":266.28221753586149}]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC821","v":125.49268066367483}]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC822","v":0}]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC823","v":0},{"$f":"IF(AD811>0,AC871-EconomicDep!AD823,0)","v":0},{"$f":"AD871","v":0},{"$f":"AE871","v":0},{"$f":"AF871","v":0},{"$f":"AG871","v":0}]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC824","v":0},{"$f":"IF(AD812>0,AC872-EconomicDep!AD824,0)","v":0},{"$f":"AD872","v":0},0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC825","v":0},{"$f":"IF(AD813>0,AC873-EconomicDep!AD825,0)","v":0},{"$f":"AD873","v":0},0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC826","v":0.88232118652759994},{"$f":"IF(AD814>0,AC874-EconomicDep!AD826,0)","v":0},{"$f":"AD874","v":0},0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC827","v":0},{"$f":"IF(AD815>0,AC875-EconomicDep!AD827,0)","v":0},{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0}]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC828","v":0},{"$f":"IF(AD816>0,AC876-EconomicDep!AD828,0)","v":0},{"$f":"AD876","v":0},{"$f":"AE876","v":0},{"$f":"AF876","v":0},{"$f":"AG876","v":0}]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC829","v":0},{"$f":"IF(AD817>0,AC877-EconomicDep!AD829,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC830","v":392.6572193860639},{"$f":"SUM(AD820:AD829)","v":0},{"$f":"SUM(AE820:AE829)","v":0},0,0,0]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC832","v":0}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC833","v":0}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC834","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC835","v":0}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC838","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC839","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC840","v":0}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC841","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC842","v":0}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC844","v":0},{"$f":"-Inputs!AD1569","v":0},{"$f":"-Inputs!AE1569","v":0},{"$f":"-Inputs!AF1569","v":0},{"$f":"-Inputs!AG1569","v":0},{"$f":"-Inputs!AH1569","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC845","v":0},{"$f":"-Inputs!AD1570","v":0},{"$f":"-Inputs!AE1570","v":0},{"$f":"-Inputs!AF1570","v":0},{"$f":"-Inputs!AG1570","v":0},{"$f":"-Inputs!AH1570","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC846","v":0},{"$f":"-Inputs!AD1571","v":0},{"$f":"-Inputs!AE1571","v":0},{"$f":"-Inputs!AF1571","v":0},{"$f":"-Inputs!AG1571","v":0},{"$f":"-Inputs!AH1571","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC847","v":0},{"$f":"-Inputs!AD1572","v":0},{"$f":"-Inputs!AE1572","v":0},{"$f":"-Inputs!AF1572","v":0},{"$f":"-Inputs!AG1572","v":0},{"$f":"-Inputs!AH1572","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC848","v":0},{"$f":"-Inputs!AD1573","v":0},{"$f":"-Inputs!AE1573","v":0},{"$f":"-Inputs!AF1573","v":0},{"$f":"-Inputs!AG1573","v":0},{"$f":"-Inputs!AH1573","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC849","v":0},{"$f":"-Inputs!AD1574","v":0},{"$f":"-Inputs!AE1574","v":0},{"$f":"-Inputs!AF1574","v":0},{"$f":"-Inputs!AG1574","v":0},{"$f":"-Inputs!AH1574","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC850","v":0},{"$f":"-Inputs!AD1575","v":0},{"$f":"-Inputs!AE1575","v":0},{"$f":"-Inputs!AF1575","v":0},{"$f":"-Inputs!AG1575","v":0},{"$f":"-Inputs!AH1575","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC851","v":0},{"$f":"-Inputs!AD1576","v":0},{"$f":"-Inputs!AE1576","v":0},{"$f":"-Inputs!AF1576","v":0},{"$f":"-Inputs!AG1576","v":0},{"$f":"-Inputs!AH1576","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC852","v":0},{"$f":"-Inputs!AD1577","v":0},{"$f":"-Inputs!AE1577","v":0},{"$f":"-Inputs!AF1577","v":0},{"$f":"-Inputs!AG1577","v":0},{"$f":"-Inputs!AH1577","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC853","v":0},{"$f":"-Inputs!AD1578","v":0},{"$f":"-Inputs!AE1578","v":0},{"$f":"-Inputs!AF1578","v":0},{"$f":"-Inputs!AG1578","v":0},{"$f":"-Inputs!AH1578","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC854","v":0},{"$f":"SUM(AD844:AD853)","v":0},{"$f":"SUM(AE844:AE853)","v":0},0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC856","v":-4.6716178515063396},{"$f":"-IF(AD820<0,AD820,IF(AD808=0,0,MIN((AD820/AD808)*(AD820>0),AD820)))","v":0},{"$f":"-IF(AE820<0,AE820,IF(AE808=0,0,MIN((AE820/AE808)*(AE820>0),AE820)))","v":0},0,0,0]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC857","v":-7.3819223919808747},0,0,0,0,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC858","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC859","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC860","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC861","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC862","v":-5.1901246266329477E-2},0,0,0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC863","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC864","v":0},0,{"$f":"-IF(AE828<0,AE828,IF(AE816=0,0,MIN((AE828/AE816)*(AE828>0),AE828)))","v":0},0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC865","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC866","v":-12.105441489753543},{"$f":"SUM(AD856:AD865)","v":0},{"$f":"SUM(AE856:AE865)","v":0},0,0,0]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC868","v":261.61059968435518},{"$f":"MAX(AD820+AD832+AD844+AD856,0)","v":0},{"$f":"AE820+AE832+AE844+AE856","v":0},0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC869","v":118.11075827169395},0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC870","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC871","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC872","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC873","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC874","v":0.83041994026127042},0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC875","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC876","v":0},{"$f":"MAX(AD828+AD840+AD852+AD864,0)","v":0},{"$f":"AE828+AE840+AE852+AE864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC877","v":0},{"$f":"MAX(AD829+AD841+AD853+AD865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC878","v":380.5517778963104},{"$f":"SUM(AD868:AD877)","v":0},{"$f":"SUM(AE868:AE877)","v":0},0,0,0]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline"]
[{"$f":"ROW()","v":881},null,"Compression"]
[{"$f":"ROW()","v":882},null,"Metering"]
[{"$f":"ROW()","v":883},null,"Other Depreciable"]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":887},null,"Building"]
[{"$f":"ROW()","v":888},null,"Non-Depreciable"]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":890},null,"Total"]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC894","v":58},{"$f":"MAX(0,AC894-1)","v":57},{"$f":"MAX(0,AD894-1)","v":56},55,54,53]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC895","v":18},{"$f":"IF(AD$131=\"\",AC895-1,MIN(AC895-1,AD$131))","v":17},16,15,14,13]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC896","v":18},{"$f":"IF(AD893=\"\",MAX(0,AC896-1),Inputs!$D$71-(AC$6-LEFT($A892,4)))","v":17},16,15,14,13]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC897","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC898","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC899","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC900","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC901","v":18},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC901+1)","v":37},{"$f":"MAX(0,AD901-1)","v":36},{"$f":"MAX(0,AE901-1)","v":35},{"$f":"MAX(0,AF901-1)","v":34},{"$f":"MAX(0,AG901-1)","v":33}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC902","v":0}]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC903","v":50.598995281445561},{"$f":"MAX(0,AC903-1)","v":49.598995281445561},{"$f":"MAX(0,AD903-1)","v":48.598995281445561},{"$f":"MAX(0,AE903-1)","v":47.598995281445561},{"$f":"MAX(0,AF903-1)","v":46.598995281445561},{"$f":"MAX(0,AG903-1)","v":45.598995281445561}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC906","v":0}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC907","v":0}]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC908","v":0}]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC909","v":0.21114605615548082},{"$f":"IF(AD897>0,AC957-EconomicDep!AD909,0)","v":0},{"$f":"AD957","v":0},{"$f":"AE957","v":0},{"$f":"AF957","v":0},{"$f":"AG957","v":0}]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC910","v":0.31757928364790544},{"$f":"IF(AD898>0,AC958-EconomicDep!AD910,0)","v":0},{"$f":"AD958","v":0},0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC911","v":0},{"$f":"IF(AD899>0,AC959-EconomicDep!AD911,0)","v":0},{"$f":"AD959","v":0},0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC912","v":0.83656194892856095},{"$f":"IF(AD900>0,AC960-EconomicDep!AD912,0)","v":0},{"$f":"AD960","v":0},0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC913","v":0},{"$f":"IF(AD901>0,AC961-EconomicDep!AD913,0)","v":0},{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0}]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC914","v":2.341068877467114},{"$f":"IF(AD902>0,AC962-EconomicDep!AD914,0)","v":0},{"$f":"AD962","v":0},{"$f":"AE962","v":0},{"$f":"AF962","v":0},{"$f":"AG962","v":0}]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC915","v":0},{"$f":"IF(AD903>0,AC963-EconomicDep!AD915,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC916","v":3.7063561661990612},{"$f":"SUM(AD906:AD915)","v":0},{"$f":"SUM(AE906:AE915)","v":0},0,0,0]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC918","v":0}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC919","v":0}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC920","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC921","v":0}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC924","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC925","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC926","v":0}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC927","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC928","v":0}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC930","v":0},{"$f":"-Inputs!AD1581","v":0},{"$f":"-Inputs!AE1581","v":0},{"$f":"-Inputs!AF1581","v":0},{"$f":"-Inputs!AG1581","v":0},{"$f":"-Inputs!AH1581","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC931","v":0},{"$f":"-Inputs!AD1582","v":0},{"$f":"-Inputs!AE1582","v":0},{"$f":"-Inputs!AF1582","v":0},{"$f":"-Inputs!AG1582","v":0},{"$f":"-Inputs!AH1582","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC932","v":0},{"$f":"-Inputs!AD1583","v":0},{"$f":"-Inputs!AE1583","v":0},{"$f":"-Inputs!AF1583","v":0},{"$f":"-Inputs!AG1583","v":0},{"$f":"-Inputs!AH1583","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC933","v":0},{"$f":"-Inputs!AD1584","v":0},{"$f":"-Inputs!AE1584","v":0},{"$f":"-Inputs!AF1584","v":0},{"$f":"-Inputs!AG1584","v":0},{"$f":"-Inputs!AH1584","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC934","v":0},{"$f":"-Inputs!AD1585","v":0},{"$f":"-Inputs!AE1585","v":0},{"$f":"-Inputs!AF1585","v":0},{"$f":"-Inputs!AG1585","v":0},{"$f":"-Inputs!AH1585","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC935","v":0},{"$f":"-Inputs!AD1586","v":0},{"$f":"-Inputs!AE1586","v":0},{"$f":"-Inputs!AF1586","v":0},{"$f":"-Inputs!AG1586","v":0},{"$f":"-Inputs!AH1586","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC936","v":0},{"$f":"-Inputs!AD1587","v":0},{"$f":"-Inputs!AE1587","v":0},{"$f":"-Inputs!AF1587","v":0},{"$f":"-Inputs!AG1587","v":0},{"$f":"-Inputs!AH1587","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC937","v":0},{"$f":"-Inputs!AD1588","v":0},{"$f":"-Inputs!AE1588","v":0},{"$f":"-Inputs!AF1588","v":0},{"$f":"-Inputs!AG1588","v":0},{"$f":"-Inputs!AH1588","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC938","v":0},{"$f":"-Inputs!AD1589","v":0},{"$f":"-Inputs!AE1589","v":0},{"$f":"-Inputs!AF1589","v":0},{"$f":"-Inputs!AG1589","v":0},{"$f":"-Inputs!AH1589","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC939","v":0},{"$f":"-Inputs!AD1590","v":0},{"$f":"-Inputs!AE1590","v":0},{"$f":"-Inputs!AF1590","v":0},{"$f":"-Inputs!AG1590","v":0},{"$f":"-Inputs!AH1590","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC940","v":0},{"$f":"SUM(AD930:AD939)","v":0},{"$f":"SUM(AE930:AE939)","v":0},0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC942","v":0},{"$f":"-IF(AD906<0,AD906,IF(AD894=0,0,MIN((AD906/AD894)*(AD906>0),AD906)))","v":0},{"$f":"-IF(AE906<0,AE906,IF(AE894=0,0,MIN((AE906/AE894)*(AE906>0),AE906)))","v":0},0,0,0]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC943","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC944","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC945","v":-1.1730336453082257E-2},0,0,0,0,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC946","v":-1.7643293535994749E-2},0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC947","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC948","v":-4.6475663829364515E-2},0,0,0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC949","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC950","v":0},0,{"$f":"-IF(AE914<0,AE914,IF(AE902=0,0,MIN((AE914/AE902)*(AE914>0),AE914)))","v":0},0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC951","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC952","v":-7.5849293818441521E-2},{"$f":"SUM(AD942:AD951)","v":0},{"$f":"SUM(AE942:AE951)","v":0},0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC954","v":0},{"$f":"MAX(AD906+AD918+AD930+AD942,0)","v":0},{"$f":"AE906+AE918+AE930+AE942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC955","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC956","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC957","v":0.19941571970239858},0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC958","v":0.29993599011191069},0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC959","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC960","v":0.79008628509919643},0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC961","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC962","v":2.341068877467114},{"$f":"MAX(AD914+AD926+AD938+AD950,0)","v":0},{"$f":"AE914+AE926+AE938+AE950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC963","v":0},{"$f":"MAX(AD915+AD927+AD939+AD951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC964","v":3.6305068723806198},{"$f":"SUM(AD954:AD963)","v":0},{"$f":"SUM(AE954:AE963)","v":0},0,0,0]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline"]
[{"$f":"ROW()","v":967},null,"Compression"]
[{"$f":"ROW()","v":968},null,"Metering"]
[{"$f":"ROW()","v":969},null,"Other Depreciable"]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":973},null,"Building"]
[{"$f":"ROW()","v":974},null,"Non-Depreciable"]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":976},null,"Total"]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC980","v":59},{"$f":"MAX(0,AC980-1)","v":58},{"$f":"MAX(0,AD980-1)","v":57},56,55,54]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC981","v":19},{"$f":"IF(AD$131=\"\",AC981-1,MIN(AC981-1,AD$131))","v":18},17,16,15,14]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC982","v":19},{"$f":"IF(AD979=\"\",MAX(0,AC982-1),Inputs!$D$71-(AC$6-LEFT($A978,4)))","v":18},17,16,15,14]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC983","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC984","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC985","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC986","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC987","v":19},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC987+1)","v":38},{"$f":"MAX(0,AD987-1)","v":37},{"$f":"MAX(0,AE987-1)","v":36},{"$f":"MAX(0,AF987-1)","v":35},{"$f":"MAX(0,AG987-1)","v":34}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC988","v":0}]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC989","v":51.598995281445561},{"$f":"MAX(0,AC989-1)","v":50.598995281445561},{"$f":"MAX(0,AD989-1)","v":49.598995281445561},{"$f":"MAX(0,AE989-1)","v":48.598995281445561},{"$f":"MAX(0,AF989-1)","v":47.598995281445561},{"$f":"MAX(0,AG989-1)","v":46.598995281445561}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC992","v":529.06730332677103}]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC993","v":85.967381975289427}]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC994","v":0}]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC995","v":1.1769831145272205},{"$f":"IF(AD983>0,AC1043-EconomicDep!AD995,0)","v":0},{"$f":"AD1043","v":0},{"$f":"AE1043","v":0},{"$f":"AF1043","v":0},{"$f":"AG1043","v":0}]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC996","v":2.2600327560299545},{"$f":"IF(AD984>0,AC1044-EconomicDep!AD996,0)","v":0},{"$f":"AD1044","v":0},0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC997","v":8.5956177929776084E-2},{"$f":"IF(AD985>0,AC1045-EconomicDep!AD997,0)","v":6.4323089814998791E-2},{"$f":"AD1045","v":4.2882059876665865E-2},2.1441029938332933E-2,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC998","v":19.944912696399435},{"$f":"IF(AD986>0,AC1046-EconomicDep!AD998,0)","v":0},{"$f":"AD1046","v":0},0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC999","v":0},{"$f":"IF(AD987>0,AC1047-EconomicDep!AD999,0)","v":0},{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0}]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1000","v":1.7810872104348701},{"$f":"IF(AD988>0,AC1048-EconomicDep!AD1000,0)","v":0},{"$f":"AD1048","v":0},{"$f":"AE1048","v":0},{"$f":"AF1048","v":0},{"$f":"AG1048","v":0}]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1001","v":0},{"$f":"IF(AD989>0,AC1049-EconomicDep!AD1001,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1002","v":640.28365725738183},{"$f":"SUM(AD992:AD1001)","v":6.4323089814998791E-2},{"$f":"SUM(AE992:AE1001)","v":4.2882059876665865E-2},2.1441029938332933E-2,0,0]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1004","v":0}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1005","v":0}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1006","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1007","v":0}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1010","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1012","v":0}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1014","v":0}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1016","v":0},{"$f":"-Inputs!AD1593","v":0},{"$f":"-Inputs!AE1593","v":0},{"$f":"-Inputs!AF1593","v":0},{"$f":"-Inputs!AG1593","v":0},{"$f":"-Inputs!AH1593","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1017","v":0},{"$f":"-Inputs!AD1594","v":0},{"$f":"-Inputs!AE1594","v":0},{"$f":"-Inputs!AF1594","v":0},{"$f":"-Inputs!AG1594","v":0},{"$f":"-Inputs!AH1594","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1018","v":0},{"$f":"-Inputs!AD1595","v":0},{"$f":"-Inputs!AE1595","v":0},{"$f":"-Inputs!AF1595","v":0},{"$f":"-Inputs!AG1595","v":0},{"$f":"-Inputs!AH1595","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1019","v":0},{"$f":"-Inputs!AD1596","v":0},{"$f":"-Inputs!AE1596","v":0},{"$f":"-Inputs!AF1596","v":0},{"$f":"-Inputs!AG1596","v":0},{"$f":"-Inputs!AH1596","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1020","v":0},{"$f":"-Inputs!AD1597","v":0},{"$f":"-Inputs!AE1597","v":0},{"$f":"-Inputs!AF1597","v":0},{"$f":"-Inputs!AG1597","v":0},{"$f":"-Inputs!AH1597","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1021","v":0},{"$f":"-Inputs!AD1598","v":0},{"$f":"-Inputs!AE1598","v":0},{"$f":"-Inputs!AF1598","v":0},{"$f":"-Inputs!AG1598","v":0},{"$f":"-Inputs!AH1598","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1022","v":0},{"$f":"-Inputs!AD1599","v":0},{"$f":"-Inputs!AE1599","v":0},{"$f":"-Inputs!AF1599","v":0},{"$f":"-Inputs!AG1599","v":0},{"$f":"-Inputs!AH1599","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1023","v":0},{"$f":"-Inputs!AD1600","v":0},{"$f":"-Inputs!AE1600","v":0},{"$f":"-Inputs!AF1600","v":0},{"$f":"-Inputs!AG1600","v":0},{"$f":"-Inputs!AH1600","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1024","v":0},{"$f":"-Inputs!AD1601","v":0},{"$f":"-Inputs!AE1601","v":0},{"$f":"-Inputs!AF1601","v":0},{"$f":"-Inputs!AG1601","v":0},{"$f":"-Inputs!AH1601","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1025","v":0},{"$f":"-Inputs!AD1602","v":0},{"$f":"-Inputs!AE1602","v":0},{"$f":"-Inputs!AF1602","v":0},{"$f":"-Inputs!AG1602","v":0},{"$f":"-Inputs!AH1602","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1026","v":0},{"$f":"SUM(AD1016:AD1025)","v":0},{"$f":"SUM(AE1016:AE1025)","v":0},0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1028","v":-8.967242429267305},{"$f":"-IF(AD992<0,AD992,IF(AD980=0,0,MIN((AD992/AD980)*(AD992>0),AD992)))","v":0},{"$f":"-IF(AE992<0,AE992,IF(AE980=0,0,MIN((AE992/AE980)*(AE992>0),AE992)))","v":0},0,0,0]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1029","v":-4.5245990513310224},0,0,0,0,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1030","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1031","v":-6.1946479711958949E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1032","v":-0.11894909242262913},0,0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1033","v":-1.4568843716911181E-3},-2.1441029938332929E-2,-2.1441029938332933E-2,-2.1441029938332933E-2,0,0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1034","v":-1.0497322471789172},0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1035","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1036","v":0},0,{"$f":"-IF(AE1000<0,AE1000,IF(AE988=0,0,MIN((AE1000/AE988)*(AE1000>0),AE1000)))","v":0},0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1037","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1038","v":-14.723926184283526},{"$f":"SUM(AD1028:AD1037)","v":-2.1441029938332929E-2},{"$f":"SUM(AE1028:AE1037)","v":-2.1441029938332933E-2},-2.1441029938332933E-2,0,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1040","v":520.10006089750368},{"$f":"MAX(AD992+AD1004+AD1016+AD1028,0)","v":0},{"$f":"AE992+AE1004+AE1016+AE1028","v":0},0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1041","v":81.442782923958404},0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1042","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1043","v":1.1150366348152616},0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1044","v":2.1410836636073252},0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1045","v":8.449929355808497E-2},4.2882059876665865E-2,2.1441029938332933E-2,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1046","v":18.895180449220518},0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1047","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1048","v":1.7810872104348701},{"$f":"MAX(AD1000+AD1012+AD1024+AD1036,0)","v":0},{"$f":"AE1000+AE1012+AE1024+AE1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1049","v":0},{"$f":"MAX(AD1001+AD1013+AD1025+AD1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1050","v":625.55973107309819},{"$f":"SUM(AD1040:AD1049)","v":4.2882059876665865E-2},{"$f":"SUM(AE1040:AE1049)","v":2.1441029938332933E-2},0,0,0]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline"]
[{"$f":"ROW()","v":1053},null,"Compression"]
[{"$f":"ROW()","v":1054},null,"Metering"]
[{"$f":"ROW()","v":1055},null,"Other Depreciable"]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1059},null,"Building"]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1062},null,"Total"]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1066","v":60},{"$f":"MAX(0,AC1066-1)","v":59},{"$f":"MAX(0,AD1066-1)","v":58},57,56,55]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1067","v":20},{"$f":"IF(AD$131=\"\",AC1067-1,MIN(AC1067-1,AD$131))","v":19},18,17,16,15]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1068","v":20},{"$f":"IF(AD1065=\"\",MAX(0,AC1068-1),Inputs!$D$71-(AC$6-LEFT($A1064,4)))","v":19},18,17,16,15]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1069","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1070","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1071","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1072","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1073","v":20},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1073+1)","v":39},{"$f":"MAX(0,AD1073-1)","v":38},{"$f":"MAX(0,AE1073-1)","v":37},{"$f":"MAX(0,AF1073-1)","v":36},{"$f":"MAX(0,AG1073-1)","v":35}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1074","v":0}]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1075","v":52.598995281445561},{"$f":"MAX(0,AC1075-1)","v":51.598995281445561},{"$f":"MAX(0,AD1075-1)","v":50.598995281445561},{"$f":"MAX(0,AE1075-1)","v":49.598995281445561},{"$f":"MAX(0,AF1075-1)","v":48.598995281445561},{"$f":"MAX(0,AG1075-1)","v":47.598995281445561}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1078","v":0}]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1079","v":0}]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1080","v":0}]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1081","v":0.11473420676103724},{"$f":"IF(AD1069>0,AC1129-EconomicDep!AD1081,0)","v":0},{"$f":"AD1129","v":0},{"$f":"AE1129","v":0},{"$f":"AF1129","v":0},{"$f":"AG1129","v":0}]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1082","v":2.0284877188226223E-2},{"$f":"IF(AD1070>0,AC1130-EconomicDep!AD1082,0)","v":0},{"$f":"AD1130","v":0},0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1083","v":0},{"$f":"IF(AD1071>0,AC1131-EconomicDep!AD1083,0)","v":0},{"$f":"AD1131","v":0},0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1084","v":9.4767213035358275E-2},{"$f":"IF(AD1072>0,AC1132-EconomicDep!AD1084,0)","v":0},{"$f":"AD1132","v":0},0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1085","v":0},{"$f":"IF(AD1073>0,AC1133-EconomicDep!AD1085,0)","v":0},{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0}]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1086","v":0.81493390425445578},{"$f":"IF(AD1074>0,AC1134-EconomicDep!AD1086,0)","v":0},{"$f":"AD1134","v":0},{"$f":"AE1134","v":0},{"$f":"AF1134","v":0},{"$f":"AG1134","v":0}]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1087","v":0},{"$f":"IF(AD1075>0,AC1135-EconomicDep!AD1087,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1088","v":1.0447202012390775},{"$f":"SUM(AD1078:AD1087)","v":0},{"$f":"SUM(AE1078:AE1087)","v":0},0,0,0]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1091","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1092","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1093","v":0}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1096","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1097","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1098","v":0}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1099","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1100","v":0}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1102","v":0},{"$f":"-Inputs!AD1605","v":0},{"$f":"-Inputs!AE1605","v":0},{"$f":"-Inputs!AF1605","v":0},{"$f":"-Inputs!AG1605","v":0},{"$f":"-Inputs!AH1605","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1103","v":0},{"$f":"-Inputs!AD1606","v":0},{"$f":"-Inputs!AE1606","v":0},{"$f":"-Inputs!AF1606","v":0},{"$f":"-Inputs!AG1606","v":0},{"$f":"-Inputs!AH1606","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1104","v":0},{"$f":"-Inputs!AD1607","v":0},{"$f":"-Inputs!AE1607","v":0},{"$f":"-Inputs!AF1607","v":0},{"$f":"-Inputs!AG1607","v":0},{"$f":"-Inputs!AH1607","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1105","v":0},{"$f":"-Inputs!AD1608","v":0},{"$f":"-Inputs!AE1608","v":0},{"$f":"-Inputs!AF1608","v":0},{"$f":"-Inputs!AG1608","v":0},{"$f":"-Inputs!AH1608","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1106","v":0},{"$f":"-Inputs!AD1609","v":0},{"$f":"-Inputs!AE1609","v":0},{"$f":"-Inputs!AF1609","v":0},{"$f":"-Inputs!AG1609","v":0},{"$f":"-Inputs!AH1609","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1107","v":0},{"$f":"-Inputs!AD1610","v":0},{"$f":"-Inputs!AE1610","v":0},{"$f":"-Inputs!AF1610","v":0},{"$f":"-Inputs!AG1610","v":0},{"$f":"-Inputs!AH1610","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1108","v":0},{"$f":"-Inputs!AD1611","v":0},{"$f":"-Inputs!AE1611","v":0},{"$f":"-Inputs!AF1611","v":0},{"$f":"-Inputs!AG1611","v":0},{"$f":"-Inputs!AH1611","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1109","v":0},{"$f":"-Inputs!AD1612","v":0},{"$f":"-Inputs!AE1612","v":0},{"$f":"-Inputs!AF1612","v":0},{"$f":"-Inputs!AG1612","v":0},{"$f":"-Inputs!AH1612","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1110","v":0},{"$f":"-Inputs!AD1613","v":0},{"$f":"-Inputs!AE1613","v":0},{"$f":"-Inputs!AF1613","v":0},{"$f":"-Inputs!AG1613","v":0},{"$f":"-Inputs!AH1613","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1111","v":0},{"$f":"-Inputs!AD1614","v":0},{"$f":"-Inputs!AE1614","v":0},{"$f":"-Inputs!AF1614","v":0},{"$f":"-Inputs!AG1614","v":0},{"$f":"-Inputs!AH1614","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1112","v":0},{"$f":"SUM(AD1102:AD1111)","v":0},{"$f":"SUM(AE1102:AE1111)","v":0},0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1114","v":0},{"$f":"-IF(AD1078<0,AD1078,IF(AD1066=0,0,MIN((AD1078/AD1066)*(AD1078>0),AD1078)))","v":0},{"$f":"-IF(AE1078<0,AE1078,IF(AE1066=0,0,MIN((AE1078/AE1066)*(AE1078>0),AE1078)))","v":0},0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1115","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1116","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1117","v":-5.7367103380518633E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1118","v":-1.014243859411311E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1119","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1120","v":-2.8224650386250638E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1121","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1122","v":0},0,{"$f":"-IF(AE1086<0,AE1086,IF(AE1074=0,0,MIN((AE1086/AE1074)*(AE1086>0),AE1086)))","v":0},0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1123","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1124","v":-9.5734192360882389E-3},{"$f":"SUM(AD1114:AD1123)","v":0},{"$f":"SUM(AE1114:AE1123)","v":0},0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1126","v":0},{"$f":"MAX(AD1078+AD1090+AD1102+AD1114,0)","v":0},{"$f":"AE1078+AE1090+AE1102+AE1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1127","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1128","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1129","v":0.10899749642298537},0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1130","v":1.9270633328814912E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1131","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1132","v":9.1944747996733217E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1133","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1134","v":0.81493390425445578},{"$f":"MAX(AD1086+AD1098+AD1110+AD1122,0)","v":0},{"$f":"AE1086+AE1098+AE1110+AE1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1135","v":0},{"$f":"MAX(AD1087+AD1099+AD1111+AD1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1136","v":1.0351467820029892},{"$f":"SUM(AD1126:AD1135)","v":0},{"$f":"SUM(AE1126:AE1135)","v":0},0,0,0]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline"]
[{"$f":"ROW()","v":1139},null,"Compression"]
[{"$f":"ROW()","v":1140},null,"Metering"]
[{"$f":"ROW()","v":1141},null,"Other Depreciable"]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1145},null,"Building"]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1148},null,"Total"]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1152","v":61},{"$f":"MAX(0,AC1152-1)","v":60},{"$f":"MAX(0,AD1152-1)","v":59},58,57,56]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1153","v":21},{"$f":"IF(AD$131=\"\",AC1153-1,MIN(AC1153-1,AD$131))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1154","v":21},{"$f":"IF(AD1151=\"\",MAX(0,AC1154-1),Inputs!$D$71-(AC$6-LEFT($A1150,4)))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1155","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1156","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1157","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1158","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1159","v":21},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1159+1)","v":40},{"$f":"MAX(0,AD1159-1)","v":39},{"$f":"MAX(0,AE1159-1)","v":38},{"$f":"MAX(0,AF1159-1)","v":37},{"$f":"MAX(0,AG1159-1)","v":36}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1160","v":0}]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1161","v":53.598995281445561},{"$f":"MAX(0,AC1161-1)","v":52.598995281445561},{"$f":"MAX(0,AD1161-1)","v":51.598995281445561},{"$f":"MAX(0,AE1161-1)","v":50.598995281445561},{"$f":"MAX(0,AF1161-1)","v":49.598995281445561},{"$f":"MAX(0,AG1161-1)","v":48.598995281445561}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1164","v":498.05710017597858}]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1165","v":89.826939049910763}]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1166","v":4.6029122765327246}]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1167","v":0.58903248006034892},{"$f":"IF(AD1155>0,AC1215-EconomicDep!AD1167,0)","v":0},{"$f":"AD1215","v":0},{"$f":"AE1215","v":0},{"$f":"AF1215","v":0},{"$f":"AG1215","v":0}]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1168","v":0},{"$f":"IF(AD1156>0,AC1216-EconomicDep!AD1168,0)","v":0},{"$f":"AD1216","v":0},0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1169","v":14.498649327181541},{"$f":"IF(AD1157>0,AC1217-EconomicDep!AD1169,0)","v":8.7150351146992868},{"$f":"AD1217","v":6.9720280917594293},5.2290210688195717,3.4860140458797142,1.7430070229398571]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1170","v":13.112190907442695},{"$f":"IF(AD1158>0,AC1218-EconomicDep!AD1170,0)","v":0},{"$f":"AD1218","v":0},0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1171","v":0},{"$f":"IF(AD1159>0,AC1219-EconomicDep!AD1171,0)","v":0},{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1172","v":0.79958296341545154},{"$f":"IF(AD1160>0,AC1220-EconomicDep!AD1172,0)","v":0},{"$f":"AD1220","v":0},{"$f":"AE1220","v":0},{"$f":"AF1220","v":0},{"$f":"AG1220","v":0}]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1173","v":0},{"$f":"IF(AD1161>0,AC1221-EconomicDep!AD1173,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1174","v":621.48640718052206},{"$f":"SUM(AD1164:AD1173)","v":8.7150351146992868},{"$f":"SUM(AE1164:AE1173)","v":6.9720280917594293},5.2290210688195717,3.4860140458797142,1.7430070229398571]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1176","v":0}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1177","v":0}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1178","v":0}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1179","v":0}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1183","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1184","v":0}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1185","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1186","v":0}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1188","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"-Inputs!AH1617","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1189","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"-Inputs!AH1618","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1190","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"-Inputs!AH1619","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1191","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"-Inputs!AH1620","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1192","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"-Inputs!AH1621","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1193","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"-Inputs!AH1622","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1194","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"-Inputs!AH1623","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1195","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"-Inputs!AH1624","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1196","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"-Inputs!AH1625","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1197","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"-Inputs!AH1626","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1198","v":0},{"$f":"SUM(AD1188:AD1197)","v":0},{"$f":"SUM(AE1188:AE1197)","v":0},0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1200","v":-8.1648704946881772},{"$f":"-IF(AD1164<0,AD1164,IF(AD1152=0,0,MIN((AD1164/AD1152)*(AD1164>0),AD1164)))","v":0},{"$f":"-IF(AE1164<0,AE1164,IF(AE1152=0,0,MIN((AE1164/AE1152)*(AE1164>0),AE1164)))","v":0},0,0,0]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1201","v":-4.4775218926612386},0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1202","v":-0.11226615308616403},0,0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1203","v":-1.7993765683519351E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1204","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1205","v":-0.23768277585543507},-1.7430070229398573,-1.7430070229398573,-1.7430070229398573,-1.7430070229398571,-1.7430070229398571]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1206","v":-0.43257706368068272},0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1207","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1208","v":0},0,{"$f":"-IF(AE1172<0,AE1172,IF(AE1160=0,0,MIN((AE1172/AE1160)*(AE1172>0),AE1172)))","v":0},0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1209","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1210","v":-13.442912145655216},{"$f":"SUM(AD1200:AD1209)","v":-1.7430070229398573},{"$f":"SUM(AE1200:AE1209)","v":-1.7430070229398573},-1.7430070229398573,-1.7430070229398571,-1.7430070229398571]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1212","v":489.89222968129042},{"$f":"MAX(AD1164+AD1176+AD1188+AD1200,0)","v":0},{"$f":"AE1164+AE1176+AE1188+AE1200","v":0},0,0,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1213","v":85.349417157249519},0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1214","v":4.4906461234465604},0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1215","v":0.57103871437682951},0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1216","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1217","v":14.260966551326106},6.9720280917594293,5.2290210688195717,3.4860140458797142,1.7430070229398571,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1218","v":12.679613843762013},0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1219","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1220","v":0.79958296341545154},{"$f":"MAX(AD1172+AD1184+AD1196+AD1208,0)","v":0},{"$f":"AE1172+AE1184+AE1196+AE1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1221","v":0},{"$f":"MAX(AD1173+AD1185+AD1197+AD1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1222","v":608.04349503486696},{"$f":"SUM(AD1212:AD1221)","v":6.9720280917594293},{"$f":"SUM(AE1212:AE1221)","v":5.2290210688195717},3.4860140458797142,1.7430070229398571,0]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline"]
[{"$f":"ROW()","v":1225},null,"Compression"]
[{"$f":"ROW()","v":1226},null,"Metering"]
[{"$f":"ROW()","v":1227},null,"Other Depreciable"]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1231},null,"Building"]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1234},null,"Total"]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1238","v":62},{"$f":"MAX(0,AC1238-1)","v":61},{"$f":"MAX(0,AD1238-1)","v":60},59,58,57]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1239","v":22},{"$f":"IF(AD$131=\"\",AC1239-1,MIN(AC1239-1,AD$131))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1240","v":22},{"$f":"IF(AD1237=\"\",MAX(0,AC1240-1),Inputs!$D$71-(AC$6-LEFT($A1236,4)))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1241","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1242","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1243","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1244","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1245","v":22},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1245+1)","v":41},{"$f":"MAX(0,AD1245-1)","v":40},{"$f":"MAX(0,AE1245-1)","v":39},{"$f":"MAX(0,AF1245-1)","v":38},{"$f":"MAX(0,AG1245-1)","v":37}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1246","v":0}]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1247","v":54.598995281445561},{"$f":"MAX(0,AC1247-1)","v":53.598995281445561},{"$f":"MAX(0,AD1247-1)","v":52.598995281445561},{"$f":"MAX(0,AE1247-1)","v":51.598995281445561},{"$f":"MAX(0,AF1247-1)","v":50.598995281445561},{"$f":"MAX(0,AG1247-1)","v":49.598995281445561}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1250","v":28.402217379101657}]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1251","v":18.229320276324287}]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1252","v":3.2031996653738362E-2}]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1253","v":16.300065908975675},{"$f":"IF(AD1241>0,AC1301-EconomicDep!AD1253,0)","v":13.120175607025683},{"$f":"AD1301","v":0},{"$f":"AE1301","v":0},{"$f":"AF1301","v":0},{"$f":"AG1301","v":0}]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1254","v":4.46546927255695},{"$f":"IF(AD1242>0,AC1302-EconomicDep!AD1254,0)","v":0},{"$f":"AD1302","v":0},0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1255","v":15.797606736052714},{"$f":"IF(AD1243>0,AC1303-EconomicDep!AD1255,0)","v":8.6181743540226385},{"$f":"AD1303","v":7.1818119616855318},5.7454495693484251,4.3090871770113193,2.8727247846742126]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1256","v":27.392225740131288},{"$f":"IF(AD1244>0,AC1304-EconomicDep!AD1256,0)","v":22.448869929145125},{"$f":"AD1304","v":0},0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1257","v":2.3669166497982603},{"$f":"IF(AD1245>0,AC1305-EconomicDep!AD1257,0)","v":0},{"$f":"AD1305","v":0},{"$f":"AE1305","v":0},{"$f":"AF1305","v":0},{"$f":"AG1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1258","v":0},{"$f":"IF(AD1246>0,AC1306-EconomicDep!AD1258,0)","v":0},{"$f":"AD1306","v":0},{"$f":"AE1306","v":0},{"$f":"AF1306","v":0},{"$f":"AG1306","v":0}]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1259","v":0},{"$f":"IF(AD1247>0,AC1307-EconomicDep!AD1259,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1260","v":112.98585395959456},{"$f":"SUM(AD1250:AD1259)","v":44.187219890193447},{"$f":"SUM(AE1250:AE1259)","v":7.1818119616855318},5.7454495693484251,4.3090871770113193,2.8727247846742126]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1262","v":0}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1263","v":0}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1264","v":0}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1265","v":0}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1267","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1268","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1269","v":0}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1270","v":0}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1271","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1272","v":0}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1274","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"-Inputs!AH1629","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1275","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"-Inputs!AH1630","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1276","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"-Inputs!AH1631","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1277","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"-Inputs!AH1632","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1278","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"-Inputs!AH1633","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1279","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"-Inputs!AH1634","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1280","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"-Inputs!AH1635","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1281","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"-Inputs!AH1636","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1282","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"-Inputs!AH1637","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1283","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"-Inputs!AH1638","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1284","v":0},{"$f":"SUM(AD1274:AD1283)","v":0},{"$f":"SUM(AE1274:AE1283)","v":0},0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1286","v":-0.45810028030809108},{"$f":"-IF(AD1250<0,AD1250,IF(AD1238=0,0,MIN((AD1250/AD1238)*(AD1250>0),AD1250)))","v":0},{"$f":"-IF(AE1250<0,AE1250,IF(AE1238=0,0,MIN((AE1250/AE1238)*(AE1250>0),AE1250)))","v":0},0,0,0]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1287","v":-0.82860814597447741},0,0,0,0,0]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1288","v":-7.6266658699376995E-4},0,0,0,0,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1289","v":-0.74104727982229357},-13.120175607025683,0,0,0,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1290","v":-0.20301291271075081},0,0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1291","v":-0.25576154022857206},-1.4363623923371065,-1.4363623923371063,-1.4363623923371063,-1.4363623923371065,-1.4363623923371063]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1292","v":-1.095407759509119},-22.448869929145125,0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1293","v":-0.10728248861220918},0,0,0,0,0]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1294","v":0},0,{"$f":"-IF(AE1258<0,AE1258,IF(AE1246=0,0,MIN((AE1258/AE1246)*(AE1258>0),AE1258)))","v":0},0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1295","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1296","v":-3.689983073752507},{"$f":"SUM(AD1286:AD1295)","v":-37.005407928507914},{"$f":"SUM(AE1286:AE1295)","v":-1.4363623923371063},-1.4363623923371063,-1.4363623923371065,-1.4363623923371063]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1298","v":27.944117098793566},{"$f":"MAX(AD1250+AD1262+AD1274+AD1286,0)","v":0},{"$f":"AE1250+AE1262+AE1274+AE1286","v":0},0,0,0]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1299","v":17.40071213034981},0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1300","v":3.1269330066744594E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1301","v":15.559018629153382},0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1302","v":4.2624563598461993},0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1303","v":15.541845195824141},7.1818119616855318,5.7454495693484251,4.3090871770113193,2.8727247846742126,1.4363623923371063]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1304","v":26.296817980622169},0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1305","v":2.2596341611860513},0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1306","v":0},{"$f":"MAX(AD1258+AD1270+AD1282+AD1294,0)","v":0},{"$f":"AE1258+AE1270+AE1282+AE1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1307","v":0},{"$f":"MAX(AD1259+AD1271+AD1283+AD1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1308","v":109.29587088584205},{"$f":"SUM(AD1298:AD1307)","v":7.1818119616855318},{"$f":"SUM(AE1298:AE1307)","v":5.7454495693484251},4.3090871770113193,2.8727247846742126,1.4363623923371063]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1324","v":63},{"$f":"MAX(0,AC1324-1)","v":62},{"$f":"MAX(0,AD1324-1)","v":61},60,59,58]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1325","v":23},{"$f":"IF(AD$131=\"\",AC1325-1,MIN(AC1325-1,AD$131))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1326","v":23},{"$f":"IF(AD1323=\"\",MAX(0,AC1326-1),Inputs!$D$71-(AC$6-LEFT($A1322,4)))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1327","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1328","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1329","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1330","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1331","v":23},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1331+1)","v":42},{"$f":"MAX(0,AD1331-1)","v":41},{"$f":"MAX(0,AE1331-1)","v":40},{"$f":"MAX(0,AF1331-1)","v":39},{"$f":"MAX(0,AG1331-1)","v":38}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1332","v":0}]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1333","v":55.598995281445561},{"$f":"MAX(0,AC1333-1)","v":54.598995281445561},{"$f":"MAX(0,AD1333-1)","v":53.598995281445561},{"$f":"MAX(0,AE1333-1)","v":52.598995281445561},{"$f":"MAX(0,AF1333-1)","v":51.598995281445561},{"$f":"MAX(0,AG1333-1)","v":50.598995281445561}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1336","v":10.781046240646388}]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1337","v":5.1693242803467037}]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1338","v":-3.4643677105429996E-2}]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1339","v":1.3385531500248948},{"$f":"IF(AD1327>0,AC1387-EconomicDep!AD1339,0)","v":0.95192793206119786},{"$f":"AD1387","v":0.47596396603059893},{"$f":"AE1387","v":0},{"$f":"AF1387","v":0},{"$f":"AG1387","v":0}]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1340","v":1.2301765388756207},{"$f":"IF(AD1328>0,AC1388-EconomicDep!AD1340,0)","v":0},{"$f":"AD1388","v":0},0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1341","v":5.660697432068412},{"$f":"IF(AD1329>0,AC1389-EconomicDep!AD1341,0)","v":2.7227587656020118},{"$f":"AD1389","v":2.3337932276588673},1.9448276897157228,1.5558621517725784,1.1668966138294339]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1342","v":4.6989934880532358},{"$f":"IF(AD1330>0,AC1390-EconomicDep!AD1342,0)","v":3.3478244390211467},{"$f":"AD1390","v":1.6739122195105733},0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1343","v":1.5035541767365657},{"$f":"IF(AD1331>0,AC1391-EconomicDep!AD1343,0)","v":0},{"$f":"AD1391","v":0},{"$f":"AE1391","v":0},{"$f":"AF1391","v":0},{"$f":"AG1391","v":0}]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1344","v":0},{"$f":"IF(AD1332>0,AC1392-EconomicDep!AD1344,0)","v":0},{"$f":"AD1392","v":0},{"$f":"AE1392","v":0},{"$f":"AF1392","v":0},{"$f":"AG1392","v":0}]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1345","v":0},{"$f":"IF(AD1333>0,AC1393-EconomicDep!AD1345,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1346","v":30.347701629646391},{"$f":"SUM(AD1336:AD1345)","v":7.022511136684356},{"$f":"SUM(AE1336:AE1345)","v":4.4836694132000394},1.9448276897157228,1.5558621517725784,1.1668966138294339]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1348","v":0}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1349","v":0}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1350","v":0}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1351","v":0}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1353","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1354","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1356","v":0}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1357","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1358","v":0}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1360","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"-Inputs!AH1641","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1361","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"-Inputs!AH1642","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1362","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"-Inputs!AH1643","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1363","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"-Inputs!AH1644","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1364","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"-Inputs!AH1645","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1365","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"-Inputs!AH1646","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1366","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"-Inputs!AH1647","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1367","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"-Inputs!AH1648","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1368","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"-Inputs!AH1649","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1369","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"-Inputs!AH1650","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1370","v":0},{"$f":"SUM(AD1360:AD1369)","v":0},{"$f":"SUM(AE1360:AE1369)","v":0},0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1372","v":-0.17112771810549823},{"$f":"-IF(AD1336<0,AD1336,IF(AD1324=0,0,MIN((AD1336/AD1324)*(AD1336>0),AD1336)))","v":0},{"$f":"-IF(AE1336<0,AE1336,IF(AE1324=0,0,MIN((AE1336/AE1324)*(AE1336>0),AE1336)))","v":0},0,0,0]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1373","v":-0.22475322958029137},0,0,0,0,0]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1374","v":8.0566690942860471E-4},0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1375","v":-5.8242353870049515E-2},-0.47596396603059893,-0.47596396603059893,0,0,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1376","v":-5.3526733173422408E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1377","v":-9.1437919473679491E-2},-0.38896553794314453,-0.38896553794314453,-0.38896553794314459,-0.38896553794314459,-0.38896553794314465]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1378","v":-0.19083267520869085},-1.6739122195105733,-1.6739122195105733,0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1379","v":-6.5235660648423746E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1380","v":0},0,{"$f":"-IF(AE1344<0,AE1344,IF(AE1332=0,0,MIN((AE1344/AE1332)*(AE1344>0),AE1344)))","v":0},0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1381","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1382","v":-0.85435062315062704},{"$f":"SUM(AD1372:AD1381)","v":-2.5388417234843166},{"$f":"SUM(AE1372:AE1381)","v":-2.5388417234843166},-0.38896553794314459,-0.38896553794314459,-0.38896553794314465]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1384","v":10.609918522540889},{"$f":"MAX(AD1336+AD1348+AD1360+AD1372,0)","v":0},{"$f":"AE1336+AE1348+AE1360+AE1372","v":0},0,0,0]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1385","v":4.9445710507664122},0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1386","v":-3.383801019600139E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1387","v":1.2803107961548452},0.47596396603059893,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1388","v":1.1766498057021983},0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1389","v":5.5692595125947326},2.3337932276588673,1.9448276897157228,1.5558621517725784,1.1668966138294339,0.77793107588628918]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1390","v":4.5081608128445447},1.6739122195105733,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1391","v":1.438318516088142},0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1392","v":0},{"$f":"MAX(AD1344+AD1356+AD1368+AD1380,0)","v":0},{"$f":"AE1344+AE1356+AE1368+AE1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1393","v":0},{"$f":"MAX(AD1345+AD1357+AD1369+AD1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1394","v":29.493351006495761},{"$f":"SUM(AD1384:AD1393)","v":4.4836694132000394},{"$f":"SUM(AE1384:AE1393)","v":1.9448276897157228},1.5558621517725784,1.1668966138294339,0.77793107588628918]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1410","v":64},{"$f":"MAX(0,AC1410-1)","v":63},{"$f":"MAX(0,AD1410-1)","v":62},61,60,59]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1411","v":24},{"$f":"IF(AD$131=\"\",AC1411-1,MIN(AC1411-1,AD$131))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1412","v":24},{"$f":"IF(AD1409=\"\",MAX(0,AC1412-1),Inputs!$D$71-(AC$6-LEFT($A1408,4)))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1413","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1414","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1415","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1416","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1417","v":24},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1417+1)","v":43},{"$f":"MAX(0,AD1417-1)","v":42},{"$f":"MAX(0,AE1417-1)","v":41},{"$f":"MAX(0,AF1417-1)","v":40},{"$f":"MAX(0,AG1417-1)","v":39}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1418","v":0}]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1419","v":56.598995281445561},{"$f":"MAX(0,AC1419-1)","v":55.598995281445561},{"$f":"MAX(0,AD1419-1)","v":54.598995281445561},{"$f":"MAX(0,AE1419-1)","v":53.598995281445561},{"$f":"MAX(0,AF1419-1)","v":52.598995281445561},{"$f":"MAX(0,AG1419-1)","v":51.598995281445561}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1422","v":2.4671475125202726}]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1423","v":4.2673499208371339}]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1424","v":0.17152353624139946}]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1425","v":4.868801794992601},{"$f":"IF(AD1413>0,AC1473-EconomicDep!AD1425,0)","v":2.9365879890328932},{"$f":"AD1473","v":1.9577253260219289},{"$f":"AE1473","v":0.97886266301096447},{"$f":"AF1473","v":0},{"$f":"AG1473","v":0}]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1426","v":1.3000491019707379},{"$f":"IF(AD1414>0,AC1474-EconomicDep!AD1426,0)","v":0},{"$f":"AD1474","v":0},0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1427","v":2.1836973147163898},{"$f":"IF(AD1415>0,AC1475-EconomicDep!AD1427,0)","v":0.860387887647178},{"$f":"AD1475","v":0.75283940169128072},0.64529091573538344,0.53774242977948616,0.43019394382358894]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1428","v":3.2583888248832196},{"$f":"IF(AD1416>0,AC1476-EconomicDep!AD1428,0)","v":1.9798729467545917},{"$f":"AD1476","v":1.3199152978363946},0.6599576489181973,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1429","v":1.0252202167315636},{"$f":"IF(AD1417>0,AC1477-EconomicDep!AD1429,0)","v":0},{"$f":"AD1477","v":0},{"$f":"AE1477","v":0},{"$f":"AF1477","v":0},{"$f":"AG1477","v":0}]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1430","v":0.20914412159572479},{"$f":"IF(AD1418>0,AC1478-EconomicDep!AD1430,0)","v":0},{"$f":"AD1478","v":0},{"$f":"AE1478","v":0},{"$f":"AF1478","v":0},{"$f":"AG1478","v":0}]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1431","v":0},{"$f":"IF(AD1419>0,AC1479-EconomicDep!AD1431,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1432","v":19.75132234448904},{"$f":"SUM(AD1422:AD1431)","v":5.7768488234346629},{"$f":"SUM(AE1422:AE1431)","v":4.0304800255496041},2.2841112276645452,0.53774242977948616,0.43019394382358894]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1434","v":0}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1435","v":0}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1436","v":0}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1437","v":0}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1439","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1440","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1441","v":0}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1442","v":0}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1443","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1444","v":0}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1446","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"-Inputs!AH1653","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1447","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"-Inputs!AH1654","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1448","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"-Inputs!AH1655","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1449","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"-Inputs!AH1656","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1450","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"-Inputs!AH1657","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1451","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"-Inputs!AH1658","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1452","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"-Inputs!AH1659","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1453","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"-Inputs!AH1660","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1454","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"-Inputs!AH1661","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1455","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"-Inputs!AH1662","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1456","v":0},{"$f":"SUM(AD1446:AD1454)","v":0},{"$f":"SUM(AE1446:AE1454)","v":0},0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1458","v":-3.8549179883129274E-2},{"$f":"-IF(AD1422<0,AD1422,IF(AD1410=0,0,MIN((AD1422/AD1410)*(AD1422>0),AD1422)))","v":0},{"$f":"-IF(AE1422<0,AE1422,IF(AE1410=0,0,MIN((AE1422/AE1410)*(AE1422>0),AE1422)))","v":0},0,0,0]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1459","v":-0.17780624670154732},0,0,0,0,0]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1460","v":-3.8982621873045313E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1461","v":-0.20286674145802491},-0.97886266301096436,-0.97886266301096447,-0.97886266301096447,0,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1462","v":-5.4168712582114018E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1463","v":-3.7783188817685026E-2},-0.10754848595589725,-0.10754848595589725,-0.10754848595589724,-0.10754848595589724,-0.10754848595589724]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1464","v":-0.11630705378198319},-0.65995764891819719,-0.6599576489181973,-0.6599576489181973,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1465","v":-4.2717509030481764E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1466","v":0},0,{"$f":"-IF(AE1430<0,AE1430,IF(AE1418=0,0,MIN((AE1430/AE1418)*(AE1430>0),AE1430)))","v":0},0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1467","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1468","v":-0.67409689444226994},{"$f":"SUM(AD1458:AD1467)","v":-1.7463687978850588},{"$f":"SUM(AE1458:AE1467)","v":-1.7463687978850591},-1.7463687978850591,-0.10754848595589724,-0.10754848595589724]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1470","v":2.4285983326371432},{"$f":"MAX(AD1422+AD1434+AD1446+AD1458,0)","v":0},{"$f":"AE1422+AE1434+AE1446+AE1458","v":0},0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1471","v":4.0895436741355864},0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1472","v":0.16762527405409494},0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1473","v":4.665935053534576},1.9577253260219289,0.97886266301096447,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1474","v":1.2458803893886239},0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1475","v":2.1459141258987047},0.75283940169128072,0.64529091573538344,0.53774242977948616,0.43019394382358894,0.32264545786769172]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1476","v":3.1420817711012363},1.3199152978363946,0.6599576489181973,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1477","v":0.98250270770108183},0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1478","v":0.20914412159572479},{"$f":"MAX(AD1430+AD1442+AD1454+AD1466,0)","v":0},{"$f":"AE1430+AE1442+AE1454+AE1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1479","v":0},{"$f":"MAX(AD1431+AD1443+AD1455+AD1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1480","v":19.077225450046768},{"$f":"SUM(AD1470:AD1479)","v":4.0304800255496041},{"$f":"SUM(AE1470:AE1479)","v":2.2841112276645452},0.53774242977948616,0.43019394382358894,0.32264545786769172]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1496","v":65},{"$f":"MAX(0,AC1496-1)","v":64},{"$f":"MAX(0,AD1496-1)","v":63},62,61,60]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1497","v":25},{"$f":"IF(AD$131=\"\",AC1497-1,MIN(AC1497-1,AD$131))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1498","v":25},{"$f":"IF(AD1495=\"\",MAX(0,AC1498-1),Inputs!$D$71-(AC$6-LEFT($A1494,4)))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1499","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1500","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1501","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1502","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1503","v":25},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1503+1)","v":44},{"$f":"MAX(0,AD1503-1)","v":43},{"$f":"MAX(0,AE1503-1)","v":42},{"$f":"MAX(0,AF1503-1)","v":41},{"$f":"MAX(0,AG1503-1)","v":40}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1504","v":0}]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1505","v":57.598995281445561},{"$f":"MAX(0,AC1505-1)","v":56.598995281445561},{"$f":"MAX(0,AD1505-1)","v":55.598995281445561},{"$f":"MAX(0,AE1505-1)","v":54.598995281445561},{"$f":"MAX(0,AF1505-1)","v":53.598995281445561},{"$f":"MAX(0,AG1505-1)","v":52.598995281445561}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1508","v":0.360218133013397}]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1509","v":1.5333754627630907}]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1510","v":0.46621354757999012}]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1511","v":3.4411925598672011},{"$f":"IF(AD1499>0,AC1559-EconomicDep!AD1511,0)","v":1.6707481866597742},{"$f":"AD1559","v":1.2530611399948306},{"$f":"AE1559","v":0.83537409332988699},{"$f":"AF1559","v":0.4176870466649435},{"$f":"AG1559","v":0}]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1512","v":0.80929353840241003},{"$f":"IF(AD1500>0,AC1560-EconomicDep!AD1512,0)","v":0},{"$f":"AD1560","v":0},0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1513","v":0.8872807723956746},{"$f":"IF(AD1501>0,AC1561-EconomicDep!AD1513,0)","v":0.23743781744220371},{"$f":"AD1561","v":0.21105583772640329},0.18467385801060288,0.15829187829480246,0.13190989857900204]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1514","v":3.8726301127266276},{"$f":"IF(AD1502>0,AC1562-EconomicDep!AD1514,0)","v":1.8992206355291528},{"$f":"AD1562","v":1.4244154766468646},0.94961031776457649,0.47480515888228825,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1515","v":7.8873050359703281E-3},{"$f":"IF(AD1503>0,AC1563-EconomicDep!AD1515,0)","v":0},{"$f":"AD1563","v":0},{"$f":"AE1563","v":0},{"$f":"AF1563","v":0},{"$f":"AG1563","v":0}]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1516","v":6.5188196141019645E-4},{"$f":"IF(AD1504>0,AC1564-EconomicDep!AD1516,0)","v":0},{"$f":"AD1564","v":0},{"$f":"AE1564","v":0},{"$f":"AF1564","v":0},{"$f":"AG1564","v":0}]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1517","v":0},{"$f":"IF(AD1505>0,AC1565-EconomicDep!AD1517,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1518","v":11.378743313745771},{"$f":"SUM(AD1508:AD1517)","v":3.8074066396311306},{"$f":"SUM(AE1508:AE1517)","v":2.8885324543680984},1.9696582691050664,1.0507840838420344,0.13190989857900204]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1520","v":0}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1521","v":0}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1522","v":0}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1523","v":0}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1525","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1526","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1527","v":0}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1528","v":0}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1529","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1530","v":0}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1532","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"-Inputs!AH1665","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1533","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"-Inputs!AH1666","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1534","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"-Inputs!AH1667","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1535","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"-Inputs!AH1668","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1536","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"-Inputs!AH1669","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1537","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"-Inputs!AH1670","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1538","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"-Inputs!AH1671","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1539","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"-Inputs!AH1672","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1540","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"-Inputs!AH1673","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1541","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"-Inputs!AH1674","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1542","v":0},{"$f":"SUM(AD1532:AD1541)","v":0},{"$f":"SUM(AE1532:AE1541)","v":0},0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1544","v":-5.5418174309753388E-3},{"$f":"-IF(AD1508<0,AD1508,IF(AD1496=0,0,MIN((AD1508/AD1496)*(AD1508>0),AD1508)))","v":0},{"$f":"-IF(AE1508<0,AE1508,IF(AE1496=0,0,MIN((AE1508/AE1496)*(AE1508>0),AE1508)))","v":0},0,0,0]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1545","v":-6.1335018510523615E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1546","v":-1.0360301057333115E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1547","v":-0.13764770239468832},-0.41768704666494355,-0.41768704666494355,-0.4176870466649435,-0.4176870466649435,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1548","v":-3.2371741536096461E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1549","v":-3.0823259570052958E-2},-2.6381979715800412E-2,-2.6381979715800412E-2,-2.6381979715800412E-2,-2.6381979715800408E-2,-2.6381979715800408E-2]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1550","v":-0.14190629312750438},-0.47480515888228819,-0.47480515888228819,-0.47480515888228825,-0.47480515888228825,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1551","v":-3.1549220143881383E-4},0,0,0,0,0]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1552","v":0},0,{"$f":"-IF(AE1516<0,AE1516,IF(AE1504=0,0,MIN((AE1516/AE1504)*(AE1516>0),AE1516)))","v":0},0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1553","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1554","v":-0.42030162582861302},{"$f":"SUM(AD1544:AD1553)","v":-0.91887418526303222},{"$f":"SUM(AE1544:AE1553)","v":-0.91887418526303222},-0.91887418526303222,-0.91887418526303222,-2.6381979715800408E-2]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1556","v":0.35467631558242169},{"$f":"MAX(AD1508+AD1520+AD1532+AD1544,0)","v":0},{"$f":"AE1508+AE1520+AE1532+AE1544","v":0},0,0,0]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1557","v":1.472040444252567},0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1558","v":0.45585324652265702},0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1559","v":3.3035448574725126},1.2530611399948306,0.83537409332988699,0.4176870466649435,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1560","v":0.77692179686631357},0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1561","v":0.85645751282562166},0.21105583772640329,0.18467385801060288,0.15829187829480246,0.13190989857900204,0.10552791886320163]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1562","v":3.730723819599123},1.4244154766468646,0.94961031776457649,0.47480515888228825,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1563","v":7.571812834531514E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1564","v":6.5188196141019645E-4},{"$f":"MAX(AD1516+AD1528+AD1540+AD1552,0)","v":0},{"$f":"AE1516+AE1528+AE1540+AE1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1565","v":0},{"$f":"MAX(AD1517+AD1529+AD1541+AD1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1566","v":10.958441687917157},{"$f":"SUM(AD1556:AD1565)","v":2.8885324543680984},{"$f":"SUM(AE1556:AE1565)","v":1.9696582691050664},1.0507840838420344,0.13190989857900204,0.10552791886320163]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1582","v":66},{"$f":"MAX(0,AC1582-1)","v":65},{"$f":"MAX(0,AD1582-1)","v":64},63,62,61]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1583","v":26},{"$f":"IF(AD$131=\"\",AC1583-1,MIN(AC1583-1,AD$131))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1584","v":26},{"$f":"IF(AD1581=\"\",MAX(0,AC1584-1),Inputs!$D$71-(AC$6-LEFT($A1580,4)))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1585","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1586","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1587","v":11},10,9,8,7,6]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1588","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1589","v":26},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1589+1)","v":45},{"$f":"MAX(0,AD1589-1)","v":44},{"$f":"MAX(0,AE1589-1)","v":43},{"$f":"MAX(0,AF1589-1)","v":42},{"$f":"MAX(0,AG1589-1)","v":41}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1590","v":0}]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1591","v":58.598995281445561},{"$f":"MAX(0,AC1591-1)","v":57.598995281445561},{"$f":"MAX(0,AD1591-1)","v":56.598995281445561},{"$f":"MAX(0,AE1591-1)","v":55.598995281445561},{"$f":"MAX(0,AF1591-1)","v":54.598995281445561},{"$f":"MAX(0,AG1591-1)","v":53.598995281445561}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1594","v":1.957765046047971}]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1595","v":1.762304969897909}]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1596","v":1.2233163379616239}]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1597","v":5.0095195797717995},{"$f":"IF(AD1585>0,AC1645-EconomicDep!AD1597,0)","v":1.9267382999122296},{"$f":"AD1645","v":1.5413906399297836},{"$f":"AE1645","v":1.1560429799473377},{"$f":"AF1645","v":0.77069531996489182},{"$f":"AG1645","v":0.38534765998244591}]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1598","v":2.5308137731156242},{"$f":"IF(AD1586>0,AC1646-EconomicDep!AD1598,0)","v":0},{"$f":"AD1646","v":0},0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1599","v":1.3911756015254491},{"$f":"IF(AD1587>0,AC1647-EconomicDep!AD1599,0)","v":0.33424002107706241},{"$f":"AD1647","v":0.30081601896935617},0.26739201686164993,0.23396801475394369,0.20054401264623745]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1600","v":7.3110373514778608},{"$f":"IF(AD1588>0,AC1648-EconomicDep!AD1600,0)","v":2.9234875549147032},{"$f":"AD1648","v":2.3387900439317626},1.7540925329488219,1.1693950219658813,0.58469751098294065]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1601","v":0.10506789707924952},{"$f":"IF(AD1589>0,AC1649-EconomicDep!AD1601,0)","v":0},{"$f":"AD1649","v":0},{"$f":"AE1649","v":0},{"$f":"AF1649","v":0},{"$f":"AG1649","v":0}]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1602","v":0},{"$f":"IF(AD1590>0,AC1650-EconomicDep!AD1602,0)","v":0},{"$f":"AD1650","v":0},{"$f":"AE1650","v":0},{"$f":"AF1650","v":0},{"$f":"AG1650","v":0}]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1603","v":0},{"$f":"IF(AD1591>0,AC1651-EconomicDep!AD1603,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1604","v":21.291000556877488},{"$f":"SUM(AD1594:AD1603)","v":5.184465875903995},{"$f":"SUM(AE1594:AE1603)","v":4.1809967028309023},3.1775275297578096,2.1740583566847169,1.170589183611624]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1606","v":0}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1607","v":0}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1608","v":0}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1609","v":0}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1610","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1611","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1612","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1613","v":0}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1614","v":0}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1615","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1616","v":0}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1618","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1619","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1620","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1621","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1622","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1623","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1624","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1625","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1626","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1627","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1628","v":0},{"$f":"SUM(AD1618:AD1627)","v":0},{"$f":"SUM(AE1618:AE1627)","v":0},0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1630","v":-2.9663106758302586E-2},{"$f":"-IF(AD1594<0,AD1594,IF(AD1582=0,0,MIN((AD1594/AD1582)*(AD1594>0),AD1594)))","v":0},{"$f":"-IF(AE1594<0,AE1594,IF(AE1582=0,0,MIN((AE1594/AE1582)*(AE1594>0),AE1594)))","v":0},0,0,0]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1631","v":-6.7780960380688815E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1632","v":-2.6593833433948357E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1633","v":-0.19267382999122309},-0.38534765998244591,-0.38534765998244591,-0.38534765998244591,-0.38534765998244591,-0.38534765998244591]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1634","v":-9.7341069218611187E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1635","v":-3.5314139844932826E-2},-3.3424002107706241E-2,-3.3424002107706241E-2,-3.3424002107706241E-2,-3.3424002107706241E-2,-3.3424002107706241E-2]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1636","v":-0.24401037360807559},-0.58469751098294065,-0.58469751098294065,-0.58469751098294065,-0.58469751098294065,-0.58469751098294065]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1637","v":-4.0410729645865215E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1638","v":0},0,{"$f":"-IF(AE1602<0,AE1602,IF(AE1590=0,0,MIN((AE1602/AE1590)*(AE1602>0),AE1602)))","v":0},0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1639","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1640","v":-0.697418386200369},{"$f":"SUM(AD1630:AD1639)","v":-1.0034691730730927},{"$f":"SUM(AE1630:AE1639)","v":-1.0034691730730927},-1.0034691730730927,-1.0034691730730927,-1.0034691730730927]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1642","v":1.9281019392896683},{"$f":"AD1594+AD1606+AD1618+AD1630","v":0},{"$f":"AE1594+AE1606+AE1618+AE1630","v":0},0,0,0]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1643","v":1.6945240095172203},0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1644","v":1.1967225045276755},0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1645","v":4.8168457497805761},1.5413906399297836,1.1560429799473377,0.77069531996489182,0.38534765998244591,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1646","v":2.4334727038970128},0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1647","v":1.3558614616805162},0.30081601896935617,0.26739201686164993,0.23396801475394369,0.20054401264623745,0.16712001053853121]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1648","v":7.0670269778697854},2.3387900439317626,1.7540925329488219,1.1693950219658813,0.58469751098294065,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1649","v":0.10102682411466299},0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1650","v":0},0,{"$f":"AE1602+AE1614+AE1626+AE1638","v":0},0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1651","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1652","v":20.593582170677116},{"$f":"SUM(AD1642:AD1651)","v":4.1809967028309023},{"$f":"SUM(AE1642:AE1651)","v":3.1775275297578096},2.1740583566847169,1.170589183611624,0.16712001053853121]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1668","v":67},{"$f":"MAX(0,AC1668-1)","v":66},{"$f":"MAX(0,AD1668-1)","v":65},64,63,62]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1669","v":27},{"$f":"IF(AD$131=\"\",AC1669-1,MIN(AC1669-1,AD$131))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1670","v":27},{"$f":"IF(AD1667=\"\",MAX(0,AC1670-1),Inputs!$D$71-(AC$6-LEFT($A1666,4)))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1671","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1672","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1673","v":12},11,10,9,8,7]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1674","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1675","v":27},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1675+1)","v":46},{"$f":"MAX(0,AD1675-1)","v":45},{"$f":"MAX(0,AE1675-1)","v":44},{"$f":"MAX(0,AF1675-1)","v":43},{"$f":"MAX(0,AG1675-1)","v":42}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1676","v":0}]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1677","v":59.598995281445561},{"$f":"MAX(0,AC1677-1)","v":58.598995281445561},{"$f":"MAX(0,AD1677-1)","v":57.598995281445561},{"$f":"MAX(0,AE1677-1)","v":56.598995281445561},{"$f":"MAX(0,AF1677-1)","v":55.598995281445561},{"$f":"MAX(0,AG1677-1)","v":54.598995281445561}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1680","v":0}]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1681","v":1.9075770978136857}]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1682","v":3.2664352324358652}]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1683","v":2.2861771442182395},{"$f":"IF(AD1671>0,AC1731-EconomicDep!AD1683,0)","v":0.83291530354477428},{"$f":"AD1731","v":0.6940960862873119},{"$f":"AE1731","v":0.55527686902984952},{"$f":"AF1731","v":0.41645765177238714},{"$f":"AG1731","v":0.27763843451492476}]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1684","v":3.3094639161747215},{"$f":"IF(AD1672>0,AC1732-EconomicDep!AD1684,0)","v":2.5497299190014466},{"$f":"AD1732","v":0},0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1685","v":0.74062001024219226},{"$f":"IF(AD1673>0,AC1733-EconomicDep!AD1685,0)","v":4.5463977650680665E-2},{"$f":"AD1733","v":4.1330888773346057E-2},3.7197799896011449E-2,3.3064711018676841E-2,2.8931622141342237E-2]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1686","v":4.4781471625360911},{"$f":"IF(AD1674>0,AC1734-EconomicDep!AD1686,0)","v":0.81636331662709072},{"$f":"AD1734","v":0.68030276385590893},0.54424221108472715,0.40818165831354536,0.27212110554236357]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1687","v":1.8669431454545461E-2},{"$f":"IF(AD1675>0,AC1735-EconomicDep!AD1687,0)","v":0},{"$f":"AD1735","v":0},{"$f":"AE1735","v":0},{"$f":"AF1735","v":0},{"$f":"AG1735","v":0}]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1688","v":0},{"$f":"IF(AD1676>0,AC1736-EconomicDep!AD1688,0)","v":0},{"$f":"AD1736","v":0},{"$f":"AE1736","v":0},{"$f":"AF1736","v":0},{"$f":"AG1736","v":0}]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1689","v":-1.4699815641041715E-15},{"$f":"IF(AD1677>0,AC1737-EconomicDep!AD1689,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1690","v":16.00708999487534},{"$f":"SUM(AD1680:AD1689)","v":4.2444725168239916},{"$f":"SUM(AE1680:AE1689)","v":1.4157297389165668},1.1367168800105882,0.85770402110460942,0.57869116219863059]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1693","v":0}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1694","v":0}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1695","v":0}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1696","v":0}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1697","v":0}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1698","v":0}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1699","v":0}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1700","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1701","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1702","v":0}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1704","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1705","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1706","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1707","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1708","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1709","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1710","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1711","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1712","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1713","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1714","v":0},{"$f":"SUM(AD1704:AD1713)","v":0},{"$f":"SUM(AE1704:AE1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1716","v":0},{"$f":"-IF(AD1680<0,AD1680,IF(AD1668=0,0,MIN((AD1680/AD1668)*(AD1680>0),AD1680)))","v":0},{"$f":"-IF(AE1680<0,AE1680,IF(AE1668=0,0,MIN((AE1680/AE1668)*(AE1680>0),AE1680)))","v":0},0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1717","v":-0.21320322223089269},0,0,0,0,0]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1718","v":-7.7189346686529589E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1719","v":-2.91269836223291E-2},-0.13881921725746238,-0.13881921725746238,-0.13881921725746238,-0.13881921725746238,-0.13881921725746238]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1720","v":-6.1150758711456372E-2},-2.5497299190014466,0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1721","v":-4.7510841171011654E-2},-4.133088877334606E-3,-4.133088877334606E-3,-4.1330888773346052E-3,-4.1330888773346052E-3,-4.1330888773346052E-3]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1722","v":-0.3481769815669094},-0.13606055277118179,-0.13606055277118179,-0.13606055277118179,-0.13606055277118179,-0.13606055277118179]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1723","v":-6.9146042424242512E-4},0,0,0,0,0]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1724","v":0},0,{"$f":"-IF(AE1688<0,AE1688,IF(AE1676=0,0,MIN((AE1688/AE1676)*(AE1688>0),AE1688)))","v":0},0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1725","v":-4.899938547013906E-16},0,0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1726","v":-0.77704959441337162},{"$f":"SUM(AD1716:AD1725)","v":-2.8287427779074257},{"$f":"SUM(AE1716:AE1725)","v":-0.27901285890597877},-0.27901285890597877,-0.27901285890597877,-0.27901285890597877]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1728","v":0},{"$f":"AD1680+AD1692+AD1704+AD1716","v":0},{"$f":"AE1680+AE1692+AE1704+AE1716","v":0},0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1729","v":1.6943738755827931},0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1730","v":3.1892458857493358},0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1731","v":2.2570501605959103},0.6940960862873119,0.55527686902984952,0.41645765177238714,0.27763843451492476,0.13881921725746238]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1732","v":3.2483131574632651},0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1733","v":0.69310916907118059},4.1330888773346057E-2,3.7197799896011449E-2,3.3064711018676841E-2,2.8931622141342237E-2,2.4798533264007633E-2]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1734","v":4.129970180969182},0.68030276385590893,0.54424221108472715,0.40818165831354536,0.27212110554236357,0.13606055277118179]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1735","v":1.7977971030303037E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1736","v":0},0,{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1737","v":-1.959975418805562E-15},0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1738","v":15.23004040046197},{"$f":"SUM(AD1728:AD1737)","v":1.4157297389165668},{"$f":"SUM(AE1728:AE1737)","v":1.1367168800105882},0.85770402110460942,0.57869116219863059,0.29967830329265177]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1754","v":68},{"$f":"MAX(0,AC1754-1)","v":67},{"$f":"MAX(0,AD1754-1)","v":66},65,64,63]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1755","v":28},{"$f":"IF(AD$131=\"\",AC1755-1,MIN(AC1755-1,AD$131))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1756","v":28},{"$f":"IF(AD1753=\"\",MAX(0,AC1756-1),Inputs!$D$71-(AC$6-LEFT($A1752,4)))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1757","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1758","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1759","v":13},12,11,10,9,8]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1760","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1761","v":28},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1761+1)","v":47},{"$f":"MAX(0,AD1761-1)","v":46},{"$f":"MAX(0,AE1761-1)","v":45},{"$f":"MAX(0,AF1761-1)","v":44},{"$f":"MAX(0,AG1761-1)","v":43}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1762","v":0}]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1763","v":60.598995281445561},{"$f":"MAX(0,AC1763-1)","v":59.598995281445561},{"$f":"MAX(0,AD1763-1)","v":58.598995281445561},{"$f":"MAX(0,AE1763-1)","v":57.598995281445561},{"$f":"MAX(0,AF1763-1)","v":56.598995281445561},{"$f":"MAX(0,AG1763-1)","v":55.598995281445561}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1766","v":0}]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1767","v":4.254974368285648}]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1768","v":3.5567635794871908}]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1769","v":4.8834190760403642},{"$f":"IF(AD1757>0,AC1817-EconomicDep!AD1769,0)","v":1.3408424124736609},{"$f":"AD1817","v":1.1492934964059951},{"$f":"AE1817","v":0.95774458033832921},{"$f":"AF1817","v":0.76619566427066332},{"$f":"AG1817","v":0.57464674820299755}]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1770","v":2.497252912582602},{"$f":"IF(AD1758>0,AC1818-EconomicDep!AD1770,0)","v":1.4507236725357289},{"$f":"AD1818","v":0.72536183626786443},0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1771","v":1.4600720551371267},{"$f":"IF(AD1759>0,AC1819-EconomicDep!AD1771,0)","v":0.14072543306771101},{"$f":"AD1819","v":0.12899831364540176},0.11727119422309251,0.10554407480078326,9.381695537847401E-2]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1772","v":5.8936732932295577},{"$f":"IF(AD1760>0,AC1820-EconomicDep!AD1772,0)","v":1.0931826631513841},{"$f":"AD1820","v":0.9370137112726149},0.78084475939384579,0.62467580751507668,0.46850685563630751]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1773","v":0},{"$f":"IF(AD1761>0,AC1821-EconomicDep!AD1773,0)","v":0},{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0}]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1774","v":0},{"$f":"IF(AD1762>0,AC1822-EconomicDep!AD1774,0)","v":0},{"$f":"AD1822","v":0},{"$f":"AE1822","v":0},{"$f":"AF1822","v":0},{"$f":"AG1822","v":0}]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1775","v":0},{"$f":"IF(AD1763>0,AC1823-EconomicDep!AD1775,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1776","v":22.546155284762488},{"$f":"SUM(AD1766:AD1775)","v":4.0254741812284847},{"$f":"SUM(AE1766:AE1775)","v":2.940667357591876},1.8558605339552674,1.4964155465865232,1.136970559217779]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1779","v":0}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1780","v":0}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1781","v":0}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1782","v":0}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1783","v":0}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1784","v":0}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1785","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1786","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1787","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1788","v":0}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1790","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1791","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1792","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1793","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1794","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1795","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1796","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1797","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1798","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1799","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1800","v":0},{"$f":"SUM(AD1790:AD1799)","v":0},{"$f":"SUM(AE1790:AE1799)","v":0},0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1802","v":0},{"$f":"-IF(AD1766<0,AD1766,IF(AD1754=0,0,MIN((AD1766/AD1754)*(AD1766>0),AD1766)))","v":0},{"$f":"-IF(AE1766<0,AE1766,IF(AE1754=0,0,MIN((AE1766/AE1754)*(AE1766>0),AE1766)))","v":0},0,0,0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1803","v":-0.26563112745006179},0,0,0,0,0]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1804","v":-5.5275490288397573E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1805","v":-5.1743045974353204E-2},-0.19154891606766583,-0.19154891606766586,-0.19154891606766583,-0.19154891606766583,-0.19154891606766586]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1806","v":-2.6460041674351065E-2},-0.72536183626786443,-0.72536183626786443,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1807","v":-5.8188068446044107E-2},-1.1727119422309251E-2,-1.1727119422309251E-2,-1.1727119422309251E-2,-1.1727119422309251E-2,-1.1727119422309251E-2]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1808","v":-0.2812163853406181},-0.15616895187876917,-0.15616895187876914,-0.15616895187876917,-0.15616895187876917,-0.15616895187876917]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1809","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1810","v":0},0,{"$f":"-IF(AE1774<0,AE1774,IF(AE1762=0,0,MIN((AE1774/AE1762)*(AE1774>0),AE1774)))","v":0},0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1811","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1812","v":-0.73851415917382579},{"$f":"SUM(AD1802:AD1811)","v":-1.0848068236366086},{"$f":"SUM(AE1802:AE1811)","v":-1.0848068236366089},-0.35944498736874425,-0.35944498736874425,-0.35944498736874431]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1814","v":0},{"$f":"AD1766+AD1778+AD1790+AD1802","v":0},{"$f":"AE1766+AE1778+AE1790+AE1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1815","v":3.989343240835586},0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1816","v":3.5014880891987934},0,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1817","v":4.8316760300660109},1.1492934964059951,0.95774458033832921,0.76619566427066332,0.57464674820299755,0.38309783213533166]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1818","v":2.4707928709082507},0.72536183626786443,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1819","v":1.4018839866910826},0.12899831364540176,0.11727119422309251,0.10554407480078326,9.381695537847401E-2,8.2089835956164758E-2]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1820","v":5.6124569078889399},0.9370137112726149,0.78084475939384579,0.62467580751507668,0.46850685563630751,0.31233790375753834]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1821","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1822","v":0},0,{"$f":"AE1774+AE1786+AE1798+AE1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1823","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1824","v":21.807641125588663},{"$f":"SUM(AD1814:AD1823)","v":2.940667357591876},{"$f":"SUM(AE1814:AE1823)","v":1.8558605339552674},1.4964155465865232,1.136970559217779,0.77752557184903481]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1840","v":69},{"$f":"MAX(0,AC1840-1)","v":68},{"$f":"MAX(0,AD1840-1)","v":67},66,65,64]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1841","v":29},{"$f":"IF(AD$131=\"\",AC1841-1,MIN(AC1841-1,AD$131))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1842","v":29},{"$f":"IF(AD1839=\"\",MAX(0,AC1842-1),Inputs!$D$71-(AC$6-LEFT($A1838,4)))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1843","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1844","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1845","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1846","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1847","v":29},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1847+1)","v":48},{"$f":"MAX(0,AD1847-1)","v":47},{"$f":"MAX(0,AE1847-1)","v":46},{"$f":"MAX(0,AF1847-1)","v":45},{"$f":"MAX(0,AG1847-1)","v":44}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1848","v":0}]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1849","v":61.598995281445561},{"$f":"MAX(0,AC1849-1)","v":60.598995281445561},{"$f":"MAX(0,AD1849-1)","v":59.598995281445561},{"$f":"MAX(0,AE1849-1)","v":58.598995281445561},{"$f":"MAX(0,AF1849-1)","v":57.598995281445561},{"$f":"MAX(0,AG1849-1)","v":56.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1852","v":8.6380139419882221E-2}]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1853","v":2.622092851924037}]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1854","v":6.9053252774086555}]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1855","v":1.750155666760868},{"$f":"IF(AD1843>0,AC1903-EconomicDep!AD1855,0)","v":0.30129150654075487},{"$f":"AD1903","v":0.26363006822316049},{"$f":"AE1903","v":0.22596862990556613},{"$f":"AF1903","v":0.18830719158797177},{"$f":"AG1903","v":0.15064575327037741}]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1856","v":2.9749142733503016},{"$f":"IF(AD1844>0,AC1904-EconomicDep!AD1856,0)","v":1.1163233906809724},{"$f":"AD1904","v":0.74421559378731494},0.37210779689365747,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1857","v":4.8713541279359882},{"$f":"IF(AD1845>0,AC1905-EconomicDep!AD1857,0)","v":0.53400498581799027},{"$f":"AD1905","v":0.49292767921660641},0.45185037261522254,0.41077306601383867,0.36969575941245481]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1858","v":2.8061700161936907},{"$f":"IF(AD1846>0,AC1906-EconomicDep!AD1858,0)","v":0.33576779681529523},{"$f":"AD1906","v":0.29379682221338332},0.25182584761147142,0.20985487300955952,0.16788389840764761]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1859","v":0},{"$f":"IF(AD1847>0,AC1907-EconomicDep!AD1859,0)","v":0},{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0}]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1860","v":0},{"$f":"IF(AD1848>0,AC1908-EconomicDep!AD1860,0)","v":0},{"$f":"AD1908","v":0},{"$f":"AE1908","v":0},{"$f":"AF1908","v":0},{"$f":"AG1908","v":0}]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1861","v":0},{"$f":"IF(AD1849>0,AC1909-EconomicDep!AD1861,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1862","v":22.016392352993421},{"$f":"SUM(AD1852:AD1861)","v":2.287387679855013},{"$f":"SUM(AE1852:AE1861)","v":1.7945701634404652},1.3017526470259175,0.8089351306113699,0.68822541109047985]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1864","v":0}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1865","v":0}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1866","v":0}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1867","v":0}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1868","v":0}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1869","v":0}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1870","v":0}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1871","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1872","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1873","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1874","v":0}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1876","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1877","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1878","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1879","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1880","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1881","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1882","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1883","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1884","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1885","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1886","v":0},{"$f":"SUM(AD1876:AD1885)","v":0},{"$f":"SUM(AE1876:AE1885)","v":0},0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1888","v":-4.219365463754343E-4},{"$f":"-IF(AD1852<0,AD1852,IF(AD1840=0,0,MIN((AD1852/AD1840)*(AD1852>0),AD1852)))","v":0},{"$f":"-IF(AE1852<0,AE1852,IF(AE1840=0,0,MIN((AE1852/AE1840)*(AE1852>0),AE1852)))","v":0},0,0,0]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1889","v":-0.27701972766185207},0,0,0,0,0]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1890","v":-1.8230515370484486E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1891","v":-2.7077570450788215E-2},-3.7661438317594359E-2,-3.7661438317594352E-2,-3.7661438317594352E-2,-3.7661438317594352E-2,-3.7661438317594352E-2]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1892","v":-4.6026449161967381E-2},-0.37210779689365747,-0.37210779689365747,-0.37210779689365747,0,0]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1893","v":-6.1879766735790077E-2},-4.1077306601383867E-2,-4.1077306601383867E-2,-4.1077306601383867E-2,-4.1077306601383867E-2,-4.1077306601383867E-2]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1894","v":-0.12525900356857944},-4.1970974601911903E-2,-4.1970974601911903E-2,-4.1970974601911903E-2,-4.1970974601911903E-2,-4.1970974601911903E-2]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1895","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1896","v":0},0,{"$f":"-IF(AE1860<0,AE1860,IF(AE1848=0,0,MIN((AE1860/AE1848)*(AE1860>0),AE1860)))","v":0},0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1897","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1898","v":-0.55591496949583719},{"$f":"SUM(AD1888:AD1897)","v":-0.49281751641454763},{"$f":"SUM(AE1888:AE1897)","v":-0.49281751641454757},-0.49281751641454757,-0.12070971952089013,-0.12070971952089013]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1900","v":8.5958202873506792E-2},{"$f":"AD1852+AD1864+AD1876+AD1888","v":0},{"$f":"AE1852+AE1864+AE1876+AE1888","v":0},0,0,0]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1901","v":2.3450731242621847},0,0,0,0,0]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1902","v":6.8870947620381706},0,0,0,0,0]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1903","v":1.7230780963100798},0.26363006822316049,0.22596862990556613,0.18830719158797177,0.15064575327037741,0.11298431495278305]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1904","v":2.928887824188334},0.74421559378731494,0.37210779689365747,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1905","v":4.8094743612001984},0.49292767921660641,0.45185037261522254,0.41077306601383867,0.36969575941245481,0.32861845281107094]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1906","v":2.6809110126251112},0.29379682221338332,0.25182584761147142,0.20985487300955952,0.16788389840764761,0.12591292380573571]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1907","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1908","v":0},0,{"$f":"AE1860+AE1872+AE1884+AE1896","v":0},0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1909","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1910","v":21.460477383497583},{"$f":"SUM(AD1900:AD1909)","v":1.7945701634404652},{"$f":"SUM(AE1900:AE1909)","v":1.3017526470259175},0.8089351306113699,0.68822541109047985,0.5675156915695897]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1926","v":70},{"$f":"MAX(0,AC1926-1)","v":69},{"$f":"MAX(0,AD1926-1)","v":68},67,66,65]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1927","v":30},{"$f":"IF(AD$131=\"\",AC1927-1,MIN(AC1927-1,AD$131))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1928","v":30},{"$f":"IF(AD1925=\"\",MAX(0,AC1928-1),Inputs!$D$71-(AC$6-LEFT($A1924,4)))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1929","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1930","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1931","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1932","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1933","v":30},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1933+1)","v":49},{"$f":"MAX(0,AD1933-1)","v":48},{"$f":"MAX(0,AE1933-1)","v":47},{"$f":"MAX(0,AF1933-1)","v":46},{"$f":"MAX(0,AG1933-1)","v":45}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1934","v":0}]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1935","v":62.598995281445561},{"$f":"MAX(0,AC1935-1)","v":61.598995281445561},{"$f":"MAX(0,AD1935-1)","v":60.598995281445561},{"$f":"MAX(0,AE1935-1)","v":59.598995281445561},{"$f":"MAX(0,AF1935-1)","v":58.598995281445561},{"$f":"MAX(0,AG1935-1)","v":57.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1938","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1939","v":1.9137673878749997}]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1940","v":5.4032617856250775}]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1941","v":2.6764061411249993},{"$f":"IF(AD1929>0,AC1989-EconomicDep!AD1941,0)","v":0.2458992092339316},{"$f":"AD1989","v":0.21857707487460587},{"$f":"AE1989","v":0.19125494051528014},{"$f":"AF1989","v":0.1639328061559544},{"$f":"AG1989","v":0.13661067179662867}]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1942","v":2.5211855778749994},{"$f":"IF(AD1930>0,AC1990-EconomicDep!AD1942,0)","v":0.47170906477461072},{"$f":"AD1990","v":0.35378179858095804},0.23585453238730536,0.11792726619365268,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1943","v":7.3666363983749976},{"$f":"IF(AD1931>0,AC1991-EconomicDep!AD1943,0)","v":0.36894434220532712},{"$f":"AD1991","v":0.34259117490494662},0.31623800760456611,0.2898848403041856,0.26353167300380509]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1944","v":6.528920405624997},{"$f":"IF(AD1932>0,AC1992-EconomicDep!AD1944,0)","v":0.42747124791582713},{"$f":"AD1992","v":0.37997444259184632},0.3324776372678655,0.28498083194388474,0.23748402661990395]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1945","v":0},{"$f":"IF(AD1933>0,AC1993-EconomicDep!AD1945,0)","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0}]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1946","v":0},{"$f":"IF(AD1934>0,AC1994-EconomicDep!AD1946,0)","v":0},{"$f":"AD1994","v":0},{"$f":"AE1994","v":0},{"$f":"AF1994","v":0},{"$f":"AG1994","v":0}]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1947","v":0},{"$f":"IF(AD1935>0,AC1995-EconomicDep!AD1947,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1948","v":26.41905884025007},{"$f":"SUM(AD1938:AD1947)","v":1.5140238641296966},{"$f":"SUM(AE1938:AE1947)","v":1.294924490952357},1.0758251177750171,0.85672574459767747,0.63762637142033773]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1950","v":0}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1951","v":0}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1952","v":0}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1953","v":0}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1954","v":0}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1955","v":0}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1956","v":0}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1957","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1958","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1959","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1960","v":0}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1962","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1963","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1964","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1965","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1966","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1967","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1968","v":0},{"$f":"-Inputs!AD1723","v":0},{"$f":"-Inputs!AE1723","v":0},{"$f":"-Inputs!AF1723","v":0},{"$f":"-Inputs!AG1723","v":0},{"$f":"-Inputs!AH1723","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1969","v":0},{"$f":"-Inputs!AD1724","v":0},{"$f":"-Inputs!AE1724","v":0},{"$f":"-Inputs!AF1724","v":0},{"$f":"-Inputs!AG1724","v":0},{"$f":"-Inputs!AH1724","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1970","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1971","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1972","v":0},{"$f":"SUM(AD1962:AD1971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1974","v":-1.1164415276340337E-4},{"$f":"-IF(AD1938<0,AD1938,IF(AD1926=0,0,MIN((AD1938/AD1926)*(AD1938>0),AD1938)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1975","v":-0.1073956258653132},0,0,0,0,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1976","v":-1.331362621046933E-2},0,0,0,0,0]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1977","v":-2.1741404878568293E-2},-2.7322134359325734E-2,-2.7322134359325734E-2,-2.7322134359325734E-2,-2.7322134359325734E-2,-2.7322134359325734E-2]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1978","v":-3.2528050800389535E-2},-0.11792726619365268,-0.11792726619365268,-0.11792726619365268,-0.11792726619365268,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1979","v":-0.12216475101967286},-2.6353167300380509E-2,-2.6353167300380509E-2,-2.6353167300380509E-2,-2.6353167300380509E-2,-2.6353167300380509E-2]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1980","v":-0.22542079264667203},-4.749680532398079E-2,-4.749680532398079E-2,-4.7496805323980783E-2,-4.749680532398079E-2,-4.749680532398079E-2]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1981","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1982","v":0},{"$f":"-IF(AD1946<0,AD1946,IF(AD1934=0,0,MIN((AD1946/AD1934)*(AD1946>0),AD1946)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1983","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1984","v":-0.52267589557384864},{"$f":"SUM(AD1974:AD1983)","v":-0.21909937317733971},-0.21909937317733971,-0.21909937317733971,-0.21909937317733971,-0.10117210698368703]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1986","v":8.7694995972365918E-3},{"$f":"AD1938+AD1950+AD1962+AD1974","v":0},0,0,0,0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1987","v":1.8063717620096864},0,0,0,0,0]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1988","v":5.3899481594146081},0,0,0,0,0]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1989","v":2.6546647362464308},0.21857707487460587,0.19125494051528014,0.1639328061559544,0.13661067179662867,0.10928853743730294]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1990","v":2.4886575270746101},0.35378179858095804,0.23585453238730536,0.11792726619365268,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1991","v":7.2444716473553248},0.34259117490494662,0.31623800760456611,0.2898848403041856,0.26353167300380509,0.23717850570342458]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1992","v":6.3034996129783245},0.37997444259184632,0.3324776372678655,0.28498083194388474,0.23748402661990395,0.18998722129592316]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1994","v":0},{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},0,0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1995","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1996","v":25.896382944676223},{"$f":"SUM(AD1986:AD1995)","v":1.294924490952357},1.0758251177750171,0.85672574459767747,0.63762637142033773,0.53645426443665067]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2012","v":0},{"$f":"IF(UnderDepreciated!AD$128=\"\",\"\",UnderDepreciated!AD$128-AD$6)","v":42},{"$f":"MAX(0,AD2012-1)","v":41},40,39,38]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2013","v":0},{"$f":"IF(AD$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AD$131))","v":42},41,40,39,38]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2014","v":0},{"$f":"IF(AD$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AD$131))","v":30},29,28,27,26]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2015","v":0},{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2016","v":0},{"$f":"Inputs!$D$72","v":10},{"$f":"MAX(0,AD2016-1)","v":9},8,7,6]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2017","v":0},{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AD2017-1)","v":4},3,2,1]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2018","v":0},{"$f":"Inputs!$D$74","v":15},14,13,12,11]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2019","v":0},{"$f":"Inputs!$D$75","v":10},{"$f":"MAX(0,AD2019-1)","v":9},{"$f":"MAX(0,AE2019-1)","v":8},{"$f":"MAX(0,AF2019-1)","v":7},{"$f":"MAX(0,AG2019-1)","v":6}]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2020","v":0},{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2021","v":0},null,{"$f":"MAX(0,AD2021-1)","v":0},0,0,0]
[{"$f":"ROW()","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2024","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2025","v":0}]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2026","v":0}]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2027","v":0},{"$f":"IF(AD2015>0,AC2075-EconomicDep!AD2027,0)","v":0},{"$f":"AD2075","v":0},{"$f":"AE2075","v":0},{"$f":"AF2075","v":0},{"$f":"AG2075","v":0}]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2028","v":0},{"$f":"IF(AD2016>0,AC2076-EconomicDep!AD2028,0)","v":0},{"$f":"AD2076","v":0},0,0,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2029","v":0},{"$f":"IF(AD2017>0,AC2077-EconomicDep!AD2029,0)","v":0},{"$f":"AD2077","v":0},0,0,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2030","v":0},{"$f":"IF(AD2018>0,AC2078-EconomicDep!AD2030,0)","v":0},{"$f":"AD2078","v":0},0,0,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2031","v":0},{"$f":"IF(AD2019>0,AC2079-EconomicDep!AD2031,0)","v":0},{"$f":"AD2079","v":0},{"$f":"AE2079","v":0},{"$f":"AF2079","v":0},{"$f":"AG2079","v":0}]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2032","v":0},{"$f":"IF(AD2020>0,AC2080-EconomicDep!AD2032,0)","v":0},{"$f":"AD2080","v":0},{"$f":"AE2080","v":0},{"$f":"AF2080","v":0},{"$f":"AG2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2033","v":0},{"$f":"IF(AD2021>0,AC2081-EconomicDep!AD2033,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2034","v":0},{"$f":"SUM(AD2024:AD2033)","v":0},{"$f":"SUM(AE2024:AE2033)","v":0},0,0,0]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2036","v":0.23064303487499996}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2037","v":2.4452265116249996}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2038","v":8.2672065038249976}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2039","v":4.3271414696249995}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2040","v":5.0178355056249986}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2041","v":4.2587527848749991}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2042","v":6.396497794394187}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2043","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2044","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2045","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2046","v":30.943303604844182}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2048","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0}]
[{"$f":"ROW()","v":2049},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2049","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0}]
[{"$f":"ROW()","v":2050},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2050","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2051","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2052","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2053","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2054","v":0},{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0}]
[{"$f":"ROW()","v":2055},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2055","v":0},{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0}]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2056","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0}]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2057","v":0},{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0}]
[{"$f":"ROW()","v":2058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2058","v":0},{"$f":"SUM(AD2048:AD2057)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2060","v":0},{"$f":"-IF(AD2024<0,AD2024,IF(AD2012=0,0,MIN((AD2024/AD2012)*(AD2024>0),AD2024)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2061","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2062","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2063","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2064","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2065","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2066","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2067","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2068","v":0},{"$f":"-IF(AD2032<0,AD2032,IF(AD2020=0,0,MIN((AD2032/AD2020)*(AD2032>0),AD2032)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2069","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2070","v":0},{"$f":"SUM(AD2060:AD2069)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2072","v":0.23064303487499996},{"$f":"AD2024+AD2036+AD2048+AD2060","v":0},0,0,0,0]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2073","v":2.4452265116249996},0,0,0,0,0]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2074","v":8.2672065038249976},0,0,0,0,0]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2075","v":4.3271414696249995},0,0,0,0,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2076","v":5.0178355056249986},0,0,0,0,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2077","v":4.2587527848749991},0,0,0,0,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2078","v":6.396497794394187},0,0,0,0,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2079","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2080","v":0},{"$f":"AD2032+AD2044+AD2056+AD2068","v":0},0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2081","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC2082","v":30.943303604844182},{"$f":"SUM(AD2072:AD2081)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UnderDepreciated!AE$128=\"\",\"\",UnderDepreciated!AE$128-AE$6)","v":41}]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AE$131))","v":41},{"$f":"MAX(0,AE2098-1)","v":40},39,38]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AE$131))","v":30},29,28,27]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AE2102-1)","v":4},3,2]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AE2103-1)","v":14},13,12]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AE2105-1)","v":49},{"$f":"MAX(0,AF2105-1)","v":48},{"$f":"MAX(0,AG2105-1)","v":47}]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AE2107-1)","v":37.184056771218749},36.184056771218749,35.184056771218749]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2159","v":0},5.0257185992611566,5.0257185992611566,5.0257185992611566,5.0257185992611566]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2160","v":0},1.7529690252415859,1.7529690252415859,1.7529690252415859,1.7529690252415859]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2161","v":0},2.7828459034052142,2.7828459034052142,2.7828459034052142,2.7828459034052142]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2162","v":0},14.972045998141304,14.972045998141304,14.972045998141304,14.972045998141304]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2163","v":0},3.4204136420827926,3.4204136420827926,3.4204136420827926,3.4204136420827926]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2164","v":0},16.56322540376835,16.56322540376835,16.56322540376835,16.56322540376835]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2165","v":0},{"$f":"AD2165","v":3.0707373829962128},{"$f":"AE2165","v":3.0707373829962128},{"$f":"AF2165","v":3.0707373829962128},{"$f":"AG2165","v":3.0707373829962128}]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2166","v":0},0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9687214270143598,1.9687214270143598,1.9687214270143598,1.9687214270143598]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},49.556677381910973,49.556677381910973,49.556677381910973,49.556677381910973]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":5.0257185992611566}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":1.7529690252415859}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.7828459034052142}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":14.972045998141304}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":3.4204136420827926}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":16.56322540376835}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":3.0707373829962128}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":1.9687214270143598}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":49.556677381910973}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0257185992611566,5.0257185992611566,5.0257185992611566,5.0257185992611566,5.0257185992611566]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7529690252415859,1.7529690252415859,1.7529690252415859,1.7529690252415859,1.7529690252415859]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7828459034052142,2.7828459034052142,2.7828459034052142,2.7828459034052142,2.7828459034052142]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.972045998141304,14.972045998141304,14.972045998141304,14.972045998141304,14.972045998141304]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4204136420827926,3.4204136420827926,3.4204136420827926,3.4204136420827926,3.4204136420827926]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.56322540376835,16.56322540376835,16.56322540376835,16.56322540376835,16.56322540376835]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0707373829962128,3.0707373829962128,3.0707373829962128,3.0707373829962128,3.0707373829962128]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9687214270143598,1.9687214270143598,1.9687214270143598,1.9687214270143598,1.9687214270143598]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":49.556677381910973},{"$f":"SUM(AE2158:AE2167)","v":49.556677381910973},49.556677381910973,49.556677381910973,49.556677381910973]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UnderDepreciated!AF$128=\"\",\"\",UnderDepreciated!AF$128-AF$6)","v":40}]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AF$131))","v":40},{"$f":"MAX(0,AF2184-1)","v":39},38]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AF$131))","v":30},29,28]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AF2188-1)","v":4},3]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AF2189-1)","v":14},13]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AF2191-1)","v":49},{"$f":"MAX(0,AG2191-1)","v":48}]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AF2193-1)","v":37.184056771218749},36.184056771218749]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},{"$f":"AE2244","v":0},{"$f":"AF2244","v":0},0]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4044718859762253,{"$f":"AF2245","v":2.4044718859762253},2.4044718859762253]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1971632174902724,{"$f":"AF2246","v":1.1971632174902724},1.1971632174902724]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6853521739514117,{"$f":"AF2247","v":1.6853521739514117},1.6853521739514117]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9201651600866532,{"$f":"AF2248","v":2.9201651600866532},2.9201651600866532]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.864938397591668,{"$f":"AF2249","v":2.864938397591668},2.864938397591668]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.042250610067196,{"$f":"AF2250","v":19.042250610067196},19.042250610067196]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4583306081525134,{"$f":"AF2251","v":3.4583306081525134},{"$f":"AG2251","v":3.4583306081525134}]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AF2252","v":0},0]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4860565505499463,1.4860565505499463,1.4860565505499463]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},35.058728603865887,{"$f":"SUM(AG2196:AG2205)","v":35.058728603865887},35.058728603865887]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":0}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":2.4044718859762253}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":1.1971632174902724}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":1.6853521739514117}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":2.9201651600866532}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":2.864938397591668}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":19.042250610067196}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":3.4583306081525134}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.4860565505499463}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":35.058728603865887}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":0},0,0,0]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4044718859762253,2.4044718859762253,2.4044718859762253,2.4044718859762253]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1971632174902724,1.1971632174902724,1.1971632174902724,1.1971632174902724]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6853521739514117,1.6853521739514117,1.6853521739514117,1.6853521739514117]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9201651600866532,2.9201651600866532,2.9201651600866532,2.9201651600866532]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.864938397591668,2.864938397591668,2.864938397591668,2.864938397591668]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.042250610067196,19.042250610067196,19.042250610067196,19.042250610067196]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4583306081525134,3.4583306081525134,3.4583306081525134,3.4583306081525134]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4860565505499463,1.4860565505499463,1.4860565505499463,1.4860565505499463]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":35.058728603865887},{"$f":"SUM(AF2244:AF2253)","v":35.058728603865887},35.058728603865887,35.058728603865887]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UnderDepreciated!AG$128=\"\",\"\",UnderDepreciated!AG$128-AG$6)","v":39}]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AG$131))","v":39},{"$f":"MAX(0,AG2270-1)","v":38}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AG$131))","v":30},29]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AG2274-1)","v":4}]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AG2275-1)","v":14}]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AG2277-1)","v":49}]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AG2279-1)","v":37.184056771218749}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2330","v":0},{"$f":"AF2330","v":0},{"$f":"AG2330","v":0}]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9644649335445274,2.9644649335445274]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4010142494148796,1.4010142494148796]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1741301439993093,1.1741301439993093]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3822857326685067,2.3822857326685067]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0862922595806035,3.0862922595806035]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.5299432779592887,8.5299432779592887]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.89340039093122769,{"$f":"AG2337","v":0.89340039093122769}]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AG2338","v":0}]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3481540706687507,1.3481540706687507]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2282:AF2291)","v":0},21.779685058767097,{"$f":"SUM(AH2282:AH2291)","v":21.779685058767097}]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":0}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":2.9644649335445274}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":1.4010142494148796}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":1.1741301439993093}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":2.3822857326685067}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":3.0862922595806035}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":8.5299432779592887}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":0.89340039093122769}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.3481540706687507}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":21.779685058767097}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":0},0,0]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9644649335445274,2.9644649335445274,2.9644649335445274]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4010142494148796,1.4010142494148796,1.4010142494148796]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1741301439993093,1.1741301439993093,1.1741301439993093]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3822857326685067,2.3822857326685067,2.3822857326685067]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0862922595806035,3.0862922595806035,3.0862922595806035]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5299432779592887,8.5299432779592887,8.5299432779592887]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89340039093122769,0.89340039093122769,0.89340039093122769]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2290+AF2302+AF2314+AF2326","v":0},0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3481540706687507,1.3481540706687507,1.3481540706687507]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":21.779685058767097},{"$f":"SUM(AG2330:AG2339)","v":21.779685058767097},21.779685058767097]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UnderDepreciated!AH$128=\"\",\"\",UnderDepreciated!AH$128-AH$6)","v":38}]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AH$131))","v":38}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AH$131))","v":30}]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10}]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5}]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15}]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10}]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},{"$f":"AG2416","v":0}]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7632773587354302]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1987747365102233]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.87581567929722626]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7202457608169617]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.885186653973757]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.3802327104979]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.7271098376469594]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4960334249009239]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},32.046676162379384]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":0}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":2.7632773587354302}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":1.1987747365102233}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":0.87581567929722626}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":4.7202457608169617}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":2.885186653973757}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":11.3802327104979}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":6.7271098376469594}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.4960334249009239}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":32.046676162379384}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":0},0]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7632773587354302,2.7632773587354302]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1987747365102233,1.1987747365102233]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87581567929722626,0.87581567929722626]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7202457608169617,4.7202457608169617]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.885186653973757,2.885186653973757]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.3802327104979,11.3802327104979]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7271098376469594,6.7271098376469594]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4960334249009239,1.4960334249009239]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":32.046676162379384},{"$f":"SUM(AH2416:AH2425)","v":32.046676162379384}]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0}]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":3.1717743093919966}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":1.377485317059665}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.5973619631951208}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":2.7312839862318841}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":1.6672147010906646}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":6.564149588379526}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":2.2320327825912636}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.3765463996407385}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":20.717849047580859}]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0}]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1717743093919966]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.377485317059665]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5973619631951208]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7312839862318841]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6672147010906646]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.564149588379526]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2320327825912636]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0}]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3765463996407385]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":20.717849047580859}]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"EconomicDep","index":11,"n_rows":2525,"n_cols":34,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"},null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation consistent with Economic Lives of Assets"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]EconomicDep"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001},{"$f":"Inputs!AD28","v":1.0231322500000002},{"$f":"Inputs!AE28","v":1.0348982708750003},{"$f":"Inputs!AF28","v":1.0467996009900629},{"$f":"Inputs!AG28","v":1.0588377964014486},{"$f":"Inputs!AH28","v":1.0710144310600653}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351},{"$f":"Inputs!AD29","v":0.9773907527594794},{"$f":"Inputs!AE29","v":0.96627854944090874},{"$f":"Inputs!AF29","v":0.95529268357974173},{"$f":"Inputs!AG29","v":0.94443171881338772},{"$f":"Inputs!AH29","v":0.93369423510962701}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2760.5460280915972,2699.5285827497496,3410.0894013709612,3321.3984588057797,4009.2073824411436,4063.2808883001458,3978.1608031557271,3877.4916980675735,{"$f":"X35+X42","v":3765.2293068853787},{"$f":"Y35+Y42","v":3663.8419101680543},3559.7742291079853,3461.2127584465934,3359.5417698548849,3270.3739636086048,3194.3013331219267,3124.046268997784,3053.9786220849164,2968.8103972789518,2893.6326210716152]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,8.0489781544651784,5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,170.31956584709502,35.052405066841587,23.03399318303255,13.424318918481456,{"$f":"X36+X43","v":24.077489203321033},18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545691,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,{"$f":"X37+X44","v":-0.83576675869445127},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-64.079159312403831,-67.793627786012934,-78.897231190932885,-90.169060452074334,-91.976170386089436,-111.09873786623832,-119.74952333257295,-122.8605027221324,-123.30959480384975,{"$f":"X38+X45","v":-124.62911916195124},-122.40591983818385,-122.58465426450208,-124.24329591419804,-115.5868650865303,-107.01593409152228,-119.81174150605402,-105.12637551673319,-106.94790986473117,-107.22445236971576,-108.52193018913241]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2760.5460280915972,2699.5285827497496,3410.0894013709612,3321.3984588057797,4009.2073824411436,4063.2808883001458,3978.1608031557271,3877.4916980675735,3765.2293068853787,3663.8419101680543,3559.7742291079853,3461.2127584465934,3359.5417698548849,3270.3739636086048,3194.3013331219267,3124.046268997784,3053.9786220849164,2968.8103972789518,2893.6326210716152,2805.8285399300635]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":22.638368259464677},{"$f":"V133","v":22.241203904035473},21.844039548606268,21.446875193177064,21.04971083774786,20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.666724705172633,18.269560349743429,17.872395994314225,17.47523163888502]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":22.638368259464677},{"$f":"U134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920503]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":22.638368259464677},{"$f":"SUM(U35:U38)","v":22.241203904035473},{"$f":"SUM(V35:V38)","v":21.844039548606268},{"$f":"SUM(W35:W38)","v":21.446875193177064},{"$f":"SUM(X35:X38)","v":21.04971083774786},{"$f":"SUM(Y35:Y38)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,{"$f":"SUM(AD35:AD38)","v":18.666724705172633},18.269560349743429,17.872395994314225,17.47523163888502,17.078067283455816]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":2608.9030599474531},{"$f":"I47","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2760.5460280915972,2699.5285827497496,3410.0894013709612,3321.3984588057797,4009.2073824411436,4040.6425200406811,3955.9195992516916,3855.6476585189671,3743.7824316922015,3642.7921993303062,3539.1216826256668,3440.9573763197041,3339.6835520834247,3250.9129101925737,3175.2374440613248,3105.3795442926112,3035.7090617351728,2950.9380012846377,2876.1573894327303]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":8.0489781544651784},{"$f":"J78","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,147.68119758763035,35.052405066841587,23.03399318303255,13.424318918481456,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545691,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445127,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-63.561380052269136},{"$f":"J102","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-64.079159312403831,-67.793627786012934,-78.897231190932885,-90.169060452074334,-91.976170386089436,-111.09873786623832,-119.35235897714374,-122.46333836670318,-122.91243044842054,-124.23195480652203,-122.00875548275464,-122.18748990907287,-123.84613155876883,-115.18970073110108,-106.61876973609307,-119.41457715062481,-104.72921116130398,-106.55074550930196,-106.82728801428655,-108.12476583370319]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":2608.9030599474531},{"$f":"SUM(I42:I46)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2760.5460280915972,{"$f":"SUM(P42:P46)","v":2699.5285827497496},{"$f":"SUM(Q42:Q46)","v":3410.0894013709612},3321.3984588057797,{"$f":"SUM(S42:S46)-S50","v":4009.2073824411436},4040.6425200406811,3955.9195992516916,3855.6476585189671,3743.7824316922015,3642.7921993303062,{"$f":"SUM(Y42:Y46)-Y50","v":3539.1216826256668},3440.9573763197041,3339.6835520834247,3250.9129101925737,3175.2374440613248,{"$f":"SUM(AD42:AD46)-AD50","v":3105.3795442926112},{"$f":"SUM(AE42:AE46)","v":3035.7090617351728},2950.9380012846377,2876.1573894327303,2788.7504726466077]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-36.872163476808403}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-38.999986836060216}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2126.0820833524672},2089.2792698186977,2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.8035403979034,2663.7805040104249,3199.3461427967095,3169.416545873522,3119.7947322899331,3061.2183715891319,3000.2976835884401,2941.0602480654939,2879.34402247251,2817.6277968795262,2755.9983733625086,2694.2906069767282,2632.8044908379202,2571.0813825586902,2509.3582742794601,2447.6351660002301,2385.9120577210001]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":356.16354211525584},333.96663070411341,316.93837564607497,297.74366922612791,278.00662100544275,258.59640980912332,291.7992084085497,478.85096668719365,457.80978105681925,560.82951656268347,532.47375783010489,655.21532964519747,645.17974542408058,614.71046990110574,582.53628994028691,547.01642811174099,511.3542816120335,476.58824294564027,443.84805091569547,408.95510371470073,379.68963181623849,361.21453710538054,345.95276750383454,327.90222723569491,310.33153095225771,292.46083159622657]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":29.208194450085685},29.349148863012658,29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.479074042711606,30.528294422470033,29.602665963136943,28.596918383882421,27.84263703555694,25.557726386982992,25.881536585822523,29.783524305997148,32.379291935450055,38.176025307329716,42.43423415668483,49.5430740980294,36.614431914823449,36.267516937359503,36.084547551237158,35.652638177229662]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":80.216594847946851},83.562963482127842,80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,62.500140646532188,57.632305626048087,52.726057670982236,49.630270021658404,44.46231263774812,39.583612109460226,54.81616500745676,48.905678004618309,46.26187162497088,41.629358893683126,38.266528152134484,33.925960693678341,33.879312986426342,30.14852580394858,27.290826147489668,25.850702252745251,22.508484722142292,20.229331893872708,17.434613250302704,14.800616149131244]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},0,0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804114,4.8238552515672968,3.0885131768382967,7.2474841236731224,7.5044182594567364,6.4401920956684702,5.5287766670650083,6.2771383008774819,7.3222436330652245,7.7884534827510272,8.5168991613764735,8.4492440403652456,10.566000838266699,22.217436637557473,19.521165637627153,16.213016777447613,15.370558943385284]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,16.725224526100494,32.918490176786634,36.748203544074578,36.482070339660723,34.676648394786483,33.303110017027095,31.178129868057411,29.687568541778035,31.448696372005941,35.314344446292282,35.580999813853623,34.725399186297757,33.086295738111907,31.47755025874222,29.468671757708005]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H110","v":0},0,0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388575,34.583261930048643,31.180642978386071,44.65554098676796,77.875033133091236,74.458966808591526,68.455834712697396,62.877067486125711,60.554430836069464,55.016871197082239,50.004497752322244,40.917808219681184,38.142186150782763,34.59608634101825,42.273645745247563,54.621855866875933,55.133701782301372,58.030245743918385]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":3.5406544149940684},{"$f":"U111","v":5.1989125435904286},{"$f":"V111","v":6.1999475429596318},{"$f":"W111","v":5.9876466433815043},{"$f":"X111","v":5.8870151392101677},{"$f":"Y111","v":5.6881667284802999},{"$f":"Z111","v":5.4678830445989171},{"$f":"AA111","v":5.2475993607175342},{"$f":"AB111","v":5.0273156768361513},{"$f":"AC111","v":4.8070319929547685},{"$f":"AD111","v":7.7627538158474039},{"$f":"AE111","v":11.044654116236416},{"$f":"AF111","v":11.692457587241092},{"$f":"AG111","v":18.156102497142875}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,{"$f":"X112","v":20.207910621638135},20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.9687214270143598,3.4032192487783619,4.6608963437223032,6.0311460658330809]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":2608.9030599474531},{"$f":"SUM(J56:J65)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2760.5460280915972,2699.5285827497496,3410.0894013709612,3321.3984588057792,4009.2073824411436,4040.6425200406811,3955.9195992516911,3855.6476585189671,3743.782431692202,3642.7921993303071,3539.1216826256677,3440.9573763197045,3339.6835520834256,3250.9129101925741,3175.2374440613257,3105.3795442926112,3035.7090617351741,2950.9380012846391,2876.1573894327316]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.2078668947161644},4.6429644075447786E-2,9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263504,620.93091868550505,0,571.54093462817241,31.083646567310453,11.603686923653164,2.6951830766357081,0.38777519903652397,2.0764174730811811,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,{"$f":"I230","v":-3.1753727931607658},2.0471447844066564,0.12475209584795395,-0.16792048732523865,0.26158949617389038,56.442199386237732,205.02370275214614,0.17707028267993824,129.81325397138477,0,130.51261569619786,26.023517601638897,6.6203734600764124,5.1149992383724943,1.8404003717450215,2.0334288114206638,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,{"$f":"I231","v":0.90948664436992821},0.83248969675614171,0.53600077140215929,-4.6467426277849805E-2,2.3818461893232472,0,0,0,0,0,5.6133076543082021,4.030778102570641E-2,-3.8505059389727744E-2,0.21274826665711893,0.53369076885136024,1.3296916716974174,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,{"$f":"I232","v":8.1069974085398524},2.1145477183535752,1.1230617296491476,1.3464539412949426,1.2853416280935113,0.32306744345959848,0.39098057908508976,0.43371115578237096,2.277267455753508,0.50249914746704039,0.7538554907850108,24.456855512611128,1.6466880777756476,5.7644902150056083,4.081991677031847,5.7802148997366931,2.3735580950852269,4.9869051679890708,1.7772332372116562,2.6764061411249993,4.3271414696249995,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I233","v":0},0,0,0,0,2.8985803620914647,0.664165887366579,0.65233365316586944,4.3727891935911822,8.8841277429904095E-2,0,6.7000549203173794,1.5133631713377382,1.5392124475152376,0.9599955336884074,2.9201780499900698,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I234","v":0},0,0,0,0,0,0,0,0.10088101871543087,0,16.637794309880455,17.309177339259197,6.0995702118116162,2.4103616967216124,1.0316994923056964,1.5324321609051803,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I235","v":0},0,0,0,0,2.3855939060870326,1.4414924896167125,1.7183662170141905,30.213622608781574,0.17328857048738189,17.068134387580578,38.545972304133379,5.8072546077944072,3.8740294144888159,4.5787579601749258,8.2870788459101625,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0,{"$f":"AD237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9687214270143598,1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":8.0489781544651784},{"$f":"SUM(J68:J77)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,147.68119758763035,35.052405066841587,23.03399318303255,13.424318918481456,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-5.3597588925261999,0,0,0,0,0,-8.8742027367281276E-2,0,-1.5518129004015621E-2,-1.8388964739008421E-2,-0.29201724063633433,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8387559616094575,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-9.6111702345292427E-2,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-3.6466917834620731,-0.12995914124627556,-0.31580586061414956,-0.17647197717676691,-0.16061670802581487,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,-1.3854579711718453,-0.22018933949849215,-0.34751209659336496,-0.24862771607926573,-0.2713317994851967,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-4.2491022705276313E-8,6.4197977409545615E-5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,-2.6430339853369258E-2,-7.2818397942266244E-2,-0.16375942035120769,-9.4934875199464419E-2,-0.11180101054710537,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-2.9045933596697231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545691,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445127,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-39.010680428485635},-39.021019859967453,-39.027752513025384,-39.031551652965213,-39.040159830803567,-39.056906374036181,-39.148558228099162,-39.265540189417202,-44.443819639814571,-50.02303638747852,-51.725300826032743,-61.013243490497928,-61.225500507242032,-61.27154377743696,-61.308463199728408,-61.313852996027634,-61.716225592983903,-61.716225592983918,-61.716225592983918,-61.716647529530285,-61.71675917368303,-61.723108279230132,-61.723108279230132,-61.723108279230118,-61.723108279230118,-61.723108279230118]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-19.021538617981687},-19.075399842445119,-19.319458515795041,-19.569127733359906,-19.671800692493321,-17.879641894285147,-17.971944473502202,-21.218255913054371,-26.793518465520499,-28.355758732578568,-28.375257200758028,-35.970359795388546,-37.089648983051191,-37.27366107018738,-37.341873235551965,-37.403558070491798,-37.313225430899664,-37.526428653130552,-37.792059780580615,-31.179239286337229,-20.920321222482926,-20.287488200807168,-20.455012154115874,-20.535161216981749,-20.633976714766565,-20.726085960057745]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.76853223144295235},-0.76853223144295235,-0.77021539470743461,-0.77189855797191675,-0.77358172123639901,-0.849396319847468,-0.88156554820627286,-0.91666013660168622,-0.92104707074530867,-0.92104707074530867,-0.92104707074530867,-0.96593624035879622,-0.96724251986479448,-0.96702961498260009,-0.9798454558158507,-1.0058814728578884,0.4039844476791713,-1.0715469306110785,-1.1268224208994762,-1.1450529362699606,-1.15836656248043,-14.681611208447535,-1.5440781949542171,-1.5839836355372261,-1.6306841105177221,-1.6706432684013963]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-4.760628774358862},-5.0446345225191633,-5.3271254237414301,-5.6480485528360411,-5.9128662397812448,-5.2265088552232299,-5.2588155995691892,-5.2979136574776984,-5.3412847730559356,-5.5690115186312861,-5.6192614333779902,-5.5776108311525245,-7.4272159393678248,-8.0924907340388899,-8.5380324311428311,-8.9824289332595164,-6.714125553541372,-5.0335528752410719,-5.5080204196894176,-5.534105797583913,-5.7672653643694156,-6.1250634340081724,-3.9645050022209967,-3.9688487875693141,-3.5098127804686845,-3.1891951806952226]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,-0.57971607241829293,-0.71254924989160873,-0.84301598052478255,-1.717573819243019,-1.7353420747289998,-1.155626002310707,-1.0362396960556306,-2.2559265147101404,-1.6227832462126037,-1.9004846166923985,-2.447810860121348,-2.0839631462455013,-2.2924950438868219,-2.5888406988862283,-2.9010787077235465,-3.3206101988505323,-5.616436160016975,-5.6904345928480451,-5.5627035948792924,-6.0025156314676851]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,-6.7254012476953918E-3,-6.7254012476953909E-3,-1.1159116885730591,-2.2698568445236722,-2.6764948586444466,-2.8371856351573475,-2.9059705386645676,-3.008132682724912,-3.0670095183085948,-3.1721060644438754,-3.5009883240886608,-3.9920974173136603,-4.2760142696386598,-4.5040418457775129,-4.6950377389502904,-4.8940651550079695,-5.086410931939553]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,-0.23855939060870326,-0.38270863957037449,-0.5545452612717936,-3.5759075221499508,-3.5932363791986894,-5.3000498179567472,-9.1505025343518387,-9.7134020900317353,-10.06259031154714,-10.497914485419296,-11.060237746224043,-11.468479508670788,-12.01811855240333,-9.3045424745234175,-9.9425976041586992,-8.8856659995390395,-6.6940404884388309,-8.018097362533851,-8.4836887488808976,-9.1638362239131972]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.18615195268674303,-0.2127897066710242,-0.22165693326439265,-0.22186369310893214,-0.21959222345714002,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.11501556010357766,-0.17643030776350191,-0.24559691992655219,-0.26346492774517677,-0.39800712449811593]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16,1.959975418805562E-15,-5.15587287859441E-2,-9.0476975724809491E-2,-0.12578370279014642,-0.16496323350016151]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-63.561380052269136},{"$f":"SUM(J92:J101)","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-64.079159312403831,-67.793627786012934,-78.897231190932885,-90.169060452074334,-91.976170386089436,-111.09873786623832,-119.35235897714374,-122.46333836670318,-122.91243044842054,-124.23195480652203,-122.00875548275464,-122.18748990907287,-123.84613155876883,-115.18970073110108,-106.61876973609307,-119.41457715062481,-104.72921116130398,-106.55074550930196,-106.82728801428655,-108.12476583370319]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,null,null,"Economic Depreciation",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD102-AD188-AD263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2126.0820833524672},{"$f":"I56+I68+I80+I92","v":2089.2792698186977},2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.8035403979034,2663.7805040104249,{"$f":"S56+S68+S80+S92-S116","v":3199.3461427967095},{"$f":"T56+T68+T80+T92","v":3169.416545873522},3119.7947322899331,3061.2183715891319,3000.2976835884401,2941.0602480654939,{"$f":"Y56+Y68+Y80+Y92","v":2879.34402247251},2817.6277968795262,2755.9983733625086,2694.2906069767282,2632.8044908379202,2571.0813825586902,{"$f":"AE56+AE68+AE80+AE92","v":2509.3582742794601},2447.6351660002301,2385.9120577210001,2324.1889494417701]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":356.16354211525584},{"$f":"I57+I69+I81+I93","v":333.96663070411341},316.93837564607497,297.74366922612791,278.00662100544275,258.59640980912332,291.7992084085497,478.85096668719365,457.80978105681925,560.82951656268347,532.47375783010489,655.21532964519747,645.17974542408058,614.71046990110574,582.53628994028691,547.01642811174099,511.3542816120335,{"$f":"Y57+Y69+Y81+Y93","v":476.58824294564027},443.84805091569547,408.95510371470073,379.68963181623849,361.21453710538054,345.95276750383454,327.90222723569491,310.33153095225771,292.46083159622657,274.90651994556083]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":29.208194450085685},{"$f":"I58+I70+I82+I94","v":29.349148863012658},29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.479074042711606,30.528294422470033,29.602665963136943,28.596918383882421,27.84263703555694,25.557726386982992,25.881536585822523,{"$f":"Y58+Y70+Y82+Y94","v":29.783524305997148},32.379291935450055,38.176025307329716,42.43423415668483,49.5430740980294,36.614431914823449,36.267516937359503,36.084547551237158,35.652638177229662,35.359480225887928]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":80.216594847946851},{"$f":"I59+I71+I83+I95","v":83.562963482127842},80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,62.500140646532188,57.632305626048087,52.726057670982236,49.630270021658404,44.46231263774812,39.583612109460226,54.81616500745676,48.905678004618309,46.26187162497088,41.629358893683126,38.266528152134484,{"$f":"Y59+Y71+Y83+Y95","v":33.925960693678341},33.879312986426342,30.14852580394858,27.290826147489668,25.850702252745251,22.508484722142292,20.229331893872708,17.434613250302704,14.800616149131244,13.208782931631141]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804114,4.8238552515672968,3.0885131768382967,7.2474841236731224,7.5044182594567364,6.4401920956684702,5.5287766670650083,6.2771383008774819,{"$f":"Y60+Y72+Y84+Y96","v":7.3222436330652245},7.7884534827510272,8.5168991613764735,8.4492440403652456,10.566000838266699,22.217436637557473,19.521165637627153,16.213016777447613,15.370558943385284,12.099327298149483]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,16.725224526100494,32.918490176786634,36.748203544074578,36.482070339660723,34.676648394786483,33.303110017027095,{"$f":"Y61+Y73+Y85+Y97","v":31.178129868057411},29.687568541778035,31.448696372005941,35.314344446292282,35.580999813853623,34.725399186297757,33.086295738111907,31.47755025874222,29.468671757708005,26.049475526859116]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388575,34.583261930048643,31.180642978386071,44.65554098676796,77.875033133091236,74.458966808591526,68.455834712697396,62.877067486125711,60.554430836069464,{"$f":"Y62+Y74+Y86+Y98","v":55.016871197082239},50.004497752322244,40.917808219681184,38.142186150782763,34.59608634101825,42.273645745247563,54.621855866875933,55.133701782301372,58.030245743918385,55.430559108384713]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,5.8870151392101677,5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,4.8070319929547685,7.7627538158474039,11.044654116236416,11.692457587241092,18.156102497142875,19.990128155236025]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":17.232645181697418},{"$f":"I64+I76+I88+I100","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,{"$f":"S64+S76+S88+S100-S124","v":20.064724777599583},{"$f":"T64+T76+T88+T100","v":20.045735923939706},20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,{"$f":"Y64+Y76+Y88+Y100","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717,{"$f":"AE64+AE76+AE88+AE100","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},0,0,0,0,0,{"$f":"Y65+Y77+Y89+Y101","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.9687214270143598,3.4032192487783619,4.6608963437223032,6.0311460658330809,7.2427292319736578]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":2608.9030599474531},{"$f":"SUM(I104:I113)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2760.5460280915972,2699.5285827497496,3410.0894013709612,3321.3984588057792,4009.2073824411436,4040.6425200406811,3955.9195992516911,3855.6476585189671,3743.782431692202,3642.7921993303071,{"$f":"SUM(Y104:Y113)","v":3539.1216826256677},3440.9573763197045,3339.6835520834256,3250.9129101925741,3175.2374440613257,3105.3795442926112,3035.7090617351741,2950.9380012846391,2876.1573894327316,2788.75047264661]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(Y114-Y200-Y275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-15.75000498414512}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.16098537681492889}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-36.872163476808403}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},2063,2063]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$128=\"\",\"\",AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$66","v":57},{"$f":"U132-1","v":56},55,54,53,52,51,50,49,{"$f":"AC132-1","v":48},47,46,45,44]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":22.638368259464677},{"$f":"U137","v":22.241203904035473},{"$f":"V137","v":21.844039548606268},{"$f":"W137","v":21.446875193177064},{"$f":"X137","v":21.04971083774786},20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,18.666724705172633,18.269560349743429,17.872395994314225,17.47523163888502]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":22.638368259464677}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"Inputs!AC460","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"Inputs!AH460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.39716435542920492},{"$f":"Inputs!V456","v":-0.39716435542920492},{"$f":"Inputs!W456","v":-0.39716435542920492},{"$f":"Inputs!X456","v":-0.39716435542920492},{"$f":"-Y133/Y132","v":-0.39716435542920492},-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920497,-0.39716435542920503]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":22.638368259464677},{"$f":"SUM(U133:U136)","v":22.241203904035473},{"$f":"SUM(V133:V136)","v":21.844039548606268},{"$f":"SUM(W133:W136)","v":21.446875193177064},{"$f":"SUM(X133:X136)","v":21.04971083774786},{"$f":"SUM(Y133:Y136)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838,{"$f":"SUM(AD133:AD136)","v":18.666724705172633},18.269560349743429,17.872395994314225,17.47523163888502,17.078067283455816]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,{"$f":"MAX(Z142-1,0)","v":36.5},35.5,34.5,{"$f":"IF(AD$131=\"\",AC142-1,MIN(AC142-1,AD$131))","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},31.5,30.5,29.5]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448,{"$f":"MAX(0,1)","v":1},0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0}]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2126.0820833524672},2087.0714029239816,2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,1696.9645986391261,1657.9539182106405,1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,1462.9005160682127,1423.8898356397272,1384.8791552112416,1345.868474782756,1306.8577943542705,1267.8471139257847,1228.8364334972989,1189.8257530688131,1150.8150726403273]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":356.16354211525584},337.14200349727417,318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":29.208194450085685},28.439662218642731,27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":80.216594847946851},75.455966073587987,70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0}]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"X198","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":2608.9030599474531},{"$f":"SUM(J154:J163)","v":2545.3416798951844},2481.7802998429152,2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287,1282.1751657478123,1243.1644853193266,1204.1538048908408,1165.143124462355]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-5.3597588925261999},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.1277638623007835E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-2.7851286308532393E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-9.6111702345292427E-2},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-4.2045453370522311E-2},{"$f":"-Inputs!Q275","v":-3.1770332021406875E-2},{"$f":"-Inputs!R275","v":-0.10144501274603727},{"$f":"-Inputs!S275","v":-1.3294585694912096E-2},{"$f":"-Inputs!T275","v":-2.0199941052602277},{"$f":"-Inputs!U275","v":-2.8598221270247817E-2},{"$f":"-Inputs!V275","v":-3.8651759549269513E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"-Inputs!AC278","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"-Inputs!AC279","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-2.9045933596697231},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"-Inputs!AC280","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"-Inputs!AC281","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-2.0211218691225286,-2.8598221270247817E-2,-3.8651759549269513E-2,-2.7851286308532393E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":0},null,null,null,null,{"$f":"AE157/($H181-(AE$8-1))","v":0}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-39.010680428485635},{"$f":"-Inputs!J210","v":-39.010680428485635},{"$f":"-Inputs!K210","v":-39.010680428485635},{"$f":"-Inputs!L210","v":-39.010680428485635},{"$f":"-Inputs!M210","v":-39.010680428485635},{"$f":"-Inputs!N210","v":-39.010680428485628},{"$f":"-Inputs!O210","v":-39.010680428485628},{"$f":"-Inputs!P210","v":-39.010680428485628},{"$f":"-Inputs!Q210","v":-39.010680428485628},{"$f":"-Inputs!R210","v":-39.010680428485628},{"$f":"-Inputs!S210","v":-39.010680428485628},{"$f":"-Inputs!T210","v":-39.010680428485621},{"$f":"-Inputs!U210","v":-39.010680428485621},{"$f":"-Inputs!V210","v":-39.010680428485621},{"$f":"-Inputs!W210","v":-39.010680428485607},{"$f":"-Inputs!X210","v":-39.010680428485607},{"$f":"-Inputs!Y210","v":-39.0106804284856},{"$f":"-Inputs!Z210","v":-39.010680428485614},{"$f":"-Inputs!AA210","v":-39.010680428485614},{"$f":"-Inputs!AB210","v":-39.010680428485614},{"$f":"-Inputs!AC210","v":-39.0106804284856},{"$f":"IF(AD142<=0,0,-MIN(IF(AD154/AD142>AD154,AD154,AD154/AD142),AD154))","v":-39.010680428485685},-39.010680428485685,-39.010680428485678,-39.010680428485678,-39.010680428485671]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-19.021538617981687},{"$f":"-Inputs!J211","v":-19.021538617981687},{"$f":"-Inputs!K211","v":-19.021538617981687},{"$f":"-Inputs!L211","v":-19.021538617981687},{"$f":"-Inputs!M211","v":-19.021538617981687},{"$f":"-Inputs!N211","v":-17.879641894285147},{"$f":"-Inputs!O211","v":-17.879641894285147},{"$f":"-Inputs!P211","v":-17.879641894285147},{"$f":"-Inputs!Q211","v":-17.879641894285147},{"$f":"-Inputs!R211","v":-17.879641894285147},{"$f":"-Inputs!S211","v":-17.879641894285147},{"$f":"-Inputs!T211","v":-17.256467115730779},{"$f":"-Inputs!U211","v":-17.256467115730779},{"$f":"-Inputs!V211","v":-17.256467115730782},{"$f":"-Inputs!W211","v":-17.256467115730782},{"$f":"-Inputs!X211","v":-17.256467115730782},{"$f":"-Inputs!Y211","v":-17.256153911624853},{"$f":"-Inputs!Z211","v":-17.25615391162485},{"$f":"-Inputs!AA211","v":-17.256153911624853},{"$f":"-Inputs!AB211","v":-10.366313689719616},{"$f":"-Inputs!AC211","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.76853223144295235},{"$f":"-Inputs!J212","v":-0.76853223144295235},{"$f":"-Inputs!K212","v":-0.76853223144295235},{"$f":"-Inputs!L212","v":-0.76853223144295235},{"$f":"-Inputs!M212","v":-0.76853223144295235},{"$f":"-Inputs!N212","v":-0.75712920233599545},{"$f":"-Inputs!O212","v":-0.75712920233599545},{"$f":"-Inputs!P212","v":-0.75712920233599545},{"$f":"-Inputs!Q212","v":-0.75712920233599545},{"$f":"-Inputs!R212","v":-0.75712920233599545},{"$f":"-Inputs!S212","v":-0.75712920233599545},{"$f":"-Inputs!T212","v":-0.7571292023359959},{"$f":"-Inputs!U212","v":-0.7571292023359959},{"$f":"-Inputs!V212","v":-0.75712920233599601},{"$f":"-Inputs!W212","v":-0.7571292023359959},{"$f":"-Inputs!X212","v":-0.7571292023359959},{"$f":"-Inputs!Y212","v":-0.75589149126714361},{"$f":"-Inputs!Z212","v":-0.75589149126714361},{"$f":"-Inputs!AA212","v":-0.75589149126714361},{"$f":"-Inputs!AB212","v":-0.75589149126714361},{"$f":"-Inputs!AC212","v":-0.75589149126714361},-13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-4.760628774358862},{"$f":"-Inputs!J213","v":-4.760628774358862},{"$f":"-Inputs!K213","v":-4.760628774358862},{"$f":"-Inputs!L213","v":-4.760628774358862},{"$f":"-Inputs!M213","v":-4.760628774358862},{"$f":"-Inputs!N213","v":-4.760628774358862},{"$f":"-Inputs!O213","v":-4.760628774358862},{"$f":"-Inputs!P213","v":-4.760628774358862},{"$f":"-Inputs!Q213","v":-4.760628774358862},{"$f":"-Inputs!R213","v":-4.760628774358862},{"$f":"-Inputs!S213","v":-4.760628774358862},{"$f":"-Inputs!T213","v":-4.7119677339865209},{"$f":"-Inputs!U213","v":-4.7119677339865209},{"$f":"-Inputs!V213","v":-4.71196773398652},{"$f":"-Inputs!W213","v":-4.71196773398652},{"$f":"-Inputs!X213","v":-4.7119677339865209},{"$f":"-Inputs!Y213","v":-1.9179284878088236},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"-Inputs!AC213","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"-Inputs!AC214","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0},{"$f":"IF(AD151<=0,0,-MIN(IF(AD163/AD151>AD163,AD163,AD163/AD151),AD163))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-63.561380052269136},-63.561380052269136,-63.561380052269136,-63.561380052269136,-63.561380052269136,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-61.736244480538915,-61.736244480538915,-61.736244480538915,-61.7362444805389,-61.7362444805389,-58.940654319186415,-57.022725831377606,-57.022725831377606,-50.132885609472375,-39.766571919752742,-52.240483753016392,-39.010680428485685,-39.010680428485678,-39.010680428485678,-39.010680428485671]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2126.0820833524672},{"$f":"I154+I166+I178","v":2087.0714029239816},2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":1696.9645986391261},{"$f":"T154+T166+T178","v":1657.9539182106405},1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,{"$f":"Y154+Y166+Y178","v":1462.9005160682127},{"$f":"Z154+Z166+Z178","v":1423.8898356397272},1384.8791552112416,1345.868474782756,1306.8577943542705,{"$f":"AD154+AD166+AD178","v":1267.8471139257847},{"$f":"AE154+AE166+AE178","v":1228.8364334972989},1189.8257530688131,1150.8150726403273,1111.8043922118418]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":356.16354211525584},{"$f":"I155+I167+I179","v":337.14200349727417},318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,{"$f":"Y155+Y167+Y179","v":44.878621512969318},27.622467601344468,10.366313689719615,0,0,{"$f":"AD155+AD167+AD179","v":0},0,0,0,0]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":29.208194450085685},{"$f":"I156+I168+I180","v":28.439662218642731},27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,{"$f":"Y156+Y168+Y180","v":16.253369289599284},15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707,{"$f":"AD156+AD168+AD180","v":0},0,0,0,0]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":80.216594847946851},{"$f":"I157+I169+I181","v":75.455966073587987},70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,{"$f":"Y157+Y169+Y181","v":0},0,0,0,0,{"$f":"AD157+AD169+AD181","v":0},0,0,0,0]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y158+Y170+Y182","v":0},0,0,0,0,{"$f":"AD158+AD170+AD182","v":0},0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y159+Y171+Y183","v":0},0,0,0,0,{"$f":"AD159+AD171+AD183","v":0},0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y160+Y172+Y184","v":0},0,0,0,0,{"$f":"AD160+AD172+AD184","v":0},0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":17.232645181697418},{"$f":"I162+I174+I186","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":14.328051822027694},{"$f":"T162+T174+T186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"Y162+Y174+Y186","v":14.328051822027694},{"$f":"Z162+Z174+Z186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"AD162+AD174+AD186","v":14.328051822027694},{"$f":"AE162+AE174+AE186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},0,0,0,0,0,{"$f":"Y163+Y175+Y187","v":0},0,0,0,0,{"$f":"AD163+AD175+AD187","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":2608.9030599474531},2545.3416798951844,{"$f":"SUM(J190:J199)","v":2481.7802998429152},2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,{"$f":"SUM(Y190:Y199)","v":1538.360558692809},1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287,{"$f":"SUM(AD190:AD199)","v":1282.1751657478123},1243.1644853193266,1204.1538048908408,1165.143124462355,1126.1324440338694]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":2608.9030599474531},{"$f":"I200-Inputs!I172","v":2545.3416798951844},{"$f":"J200-Inputs!J172","v":2481.7802998429152},{"$f":"K200-Inputs!K172","v":2418.2189197906455},{"$f":"L200-Inputs!L172","v":2354.6575397383767},{"$f":"M200-Inputs!M172","v":2291.096159686108},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.2078668947161644,2.243957107309793,2.322624641850787,2.3017843398856477,3.1580540457198567,13.422155232059534,322.07898347713655,323.31980142763132,938.81758090180733,927.80522494281445,{"$f":"S265","v":1502.3815441575848},1511.4626276628831,1500.8514945077798,1481.2858142354642,1459.3758066632579,1439.1490515687969,1416.4435064042987,1393.7379612398004,1371.1192181512683,1348.4221321939735,1325.9466964836511,1303.2342686329066,1280.5218407821621,1257.8094129314177,1235.0969850806732]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.1753727931607658,-1.1820892332175408,-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,53.982760170013592,258.91416034294269,255.75261660685339,376.65199400700283,366.17587716870946,{"$f":"S266","v":506.79709087808726},514.01910153656343,500.80629312931939,485.88858028423124,467.62518557141607,449.21950618743938,431.70962143267093,416.22558331435101,398.58879002498117,379.68963181623855,361.2145371053806,345.95276750383459,327.90222723569497,310.33153095225776,292.46083159622663]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},0.90948664436992821,1.7419763411260698,2.2762939492637466,2.2264601964569324,4.6032568959867328,4.5109897784752606,4.386553432604984,4.2270224983392932,4.0631046299299802,3.8991867615206668,{"$f":"S267","v":9.7055363436150905},9.5370370866179961,9.2884187096994708,9.2912665637099856,7.7913364037805648,8.8722758049560895,13.530155016397856,16.881814137117907,23.434439000264714,28.448539340886974,36.313270773498687,36.614431914823442,36.267516937359495,36.084547551237151,35.652638177229655]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},8.1069974085398524,9.9375393787331259,10.494104458999706,10.95313862181747,11.086242784488594,10.943430147083827,10.836223900958592,10.732650173622126,12.429261630678559,12.123378033873173,{"$f":"S268","v":12.018600865639055},33.983115602882336,32.813194555300647,34.920007669189005,34.99946267188777,36.348599664325654,33.925960693678334,33.879312986426335,30.148525803948573,27.290826147489661,25.850702252745243,22.508484722142285,20.2293318938727,17.434613250302696,14.800616149131237]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804106,4.8238552515672959,{"$f":"S269","v":3.0885131768382958},7.2474841236731224,7.5044182594567364,6.4401920956684702,5.5287766670650083,6.2771383008774819,7.3222436330652245,7.7884534827510272,8.5168991613764735,8.4492440403652456,10.566000838266699,22.217436637557473,19.521165637627153,16.213016777447613,15.370558943385284]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,{"$f":"S270","v":16.725224526100494},32.918490176786634,36.748203544074578,36.482070339660723,34.676648394786483,33.303110017027095,31.178129868057411,29.687568541778035,31.448696372005941,35.314344446292282,35.580999813853623,34.725399186297757,33.086295738111907,31.47755025874222,29.468671757708005]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388575,34.583261930048636,31.180642978386071,{"$f":"S271","v":44.65554098676796},77.875033133091236,74.458966808591526,68.455834712697396,62.877067486125711,60.554430836069464,55.016871197082239,50.004497752322244,40.917808219681184,38.142186150782763,34.59608634101825,42.273645745247563,54.621855866875933,55.133701782301372,58.030245743918385]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":3.5406544149940684},{"$f":"U272","v":5.1989125435904286},{"$f":"V272","v":6.1999475429596318},{"$f":"W272","v":5.9876466433815043},{"$f":"X272","v":5.8870151392101677},{"$f":"Y272","v":5.6881667284802999},{"$f":"Z272","v":5.4678830445989171},{"$f":"AA272","v":5.2475993607175342},{"$f":"AB272","v":5.0273156768361513},{"$f":"AC272","v":4.8070319929547685},{"$f":"AD272","v":7.7627538158474039},{"$f":"AE272","v":11.044654116236416},{"$f":"AF272","v":11.692457587241092},{"$f":"AG272","v":18.156102497142875}]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S273","v":5.7366729555718914},5.717684101912015,5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,1.9687214270143598,3.4032192487783619,4.6608963437223032,6.0311460658330809]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":8.0489781544651784},12.741383593951447,13.737766014931299,13.410616520273653,16.388114509971039,88.143509595810727,602.62649295896256,604.05917336995105,1377.0598426226502,1350.8784253696801,2101.1087238902046,2196.3012278394035,2173.3431497522233,2134.8461052595876,2084.7449741996693,2045.4909863183129,2000.7611239328601,1959.6195434582753,1915.3684450533729,1876.7306887719944,1840.8217945604983,1823.2043785448006,1792.544576415848,1746.7841963937988,1711.0142649703776]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ABS(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD227-(AD314+AD400+AD486+AD572+AD658+AD744+AD830+AD916+AD1002+AD1088+AD1174+AD1260+AD1346+AD1432+AD1518+AD1604+AD1690+AD1776+AD1862+AD1948+AD2034+AD2120+AD2206+AD2292+AD2378+AD2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK",{"$f":"IF(ROUND(AH227-(AH314+AH400+AH486+AH572+AH658+AH744+AH830+AH916+AH1002+AH1088+AH1174+AH1260+AH1346+AH1432+AH1518+AH1604+AH1690+AH1776+AH1862+AH1948+AH2034+AH2120+AH2206+AH2292+AH2378+AH2464),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.2078668947161644},{"$f":"Inputs!J683","v":4.6429644075447786E-2},{"$f":"Inputs!K683","v":9.5739619080742119E-2},{"$f":"Inputs!L683","v":3.0922514440645993E-5},{"$f":"Inputs!M683","v":0.88574910815214025},{"$f":"N746","v":10.310327131890235},{"$f":"O832","v":308.79470604469054},{"$f":"P918","v":1.4956777114263504},{"$f":"Q1004","v":620.93091868550505},{"$f":"R1090","v":0},{"$f":"S1176","v":571.54093462817241},{"$f":"T1262","v":31.083646567310453},{"$f":"U1348","v":11.603686923653164},{"$f":"V1434","v":2.6951830766357081},{"$f":"W1520","v":0.38777519903652397},{"$f":"X1606","v":2.0764174730811811},{"$f":"Inputs!Y683","v":0},{"$f":"Inputs!Z683","v":0},{"$f":"Inputs!AA683","v":8.680207596625765E-2},{"$f":"Inputs!AB683","v":8.8811437499999955E-3},{"$f":"Inputs!AC683","v":0.23064303487499996},{"$f":"Inputs!AD683","v":0},{"$f":"Inputs!AE683","v":0},{"$f":"Inputs!AF683","v":0},{"$f":"Inputs!AG683","v":0},{"$f":"Inputs!AH683","v":0}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.1753727931607658},{"$f":"Inputs!J684","v":2.0471447844066564},{"$f":"Inputs!K684","v":0.12475209584795395},{"$f":"Inputs!L684","v":-0.16792048732523865},{"$f":"Inputs!M684","v":0.26158949617389038},56.442199386237732,205.02370275214614,0.17707028267993824,129.81325397138477,0,130.51261569619786,26.023517601638897,6.6203734600764124,5.1149992383724943,1.8404003717450215,2.0334288114206638,{"$f":"Inputs!Y684","v":2.5471867645063639},{"$f":"Inputs!Z684","v":4.786236623185772},{"$f":"Inputs!AA684","v":2.8991125795858892},{"$f":"Inputs!AB684","v":1.9137673878749997},{"$f":"Inputs!AC684","v":2.4452265116249996},{"$f":"Inputs!AD684","v":5.0257185992611566},{"$f":"Inputs!AE684","v":2.4044718859762253},{"$f":"Inputs!AF684","v":2.9644649335445274},{"$f":"Inputs!AG684","v":2.7632773587354302},{"$f":"Inputs!AH684","v":3.1717743093919966}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":0.90948664436992821},{"$f":"Inputs!J685","v":0.83248969675614171},{"$f":"Inputs!K685","v":0.53600077140215929},{"$f":"Inputs!L685","v":-4.6467426277849805E-2},{"$f":"Inputs!M685","v":2.3818461893232472},0,0,0,0,0,5.6133076543082021,4.030778102570641E-2,-3.8505059389727744E-2,0.21274826665711893,0.53369076885136024,1.3296916716974174,{"$f":"Inputs!Y685","v":3.4980032724954535},{"$f":"Inputs!Z685","v":3.6673145600639856},{"$f":"Inputs!AA685","v":6.9235557927791396},{"$f":"Inputs!AB685","v":5.4032617856250775},{"$f":"Inputs!AC685","v":8.2672065038249976},{"$f":"Inputs!AD685","v":1.7529690252415859},{"$f":"Inputs!AE685","v":1.1971632174902724},{"$f":"Inputs!AF685","v":1.4010142494148796},{"$f":"Inputs!AG685","v":1.1987747365102233},{"$f":"Inputs!AH685","v":1.377485317059665}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":8.1069974085398524},{"$f":"Inputs!J686","v":2.1145477183535752},{"$f":"Inputs!K686","v":1.1230617296491476},{"$f":"Inputs!L686","v":1.3464539412949426},{"$f":"Inputs!M686","v":1.2853416280935113},0.32306744345959848,0.39098057908508976,0.43371115578237096,2.277267455753508,0.50249914746704039,0.7538554907850108,24.456855512611128,1.6466880777756476,5.7644902150056083,4.081991677031847,5.7802148997366931,{"$f":"Inputs!Y686","v":2.3735580950852269},{"$f":"Inputs!Z686","v":4.9869051679890708},{"$f":"Inputs!AA686","v":1.7772332372116562},{"$f":"Inputs!AB686","v":2.6764061411249993},{"$f":"Inputs!AC686","v":4.3271414696249995},{"$f":"Inputs!AD686","v":2.7828459034052142},{"$f":"Inputs!AE686","v":1.6853521739514117},{"$f":"Inputs!AF686","v":1.1741301439993093},{"$f":"Inputs!AG686","v":0.87581567929722626},{"$f":"Inputs!AH686","v":1.5973619631951208}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},2.8985803620914647,0.664165887366579,0.65233365316586944,4.3727891935911822,8.8841277429904095E-2,0,6.7000549203173794,1.5133631713377382,1.5392124475152376,0.9599955336884074,2.9201780499900698,{"$f":"Inputs!Y687","v":3.4929161923090906},{"$f":"Inputs!Z687","v":2.5501729959313044},{"$f":"Inputs!AA687","v":3.0209407225122691},{"$f":"Inputs!AB687","v":2.5211855778749994},{"$f":"Inputs!AC687","v":5.0178355056249986},{"$f":"Inputs!AD687","v":14.972045998141304},{"$f":"Inputs!AE687","v":2.9201651600866532},{"$f":"Inputs!AF687","v":2.3822857326685067},{"$f":"Inputs!AG687","v":4.7202457608169617},{"$f":"Inputs!AH687","v":2.7312839862318841}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},0,0,0,0.10088101871543087,0,16.637794309880455,17.309177339259197,6.0995702118116162,2.4103616967216124,1.0316994923056964,1.5324321609051803,{"$f":"Inputs!Y688","v":0.88315253375522729},{"$f":"Inputs!Z688","v":1.5764481920292148},{"$f":"Inputs!AA688","v":4.933233894671778},{"$f":"Inputs!AB688","v":7.3666363983749976},{"$f":"Inputs!AC688","v":4.2587527848749991},{"$f":"Inputs!AD688","v":3.4204136420827926},{"$f":"Inputs!AE688","v":2.864938397591668},{"$f":"Inputs!AF688","v":3.0862922595806035},{"$f":"Inputs!AG688","v":2.885186653973757},{"$f":"Inputs!AH688","v":1.6672147010906646}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},2.3855939060870326,1.4414924896167125,1.7183662170141905,30.213622608781574,0.17328857048738189,17.068134387580578,38.545972304133379,5.8072546077944072,3.8740294144888159,4.5787579601749258,8.2870788459101625,{"$f":"Inputs!Y689","v":5.5226781072368185},{"$f":"Inputs!Z689","v":6.4561060639107932},{"$f":"Inputs!AA689","v":2.9314290197622701},{"$f":"Inputs!AB689","v":6.528920405624997},{"$f":"Inputs!AC689","v":6.396497794394187},{"$f":"Inputs!AD689","v":16.56322540376835},{"$f":"Inputs!AE689","v":19.042250610067196},{"$f":"Inputs!AF689","v":8.5299432779592887},{"$f":"Inputs!AG689","v":11.3802327104979},{"$f":"Inputs!AH689","v":6.564149588379526}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,{"$f":"Inputs!Y690","v":2.0743812727272732E-2},{"$f":"Inputs!Z690","v":0},{"$f":"Inputs!AA690","v":0},{"$f":"Inputs!AB690","v":0},{"$f":"Inputs!AC690","v":0},{"$f":"Inputs!AD690","v":3.0707373829962128},{"$f":"Inputs!AE690","v":3.4583306081525134},{"$f":"Inputs!AF690","v":0.89340039093122769},{"$f":"Inputs!AG690","v":6.7271098376469594},{"$f":"Inputs!AH690","v":2.2320327825912636}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"N754","v":0},{"$f":"O840","v":-0.16098537681492889},{"$f":"P926","v":2.341068877467114},{"$f":"Q1012","v":1.7810872104348701},{"$f":"R1098","v":0.81493390425445578},{"$f":"S1184","v":0.79958296341545154},{"$f":"T1270","v":-1.8988853659876667E-2},{"$f":"U1356","v":-4.4436407500771428E-2},{"$f":"V1442","v":0.20914412159572479},{"$f":"W1528","v":6.5188196141019645E-4},{"$f":"X1614","v":-3.1848983579329236E-3},{"$f":"Inputs!Y691","v":0},{"$f":"Inputs!Z691","v":0},{"$f":"Inputs!AA691","v":0},{"$f":"Inputs!AB691","v":0},{"$f":"Inputs!AC691","v":0},{"$f":"Inputs!AD691","v":0},{"$f":"Inputs!AE691","v":0},{"$f":"Inputs!AF691","v":0},{"$f":"Inputs!AG691","v":0},{"$f":"Inputs!AH691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Inputs!Y692","v":0},{"$f":"Inputs!Z692","v":0},{"$f":"Inputs!AA692","v":0},{"$f":"Inputs!AB692","v":0},{"$f":"Inputs!AC692","v":0},{"$f":"Inputs!AD692","v":1.9687214270143598},{"$f":"Inputs!AE692","v":1.4860565505499463},{"$f":"Inputs!AF692","v":1.3481540706687507},{"$f":"Inputs!AG692","v":1.4960334249009239},{"$f":"Inputs!AH692","v":1.3765463996407385}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":8.0489781544651784},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033984,147.68119758763035,35.052405066841587,23.03399318303255,13.424318918481456,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD239-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE239-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF239-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG239-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH239-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1749","v":0},{"$f":"-Inputs!J1749","v":0},{"$f":"-Inputs!K1749","v":0},{"$f":"-Inputs!L1749","v":0},{"$f":"-Inputs!M1749","v":0},{"$f":"N328+N414+N500+N586+N672+N758+N844+N930+N1016+N1102+N1188+N1274+N1360+N1446+N1532+N1618+N1704+N1790+N1876+N1962+N2048+N2134+N2220+N2306+N2392+N2478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"-Inputs!AC1749","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1750","v":0},{"$f":"-Inputs!J1750","v":0},{"$f":"-Inputs!K1750","v":0},{"$f":"-Inputs!L1750","v":0},{"$f":"-Inputs!M1750","v":0},{"$f":"N329+N415+N501+N587+N673+N759+N845+N931+N1017+N1103+N1189+N1275+N1361+N1447+N1533+N1619+N1705+N1791+N1877+N1963+N2049+N2135+N2221+N2307+N2393+N2479","v":0},0,0,0,0,0,-8.7614263504980486E-2,0,-1.5518129004015621E-2,-1.8388964739008421E-2,-0.29201724063633433,{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"-Inputs!AC1750","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1751","v":0},{"$f":"-Inputs!J1751","v":0},{"$f":"-Inputs!K1751","v":0},{"$f":"-Inputs!L1751","v":0},{"$f":"-Inputs!M1751","v":0},{"$f":"N330+N416+N502+N588+N674+N760+N846+N932+N1018+N1104+N1190+N1276+N1362+N1448+N1534+N1620+N1706+N1792+N1878+N1964+N2050+N2136+N2222+N2308+N2394+N2480","v":0},0,0,0,0,0,0,0,0,-1.8109046753009252,0,{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"-Inputs!AC1751","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1752","v":0},{"$f":"-Inputs!J1752","v":0},{"$f":"-Inputs!K1752","v":0},{"$f":"-Inputs!L1752","v":0},{"$f":"-Inputs!M1752","v":0},{"$f":"N331+N417+N503+N589+N675+N761+N847+N933+N1019+N1105+N1191+N1277+N1363+N1449+N1535+N1621+N1707+N1793+N1879+N1965+N2051+N2137+N2223+N2309+N2395+N2481","v":0},0,0,0,0,0,-1.6266976782018454,-0.10136091997602772,-0.27715410106488003,-0.17647197717676691,-0.16061670802581487,{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"-Inputs!AC1752","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1753","v":0},{"$f":"-Inputs!J1753","v":0},{"$f":"-Inputs!K1753","v":0},{"$f":"-Inputs!L1753","v":0},{"$f":"-Inputs!M1753","v":0},{"$f":"N332+N418+N504+N590+N676+N762+N848+N934+N1020+N1106+N1192+N1278+N1364+N1450+N1536+N1622+N1708+N1794+N1880+N1966+N2052+N2138+N2224+N2310+N2396+N2482","v":0},0,0,0,0,0,-1.3854579711718453,-0.22018933949849215,-0.34751209659336496,-0.24862771607926573,-0.2713317994851967,{"$f":"-Inputs!Y1753","v":0},{"$f":"-Inputs!Z1753","v":0},{"$f":"-Inputs!AA1753","v":0},{"$f":"-Inputs!AB1753","v":0},{"$f":"-Inputs!AC1753","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1754","v":0},{"$f":"-Inputs!J1754","v":0},{"$f":"-Inputs!K1754","v":0},{"$f":"-Inputs!L1754","v":0},{"$f":"-Inputs!M1754","v":0},{"$f":"N333+N419+N505+N591+N677+N763+N849+N935+N1021+N1107+N1193+N1279+N1365+N1451+N1537+N1623+N1709+N1795+N1881+N1967+N2053+N2139+N2225+N2311+N2397+N2483","v":0},0,0,0,0,0,0,0,-4.2491022705276313E-8,6.4197977409545615E-5,0,{"$f":"-Inputs!Y1754","v":0},{"$f":"-Inputs!Z1754","v":0},{"$f":"-Inputs!AA1754","v":0},{"$f":"-Inputs!AB1754","v":0},{"$f":"-Inputs!AC1754","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1755","v":0},{"$f":"-Inputs!J1755","v":0},{"$f":"-Inputs!K1755","v":0},{"$f":"-Inputs!L1755","v":0},{"$f":"-Inputs!M1755","v":0},{"$f":"N334+N420+N506+N592+N678+N764+N850+N936+N1022+N1108+N1194+N1280+N1366+N1452+N1538+N1624+N1710+N1796+N1882+N1968+N2054+N2140+N2226+N2312+N2398+N2484","v":0},0,0,0,0,0,-2.6430339853369258E-2,-7.2818397942266244E-2,-0.16375942035120769,-9.4934875199464419E-2,-0.11180101054710537,{"$f":"-Inputs!Y1755","v":0},{"$f":"-Inputs!Z1755","v":0},{"$f":"-Inputs!AA1755","v":0},{"$f":"-Inputs!AB1755","v":0},{"$f":"-Inputs!AC1755","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1756","v":0},{"$f":"-Inputs!J1756","v":0},{"$f":"-Inputs!K1756","v":0},{"$f":"-Inputs!L1756","v":0},{"$f":"-Inputs!M1756","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1756","v":0},{"$f":"-Inputs!Z1756","v":0},{"$f":"-Inputs!AA1756","v":0},{"$f":"-Inputs!AB1756","v":0},{"$f":"-Inputs!AC1756","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1757","v":0},{"$f":"-Inputs!J1757","v":0},{"$f":"-Inputs!K1757","v":0},{"$f":"-Inputs!L1757","v":0},{"$f":"-Inputs!M1757","v":0},{"$f":"N336+N422+N508+N594+N680+N766+N852+N938+N1024+N1110+N1196+N1282+N1368+N1454+N1540+N1626+N1712+N1798+N1884+N1970+N2056+N2142+N2228+N2314+N2400+N2486","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1757","v":0},{"$f":"-Inputs!Z1757","v":0},{"$f":"-Inputs!AA1757","v":0},{"$f":"-Inputs!AB1757","v":0},{"$f":"-Inputs!AC1757","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1758","v":0},{"$f":"-Inputs!J1758","v":0},{"$f":"-Inputs!K1758","v":0},{"$f":"-Inputs!L1758","v":0},{"$f":"-Inputs!M1758","v":0},{"$f":"N337+N423+N509+N595+N681+N767+N853+N939+N1025+N1111+N1197+N1283+N1369+N1455+N1541+N1627+N1713+N1799+N1885+N1971+N2057+N2143+N2229+N2315+N2401+N2487","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1758","v":0},{"$f":"-Inputs!Z1758","v":0},{"$f":"-Inputs!AA1758","v":0},{"$f":"-Inputs!AB1758","v":0},{"$f":"-Inputs!AC1758","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},0,0,0,0,0,0,0,0,0,-3.1262002527320409,-0.39436865741678612,-0.80394378950449108,-2.3492640105180209,-0.83576675869445127,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J251-(J338+J424+J510+J596+J682+J768+J854+J940+J1026+J1112+J1198+J1284+J1370+J1456+J1542+J1628+J1714+J1800+J1886+J1972+J2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630+I1716+I1802+I1888+I1974+I2060+I2146+I2232+I2318+I2404+I2490","v":0},-1.0339431481819398E-2,-1.707208453974831E-2,-2.0871224479579627E-2,-2.9479402317931589E-2,-4.6225945550556216E-2,-0.13787779961353147,-0.25485976093157581,-5.4331392113289416,-11.012355958992892,-12.714620397547115,-22.002563062012307,-22.214820078756414,-22.260863348951339,-22.297782771242797,-22.303172567542024,-22.7055451644983,-22.7055451644983,-22.7055451644983,-22.705967101044671,-22.706078745197434,{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":-22.712427850744444},{"$f":"AE340+AE426+AE512+AE598+AE684+AE770+AE856+AE942+AE1028+AE1114+AE1200+AE1286+AE1372+AE1458+AE1544+AE1630+AE1716+AE1802+AE1888+AE1974+AE2060+AE2146+AE2232+AE2318+AE2404+AE2490","v":-22.712427850744444},-22.712427850744444,-22.712427850744444,-22.712427850744447]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631+I1717+I1803+I1889+I1975+I2061+I2147+I2233+I2319+I2405+I2491","v":0},-5.3861224463431279E-2,-0.29791989781335432,-0.54758911537821797,-0.65026207451163387,0,-9.230257921705419E-2,-3.3386140187692241,-8.9138765712353525,-10.476116838293422,-10.495615306472883,-18.713892679657768,-19.833181867320416,-20.017193954456598,-20.085406119821183,-20.147090954761019,-20.05707151927481,-20.270274741505702,-20.535905868955762,-20.812925596617614,-20.920321222482926,-20.287488200807168,{"$f":"AE341+AE427+AE513+AE599+AE685+AE771+AE857+AE943+AE1029+AE1115+AE1201+AE1287+AE1373+AE1459+AE1545+AE1631+AE1717+AE1803+AE1889+AE1975+AE2061+AE2147+AE2233+AE2319+AE2405+AE2491","v":-20.455012154115874},-20.535161216981749,-20.633976714766565,-20.726085960057745]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632+I1718+I1804+I1890+I1976+I2062+I2148+I2234+I2320+I2406+I2492","v":0},0,-1.6831632644822275E-3,-3.3663265289644549E-3,-5.0494897934466824E-3,-9.2267117511472513E-2,-0.12443634587027738,-0.1595309342656907,-0.16391786840931327,-0.16391786840931327,-0.16391786840931327,-0.20880703802280029,-0.21011331752879853,-0.20990041264660406,-0.22271625347985474,-0.24875227052189247,1.1598759389463149,-0.31565543934393497,-0.37093092963233254,-0.38916144500281702,-0.40247507121328635,-1.4518078839168291,-1.5440781949542171,-1.5839836355372261,-1.6306841105177221,-1.6706432684013963]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633+I1719+I1805+I1891+I1977+I2063+I2149+I2235+I2321+I2407+I2493","v":0},-0.28400574816030111,-0.56649664938256827,-0.88741977847717957,-1.1522374654223833,-0.4658800808643675,-0.49818682521032737,-0.53728488311883627,-0.58065599869707341,-0.80838274427242418,-0.85863265901912822,-0.86564309716600363,-2.7152482053813043,-3.3805230000523698,-3.826064697156311,-4.2704611992729964,-4.7961970657325486,-5.0335528752410719,-5.5080204196894176,-5.534105797583913,-5.7672653643694156,-6.1250634340081724,-3.9645050022209967,-3.9688487875693141,-3.5098127804686845,-3.1891951806952226]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634+I1720+I1806+I1892+I1978+I2064+I2150+I2236+I2322+I2408+I2494","v":0},0,0,0,0,0,-0.57971607241829293,-0.71254924989160873,-0.84301598052478255,-1.717573819243019,-1.7353420747289998,-1.155626002310707,-1.0362396960556306,-2.2559265147101404,-1.6227832462126037,-1.9004846166923985,-2.447810860121348,-2.0839631462455013,-2.2924950438868219,-2.5888406988862283,-2.9010787077235465,-3.3206101988505323,-5.616436160016975,-5.6904345928480451,-5.5627035948792924,-6.0025156314676851]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635+I1721+I1807+I1893+I1979+I2065+I2151+I2237+I2323+I2409+I2495","v":0},0,0,0,0,0,0,0,0,-6.7254012476953918E-3,-6.7254012476953909E-3,-1.1159116885730591,-2.2698568445236722,-2.6764948586444466,-2.8371856351573475,-2.9059705386645676,-3.008132682724912,-3.0670095183085948,-3.1721060644438754,-3.5009883240886608,-3.9920974173136603,-4.2760142696386598,-4.5040418457775129,-4.6950377389502904,-4.8940651550079695,-5.086410931939553]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636+I1722+I1808+I1894+I1980+I2066+I2152+I2238+I2324+I2410+I2496","v":0},0,0,0,0,0,-0.23855939060870326,-0.38270863957037449,-0.5545452612717936,-3.5759075221499508,-3.5932363791986894,-5.3000498179567472,-9.1505025343518387,-9.7134020900317353,-10.06259031154714,-10.497914485419296,-11.060237746224043,-11.468479508670788,-12.01811855240333,-9.3045424745234175,-9.9425976041586992,-8.8856659995390395,-6.6940404884388309,-8.018097362533851,-8.4836887488808976,-9.1638362239131972]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.18615195268674303,-0.2127897066710242,-0.22165693326439265,-0.22186369310893214,-0.21959222345714002,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.11501556010357766,-0.17643030776350191,-0.24559691992655219,-0.26346492774517677,-0.39800712449811593]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638+I1724+I1810+I1896+I1982+I2068+I2154+I2240+I2326+I2412+I2498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0,{"$f":"AD348+AD434+AD520+AD606+AD692+AD778+AD864+AD950+AD1036+AD1122+AD1208+AD1294+AD1380+AD1466+AD1552+AD1638+AD1724+AD1810+AD1896+AD1982+AD2068+AD2154+AD2240+AD2326+AD2412+AD2498","v":0},0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639+I1725+I1811+I1897+I1983+I2069+I2155+I2241+I2327+I2413+I2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16,1.959975418805562E-15,-5.15587287859441E-2,-9.0476975724809491E-2,-0.12578370279014642,-0.16496323350016151]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.34820640410555181},-0.88317179500015308,-1.4592464448639415,-1.8370284320453953,-0.60437314392639618,-1.6710790129381865,-5.3855474865473099,-16.489150891467258,-27.760980152608717,-29.56809008662383,-49.362493385699381,-57.616114496604823,-60.727093886164255,-61.176185967881629,-62.495710325983119,-63.068101163568208,-65.164764077695267,-66.823405727391219,-65.056815121628702,-66.85219781634035,-67.174093397608402,-65.718530732818294,-67.540065080816277,-67.816607585800895,-69.114085405217537]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,null,null,"Economic Depreciation",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD263-(AD350+AD436+AD522+AD608+AD694+AD780+AD866+AD952+AD1038+AD1124+AD1210+AD1296+AD1382+AD1468+AD1554+AD1640+AD1726+AD1812+AD1898+AD1984+AD2070+AD2156+AD2242+AD2328+AD2414+AD2500),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE263-(AE350+AE436+AE522+AE608+AE694+AE780+AE866+AE952+AE1038+AE1124+AE1210+AE1296+AE1382+AE1468+AE1554+AE1640+AE1726+AE1812+AE1898+AE1984+AE2070+AE2156+AE2242+AE2328+AE2414+AE2500),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.2078668947161644},2.243957107309793,2.322624641850787,2.3017843398856481,3.1580540457198563,13.422155232059534,322.07898347713655,323.31980142763132,938.81758090180745,927.80522494281445,{"$f":"S217+S229+S241+S253-S277","v":1502.3815441575848},{"$f":"T217+T229+T241+T253","v":1511.4626276628831},1500.8514945077798,1481.2858142354642,1459.3758066632579,1439.1490515687969,{"$f":"Y217+Y229+Y241+Y253","v":1416.4435064042987},{"$f":"Z217+Z229+Z241+Z253","v":1393.7379612398004},1371.1192181512683,1348.4221321939735,1325.9466964836511,{"$f":"MAX(AD217+AD229+AD241+AD253,0)","v":1303.2342686329066},{"$f":"AE217+AE229+AE241+AE253","v":1280.5218407821621},1257.8094129314177,1235.0969850806732,1212.3845572299288]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.1753727931607658},-1.1820892332175408,-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,53.982760170013592,258.91416034294264,255.75261660685342,376.65199400700283,366.17587716870941,506.79709087808726,514.01910153656343,500.80629312931939,485.88858028423124,467.62518557141607,449.21950618743938,{"$f":"Y218+Y230+Y242+Y254","v":431.70962143267093},416.22558331435101,398.58879002498117,379.68963181623855,361.2145371053806,345.95276750383459,327.90222723569497,310.33153095225776,292.46083159622663,274.90651994556089]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":0.90948664436992821},1.7419763411260698,2.2762939492637471,2.2264601964569324,4.6032568959867337,4.5109897784752606,4.3865534326049831,4.2270224983392932,4.0631046299299802,3.8991867615206668,9.7055363436150905,9.5370370866179961,9.2884187096994708,9.2912665637099856,7.7913364037805648,8.8722758049560895,{"$f":"Y219+Y231+Y243+Y255","v":13.530155016397856},16.881814137117907,23.434439000264714,28.448539340886974,36.313270773498687,36.614431914823442,36.267516937359495,36.084547551237151,35.652638177229655,35.359480225887921]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":8.1069974085398524},9.9375393787331276,10.494104458999706,10.95313862181747,11.086242784488599,10.943430147083824,10.83622390095859,10.732650173622126,12.42926163067856,12.123378033873173,12.018600865639055,33.983115602882336,32.813194555300647,34.920007669189005,34.99946267188777,36.348599664325654,{"$f":"Y220+Y232+Y244+Y256","v":33.925960693678334},33.879312986426335,30.148525803948573,27.290826147489661,25.850702252745243,22.508484722142285,20.2293318938727,17.434613250302696,14.800616149131237,13.208782931631134]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,2.8985803620914647,2.9830301770397507,2.9228145803140113,6.4525877933804114,4.8238552515672959,3.0885131768382958,7.2474841236731224,7.5044182594567364,6.4401920956684702,5.5287766670650083,6.2771383008774819,{"$f":"Y221+Y233+Y245+Y257","v":7.3222436330652245},7.7884534827510272,8.5168991613764735,8.4492440403652456,10.566000838266699,22.217436637557473,19.521165637627153,16.213016777447613,15.370558943385284,12.099327298149483]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0.10088101871543087,9.4155617467735472E-2,16.725224526100494,32.918490176786634,36.748203544074578,36.482070339660723,34.676648394786483,33.303110017027095,{"$f":"Y222+Y234+Y246+Y258","v":31.178129868057411},29.687568541778035,31.448696372005941,35.314344446292282,35.580999813853623,34.725399186297757,33.086295738111907,31.47755025874222,29.468671757708005,26.049475526859116]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,2.3855939060870326,3.5885270050950417,4.9241845825388575,34.583261930048643,31.180642978386064,44.65554098676796,77.875033133091236,74.458966808591526,68.455834712697396,62.877067486125711,60.554430836069464,{"$f":"Y223+Y235+Y247+Y259","v":55.016871197082239},50.004497752322244,40.917808219681184,38.142186150782763,34.59608634101825,42.273645745247563,54.621855866875933,55.133701782301372,58.030245743918385,55.430559108384713]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,5.8870151392101677,5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,4.8070319929547685,7.7627538158474039,11.044654116236416,11.692457587241092,18.156102497142875,19.990128155236025]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S225+S237+S249+S261-S285","v":5.7366729555718914},{"$f":"T225+T237+T249+T261","v":5.717684101912015},5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,{"$f":"Y225+Y237+Y249+Y261","v":5.9464689591290272},{"$f":"Z225+Z237+Z249+Z261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272,{"$f":"MAX(AD225+AD237+AD249+AD261,0)","v":5.9464689591290272},{"$f":"AE225+AE237+AE249+AE261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},0,0,0,0,0,{"$f":"Y226+Y238+Y250+Y262","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,{"$f":"MAX(AD226+AD238+AD250+AD262,0)","v":1.9687214270143598},3.4032192487783619,4.6608963437223032,6.0311460658330809,7.2427292319736578]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":8.0489781544651784},{"$f":"SUM(J265:J274)","v":12.741383593951451},13.737766014931299,13.410616520273653,16.388114509971047,88.143509595810713,602.62649295896256,604.05917336995105,1377.0598426226504,1350.8784253696801,2101.1087238902046,2196.3012278394035,2173.3431497522233,2134.8461052595876,2084.7449741996693,2045.4909863183129,{"$f":"SUM(Y265:Y274)","v":2000.7611239328601},1959.6195434582753,1915.3684450533729,1876.7306887719944,1840.8217945604983,1823.2043785448006,1792.544576415848,1746.7841963937988,1711.0142649703776,1662.6180286127408]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(Y275-(Y362+Y448+Y534+Y620+Y706+Y792+Y878+Y964+Y1050+Y1136+Y1222+Y1308+Y1394+Y1480+Y1566+Y1652+Y1738+Y1824+Y1910+Y1996+Y2082+Y2168+Y2254+Y2340+Y2426+Y2512),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AH275-(AH362+AH448+AH534+AH620+AH706+AH792+AH878+AH964+AH1050+AH1136+AH1222+AH1308+AH1394+AH1480+AH1566+AH1652+AH1738+AH1824+AH1910+AH1996+AH2082+AH2168+AH2254+AH2340+AH2426+AH2512),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-15.75000498414512}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.16098537681492889}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-36.872163476808403}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,J292-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,Z292-1)","v":53},52,51,50,{"$f":"MAX(0,AD292-1)","v":49},48,47,46]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD$131=\"\",AC293-1,MIN(AC293-1,AD$131))","v":10},9,8,7,6]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD291=\"\",MAX(0,AC294-1),Inputs!$D$71-(AC$6-LEFT($A290,4)))","v":10},9,8,7,6]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,J296-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,J297-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,J299-1)","v":29},{"$f":"MAX(0,K299-1)","v":28},{"$f":"MAX(0,L299-1)","v":27},{"$f":"MAX(0,M299-1)","v":26},{"$f":"MAX(0,N299-1)","v":25},{"$f":"MAX(0,O299-1)","v":24},{"$f":"MAX(0,P299-1)","v":23},{"$f":"MAX(0,Q299-1)","v":22},{"$f":"MAX(0,R299-1)","v":21},{"$f":"MAX(0,S299-1)","v":20},{"$f":"MAX(0,T299-1)","v":19},{"$f":"MAX(0,U299-1)","v":18},{"$f":"MAX(0,V299-1)","v":17},{"$f":"MAX(0,W299-1)","v":16},{"$f":"MAX(0,X299-1)","v":15},{"$f":"MAX(0,Y299-1)","v":14},{"$f":"MAX(0,Z299-1)","v":13},{"$f":"MAX(0,AA299-1)","v":12},{"$f":"MAX(0,AB299-1)","v":11},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC299+1)","v":30},{"$f":"MAX(0,AD299-1)","v":29},{"$f":"MAX(0,AE299-1)","v":28},{"$f":"MAX(0,AF299-1)","v":27},{"$f":"MAX(0,AG299-1)","v":26}]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,J301-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,42.598995281445561,{"$f":"MAX(0,AD301-1)","v":41.598995281445561},40.598995281445561,39.598995281445561,38.598995281445561]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.2078668947161644,2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,1.9772634349560727,1.9443090443734714,1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,1.7795370914604649,1.7465827008778636,1.7136283102952623,1.680673919712661,1.6477195291300597,1.6147651385474584,1.5818107479648571,1.548856357382256,1.5159019667996549]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.1753727931607658,-3.2292340176241972,-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207,0.54023506675573685,0.48020894822732163,0.42018282969890641,0.36015671117049119]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},8.1069974085398524,7.8229916603795511,7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,4.4401267753594764,4.1726480286499426,3.9051692819404087,3.6376905352308748,3.370211788521341,3.1455310026199181,2.9208502167184953,2.6961694308170725,2.4714886449156497,2.2468078590142269,2.022127073112804,1.7974462872113814,1.5727655013099588,1.3480847154085362]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},0,{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0}]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X360","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":8.0489781544651784},7.7007717503596274,7.3525653462540754,7.0043589421485235,6.6561525380429716,6.3361886025654428,6.0162246670879131,5.6962607316103844,5.3762967961328556,5.0563328606553268,8.1271866161922883,7.1647753606023468,6.8443335171340731,6.5238916736657995,6.2034498301975258,5.8830079867292522,5.6053641040690891,5.3277202214089261,5.0500763387487639,4.7724324560886018,4.4947885734284387,{"$f":"SUM(AE304:AE313)","v":4.1771272784159992},3.8594659834035605,3.5418046883911214,3.2241433933786823]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.2078668947161644}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.1753727931607658}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":0.90948664436992821}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":8.1069974085398524}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":8.0489781544651784}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1497","v":0},{"$f":"-Inputs!U1497","v":0},{"$f":"-Inputs!V1497","v":0},{"$f":"-Inputs!W1497","v":0},{"$f":"-Inputs!X1497","v":0},{"$f":"-Inputs!Y1497","v":0},{"$f":"-Inputs!Z1497","v":0},{"$f":"-Inputs!AA1497","v":0},{"$f":"-Inputs!AB1497","v":0},{"$f":"-Inputs!AC1497","v":0},{"$f":"-Inputs!AD1497","v":0},{"$f":"-Inputs!AE1497","v":0},{"$f":"-Inputs!AF1497","v":0},{"$f":"-Inputs!AG1497","v":0},{"$f":"-Inputs!AH1497","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1498","v":0},{"$f":"-Inputs!U1498","v":0},{"$f":"-Inputs!V1498","v":0},{"$f":"-Inputs!W1498","v":0},{"$f":"-Inputs!X1498","v":0},{"$f":"-Inputs!Y1498","v":0},{"$f":"-Inputs!Z1498","v":0},{"$f":"-Inputs!AA1498","v":0},{"$f":"-Inputs!AB1498","v":0},{"$f":"-Inputs!AC1498","v":0},{"$f":"-Inputs!AD1498","v":0},{"$f":"-Inputs!AE1498","v":0},{"$f":"-Inputs!AF1498","v":0},{"$f":"-Inputs!AG1498","v":0},{"$f":"-Inputs!AH1498","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1499","v":0},{"$f":"-Inputs!U1499","v":0},{"$f":"-Inputs!V1499","v":0},{"$f":"-Inputs!W1499","v":0},{"$f":"-Inputs!X1499","v":0},{"$f":"-Inputs!Y1499","v":0},{"$f":"-Inputs!Z1499","v":0},{"$f":"-Inputs!AA1499","v":0},{"$f":"-Inputs!AB1499","v":0},{"$f":"-Inputs!AC1499","v":0},{"$f":"-Inputs!AD1499","v":0},{"$f":"-Inputs!AE1499","v":0},{"$f":"-Inputs!AF1499","v":0},{"$f":"-Inputs!AG1499","v":0},{"$f":"-Inputs!AH1499","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1500","v":-0.6419694121216688},{"$f":"-Inputs!U1500","v":0},{"$f":"-Inputs!V1500","v":0},{"$f":"-Inputs!W1500","v":0},{"$f":"-Inputs!X1500","v":0},{"$f":"-Inputs!Y1500","v":0},{"$f":"-Inputs!Z1500","v":0},{"$f":"-Inputs!AA1500","v":0},{"$f":"-Inputs!AB1500","v":0},{"$f":"-Inputs!AC1500","v":0},{"$f":"-Inputs!AD1500","v":0},{"$f":"-Inputs!AE1500","v":0},{"$f":"-Inputs!AF1500","v":0},{"$f":"-Inputs!AG1500","v":0},{"$f":"-Inputs!AH1500","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1501","v":0},{"$f":"-Inputs!U1501","v":0},{"$f":"-Inputs!V1501","v":0},{"$f":"-Inputs!W1501","v":0},{"$f":"-Inputs!X1501","v":0},{"$f":"-Inputs!Y1501","v":0},{"$f":"-Inputs!Z1501","v":0},{"$f":"-Inputs!AA1501","v":0},{"$f":"-Inputs!AB1501","v":0},{"$f":"-Inputs!AC1501","v":0},{"$f":"-Inputs!AD1501","v":0},{"$f":"-Inputs!AE1501","v":0},{"$f":"-Inputs!AF1501","v":0},{"$f":"-Inputs!AG1501","v":0},{"$f":"-Inputs!AH1501","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1502","v":0},{"$f":"-Inputs!U1502","v":0},{"$f":"-Inputs!V1502","v":0},{"$f":"-Inputs!W1502","v":0},{"$f":"-Inputs!X1502","v":0},{"$f":"-Inputs!Y1502","v":0},{"$f":"-Inputs!Z1502","v":0},{"$f":"-Inputs!AA1502","v":0},{"$f":"-Inputs!AB1502","v":0},{"$f":"-Inputs!AC1502","v":0},{"$f":"-Inputs!AD1502","v":0},{"$f":"-Inputs!AE1502","v":0},{"$f":"-Inputs!AF1502","v":0},{"$f":"-Inputs!AG1502","v":0},{"$f":"-Inputs!AH1502","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1503","v":0},{"$f":"-Inputs!U1503","v":0},{"$f":"-Inputs!V1503","v":0},{"$f":"-Inputs!W1503","v":0},{"$f":"-Inputs!X1503","v":0},{"$f":"-Inputs!Y1503","v":0},{"$f":"-Inputs!Z1503","v":0},{"$f":"-Inputs!AA1503","v":0},{"$f":"-Inputs!AB1503","v":0},{"$f":"-Inputs!AC1503","v":0},{"$f":"-Inputs!AD1503","v":0},{"$f":"-Inputs!AE1503","v":0},{"$f":"-Inputs!AF1503","v":0},{"$f":"-Inputs!AG1503","v":0},{"$f":"-Inputs!AH1503","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1504","v":0},{"$f":"-Inputs!U1504","v":0},{"$f":"-Inputs!V1504","v":0},{"$f":"-Inputs!W1504","v":0},{"$f":"-Inputs!X1504","v":0},{"$f":"-Inputs!Y1504","v":0},{"$f":"-Inputs!Z1504","v":0},{"$f":"-Inputs!AA1504","v":0},{"$f":"-Inputs!AB1504","v":0},{"$f":"-Inputs!AC1504","v":0},{"$f":"-Inputs!AD1504","v":0},{"$f":"-Inputs!AE1504","v":0},{"$f":"-Inputs!AF1504","v":0},{"$f":"-Inputs!AG1504","v":0},{"$f":"-Inputs!AH1504","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1505","v":0},{"$f":"-Inputs!U1505","v":0},{"$f":"-Inputs!V1505","v":0},{"$f":"-Inputs!W1505","v":0},{"$f":"-Inputs!X1505","v":0},{"$f":"-Inputs!Y1505","v":0},{"$f":"-Inputs!Z1505","v":0},{"$f":"-Inputs!AA1505","v":0},{"$f":"-Inputs!AB1505","v":0},{"$f":"-Inputs!AC1505","v":0},{"$f":"-Inputs!AD1505","v":0},{"$f":"-Inputs!AE1505","v":0},{"$f":"-Inputs!AF1505","v":0},{"$f":"-Inputs!AG1505","v":0},{"$f":"-Inputs!AH1505","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1506","v":0},{"$f":"-Inputs!U1506","v":0},{"$f":"-Inputs!V1506","v":0},{"$f":"-Inputs!W1506","v":0},{"$f":"-Inputs!X1506","v":0},{"$f":"-Inputs!Y1506","v":0},{"$f":"-Inputs!Z1506","v":0},{"$f":"-Inputs!AA1506","v":0},{"$f":"-Inputs!AB1506","v":0},{"$f":"-Inputs!AC1506","v":0},{"$f":"-Inputs!AD1506","v":0},{"$f":"-Inputs!AE1506","v":0},{"$f":"-Inputs!AF1506","v":0},{"$f":"-Inputs!AG1506","v":0},{"$f":"-Inputs!AH1506","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},0,0,0,0,0,0,0,0,0,0,-0.6419694121216688,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE328:AE337)","v":0},0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I964","v":0},{"$f":"-Inputs!J964","v":-1.0339431481819398E-2},{"$f":"-Inputs!K964","v":-1.0339431481819398E-2},{"$f":"-Inputs!L964","v":-1.0339431481819398E-2},{"$f":"-Inputs!M964","v":-1.0339431481819398E-2},{"$f":"-Inputs!N964","v":-3.1540955638802347E-2},{"$f":"-Inputs!O964","v":-3.1540955638802347E-2},{"$f":"-Inputs!P964","v":-3.1540955638802347E-2},{"$f":"-Inputs!Q964","v":-3.1540955638802347E-2},{"$f":"-Inputs!R964","v":-3.1540955638802347E-2},{"$f":"-Inputs!S964","v":-3.1540955638802347E-2},{"$f":"-Inputs!T964","v":-3.2954390582601224E-2},{"$f":"-Inputs!U964","v":-3.2954390582601224E-2},{"$f":"-Inputs!V964","v":-3.2954390582601224E-2},{"$f":"-Inputs!W964","v":-3.2954390582601231E-2},{"$f":"-Inputs!X964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Y964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Z964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AA964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AB964","v":-3.2954390582601238E-2},{"$f":"-Inputs!AC964","v":-3.2954390582601238E-2},{"$f":"-IF(AD304<0,AD304,IF(AD292=0,0,MIN((AD304/AD292)*(AD304>0),AD304)))","v":-3.2954390582601197E-2},{"$f":"-IF(AE304<0,AE304,IF(AE292=0,0,MIN((AE304/AE292)*(AE304>0),AE304)))","v":-3.295439058260119E-2},-3.295439058260119E-2,-3.295439058260119E-2,-3.2954390582601197E-2]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I965","v":0},{"$f":"-Inputs!J965","v":-5.3861224463431279E-2},{"$f":"-Inputs!K965","v":-5.3861224463431279E-2},{"$f":"-Inputs!L965","v":-5.3861224463431279E-2},{"$f":"-Inputs!M965","v":-5.3861224463431279E-2},{"$f":"-Inputs!N965","v":0},{"$f":"-Inputs!O965","v":0},{"$f":"-Inputs!P965","v":0},{"$f":"-Inputs!Q965","v":0},{"$f":"-Inputs!R965","v":0},{"$f":"-Inputs!S965","v":0},{"$f":"-Inputs!T965","v":0},{"$f":"-Inputs!U965","v":0},{"$f":"-Inputs!V965","v":0},{"$f":"-Inputs!W965","v":0},{"$f":"-Inputs!X965","v":0},{"$f":"-Inputs!Y965","v":0},{"$f":"-Inputs!Z965","v":0},{"$f":"-Inputs!AA965","v":0},{"$f":"-Inputs!AB965","v":0},{"$f":"-Inputs!AC965","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I966","v":0},{"$f":"-Inputs!J966","v":0},{"$f":"-Inputs!K966","v":0},{"$f":"-Inputs!L966","v":0},{"$f":"-Inputs!M966","v":0},{"$f":"-Inputs!N966","v":-1.8189732887398561E-2},{"$f":"-Inputs!O966","v":-1.8189732887398561E-2},{"$f":"-Inputs!P966","v":-1.8189732887398561E-2},{"$f":"-Inputs!Q966","v":-1.8189732887398561E-2},{"$f":"-Inputs!R966","v":-1.8189732887398561E-2},{"$f":"-Inputs!S966","v":-1.8189732887398561E-2},{"$f":"-Inputs!T966","v":-2.0008706176138428E-2},{"$f":"-Inputs!U966","v":-2.0008706176138431E-2},{"$f":"-Inputs!V966","v":-2.0008706176138428E-2},{"$f":"-Inputs!W966","v":-2.0008706176138431E-2},{"$f":"-Inputs!X966","v":-2.0008706176138431E-2},{"$f":"-Inputs!Y966","v":-2.0008706176138428E-2},{"$f":"-Inputs!Z966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AA966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AB966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AC966","v":-2.0008706176138431E-2},-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415204E-2,-6.0026118528415197E-2]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I967","v":0},{"$f":"-Inputs!J967","v":-0.28400574816030111},{"$f":"-Inputs!K967","v":-0.28400574816030111},{"$f":"-Inputs!L967","v":-0.28400574816030111},{"$f":"-Inputs!M967","v":-0.28400574816030111},{"$f":"-Inputs!N967","v":-0.27023324695132833},{"$f":"-Inputs!O967","v":-0.27023324695132833},{"$f":"-Inputs!P967","v":-0.27023324695132833},{"$f":"-Inputs!Q967","v":-0.27023324695132833},{"$f":"-Inputs!R967","v":-0.27023324695132833},{"$f":"-Inputs!S967","v":-0.27023324695132833},{"$f":"-Inputs!T967","v":-0.2674787467095337},{"$f":"-Inputs!U967","v":-0.2674787467095337},{"$f":"-Inputs!V967","v":-0.2674787467095337},{"$f":"-Inputs!W967","v":-0.2674787467095337},{"$f":"-Inputs!X967","v":-0.2674787467095337},{"$f":"-Inputs!Y967","v":-0.22468078590142265},{"$f":"-Inputs!Z967","v":-0.22468078590142265},{"$f":"-Inputs!AA967","v":-0.22468078590142265},{"$f":"-Inputs!AB967","v":-0.22468078590142268},{"$f":"-Inputs!AC967","v":-0.22468078590142268},-0.22468078590142268,-0.22468078590142268,-0.22468078590142268,-0.22468078590142268,-0.22468078590142271]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I968","v":0},{"$f":"-Inputs!J968","v":0},{"$f":"-Inputs!K968","v":0},{"$f":"-Inputs!L968","v":0},{"$f":"-Inputs!M968","v":0},{"$f":"-Inputs!N968","v":0},{"$f":"-Inputs!O968","v":0},{"$f":"-Inputs!P968","v":0},{"$f":"-Inputs!Q968","v":0},{"$f":"-Inputs!R968","v":0},{"$f":"-Inputs!S968","v":0},{"$f":"-Inputs!T968","v":0},{"$f":"-Inputs!U968","v":0},{"$f":"-Inputs!V968","v":0},{"$f":"-Inputs!W968","v":0},{"$f":"-Inputs!X968","v":0},{"$f":"-Inputs!Y968","v":0},{"$f":"-Inputs!Z968","v":0},{"$f":"-Inputs!AA968","v":0},{"$f":"-Inputs!AB968","v":0},{"$f":"-Inputs!AC968","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I969","v":0},{"$f":"-Inputs!J969","v":0},{"$f":"-Inputs!K969","v":0},{"$f":"-Inputs!L969","v":0},{"$f":"-Inputs!M969","v":0},{"$f":"-Inputs!N969","v":0},{"$f":"-Inputs!O969","v":0},{"$f":"-Inputs!P969","v":0},{"$f":"-Inputs!Q969","v":0},{"$f":"-Inputs!R969","v":0},{"$f":"-Inputs!S969","v":0},{"$f":"-Inputs!T969","v":0},{"$f":"-Inputs!U969","v":0},{"$f":"-Inputs!V969","v":0},{"$f":"-Inputs!W969","v":0},{"$f":"-Inputs!X969","v":0},{"$f":"-Inputs!Y969","v":0},{"$f":"-Inputs!Z969","v":0},{"$f":"-Inputs!AA969","v":0},{"$f":"-Inputs!AB969","v":0},{"$f":"-Inputs!AC969","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I970","v":0},{"$f":"-Inputs!J970","v":0},{"$f":"-Inputs!K970","v":0},{"$f":"-Inputs!L970","v":0},{"$f":"-Inputs!M970","v":0},{"$f":"-Inputs!N970","v":0},{"$f":"-Inputs!O970","v":0},{"$f":"-Inputs!P970","v":0},{"$f":"-Inputs!Q970","v":0},{"$f":"-Inputs!R970","v":0},{"$f":"-Inputs!S970","v":0},{"$f":"-Inputs!T970","v":0},{"$f":"-Inputs!U970","v":0},{"$f":"-Inputs!V970","v":0},{"$f":"-Inputs!W970","v":0},{"$f":"-Inputs!X970","v":0},{"$f":"-Inputs!Y970","v":0},{"$f":"-Inputs!Z970","v":0},{"$f":"-Inputs!AA970","v":0},{"$f":"-Inputs!AB970","v":0},{"$f":"-Inputs!AC970","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I971","v":0},{"$f":"-Inputs!J971","v":0},{"$f":"-Inputs!K971","v":0},{"$f":"-Inputs!L971","v":0},{"$f":"-Inputs!M971","v":0},{"$f":"-Inputs!N971","v":0},{"$f":"-Inputs!O971","v":0},{"$f":"-Inputs!P971","v":0},{"$f":"-Inputs!Q971","v":0},{"$f":"-Inputs!R971","v":0},{"$f":"-Inputs!S971","v":0},{"$f":"-Inputs!T971","v":0},{"$f":"-Inputs!U971","v":0},{"$f":"-Inputs!V971","v":0},{"$f":"-Inputs!W971","v":0},{"$f":"-Inputs!X971","v":0},{"$f":"-Inputs!Y971","v":0},{"$f":"-Inputs!Z971","v":0},{"$f":"-Inputs!AA971","v":0},{"$f":"-Inputs!AB971","v":0},{"$f":"-Inputs!AC971","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I972","v":0},{"$f":"-Inputs!J972","v":0},{"$f":"-Inputs!K972","v":0},{"$f":"-Inputs!L972","v":0},{"$f":"-Inputs!M972","v":0},{"$f":"-Inputs!N972","v":0},{"$f":"-Inputs!O972","v":0},{"$f":"-Inputs!P972","v":0},{"$f":"-Inputs!Q972","v":0},{"$f":"-Inputs!R972","v":0},{"$f":"-Inputs!S972","v":0},{"$f":"-Inputs!T972","v":0},{"$f":"-Inputs!U972","v":0},{"$f":"-Inputs!V972","v":0},{"$f":"-Inputs!W972","v":0},{"$f":"-Inputs!X972","v":0},{"$f":"-Inputs!Y972","v":0},{"$f":"-Inputs!Z972","v":0},{"$f":"-Inputs!AA972","v":0},{"$f":"-Inputs!AB972","v":0},{"$f":"-Inputs!AC972","v":0},0,{"$f":"-IF(AE312<0,AE312,IF(AE300=0,0,MIN((AE312/AE300)*(AE312>0),AE312)))","v":0},0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I973","v":0},{"$f":"-Inputs!J973","v":0},{"$f":"-Inputs!K973","v":0},{"$f":"-Inputs!L973","v":0},{"$f":"-Inputs!M973","v":0},{"$f":"-Inputs!N973","v":0},{"$f":"-Inputs!O973","v":0},{"$f":"-Inputs!P973","v":0},{"$f":"-Inputs!Q973","v":0},{"$f":"-Inputs!R973","v":0},{"$f":"-Inputs!S973","v":0},{"$f":"-Inputs!T973","v":0},{"$f":"-Inputs!U973","v":0},{"$f":"-Inputs!V973","v":0},{"$f":"-Inputs!W973","v":0},{"$f":"-Inputs!X973","v":0},{"$f":"-Inputs!Y973","v":0},{"$f":"-Inputs!Z973","v":0},{"$f":"-Inputs!AA973","v":0},{"$f":"-Inputs!AB973","v":0},{"$f":"-Inputs!AC973","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},-0.34820640410555181,-0.34820640410555181,-0.34820640410555181,-0.34820640410555181,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.27764388266016232,-0.27764388266016232,-0.27764388266016232,-0.27764388266016238,-0.27764388266016238,{"$f":"SUM(AD340:AD349)","v":-0.31766129501243912},{"$f":"SUM(AE340:AE349)","v":-0.31766129501243906},-0.31766129501243906,-0.31766129501243906,-0.31766129501243912]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.2078668947161644},2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":1.9772634349560727},{"$f":"T304+T316+T328+T340","v":1.9443090443734714},1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,{"$f":"Y304+Y316+Y328+Y340","v":1.7795370914604649},{"$f":"Z304+Z316+Z328+Z340","v":1.7465827008778636},1.7136283102952623,1.680673919712661,1.6477195291300597,1.6147651385474584,{"$f":"AE304+AE316+AE328+AE340","v":1.5818107479648571},1.548856357382256,1.5159019667996549,1.4829475762170536]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.1753727931607658},-3.2292340176241972,-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,0,0,0,0,0,{"$f":"Y305+Y317+Y329+Y341","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":0.90948664436992821},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,{"$f":"Y306+Y318+Y330+Y342","v":0.68029600998870599},0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207,0.54023506675573685,0.48020894822732163,0.42018282969890641,0.36015671117049119,0.30013059264207598]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":8.1069974085398524},7.8229916603795511,7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,4.4401267753594764,4.1726480286499426,3.9051692819404087,3.6376905352308748,3.370211788521341,{"$f":"Y307+Y319+Y331+Y343","v":3.1455310026199181},2.9208502167184953,2.6961694308170725,2.4714886449156497,2.2468078590142269,2.022127073112804,1.7974462872113814,1.5727655013099588,1.3480847154085362,1.1234039295071137]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y308+Y320+Y332+Y344","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y309+Y321+Y333+Y345","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y310+Y322+Y334+Y346","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"Y312+Y324+Y336+Y348","v":0},{"$f":"Z312+Z324+Z336+Z348","v":0},0,0,0,0,{"$f":"AE312+AE324+AE336+AE348","v":0},0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},0,0,0,0,0,{"$f":"Y313+Y325+Y337+Y349","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":8.0489781544651784},{"$f":"SUM(J352:J361)","v":7.7007717503596274},7.3525653462540754,7.0043589421485235,6.6561525380429716,6.3361886025654428,6.0162246670879131,5.6962607316103844,5.3762967961328556,5.0563328606553268,8.1271866161922883,7.1647753606023468,6.8443335171340731,6.5238916736657995,6.2034498301975258,5.8830079867292522,{"$f":"SUM(Y352:Y361)","v":5.6053641040690891},5.3277202214089261,5.0500763387487639,4.7724324560886018,4.4947885734284387,4.1771272784159992,3.8594659834035605,3.5418046883911214,3.2241433933786823,2.9064820983662432]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.3908176910144912]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0}]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0}]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-3.3908176910144912}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,K378-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA378-1)","v":53},52,51,{"$f":"MAX(0,AD378-1)","v":50},49,48,47]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD$131=\"\",AC379-1,MIN(AC379-1,AD$131))","v":11},10,9,8,7]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD377=\"\",MAX(0,AC380-1),Inputs!$D$71-(AC$6-LEFT($A376,4)))","v":11},10,9,8,7]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,K382-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,K383-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,K385-1)","v":29},{"$f":"MAX(0,L385-1)","v":28},{"$f":"MAX(0,M385-1)","v":27},{"$f":"MAX(0,N385-1)","v":26},{"$f":"MAX(0,O385-1)","v":25},{"$f":"MAX(0,P385-1)","v":24},{"$f":"MAX(0,Q385-1)","v":23},{"$f":"MAX(0,R385-1)","v":22},{"$f":"MAX(0,S385-1)","v":21},{"$f":"MAX(0,T385-1)","v":20},{"$f":"MAX(0,U385-1)","v":19},{"$f":"MAX(0,V385-1)","v":18},{"$f":"MAX(0,W385-1)","v":17},{"$f":"MAX(0,X385-1)","v":16},{"$f":"MAX(0,Y385-1)","v":15},{"$f":"MAX(0,Z385-1)","v":14},{"$f":"MAX(0,AA385-1)","v":13},{"$f":"MAX(0,AB385-1)","v":12},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC385+1)","v":31},{"$f":"MAX(0,AD385-1)","v":30},{"$f":"MAX(0,AE385-1)","v":29},{"$f":"MAX(0,AF385-1)","v":28},{"$f":"MAX(0,AG385-1)","v":27}]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,K387-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"MAX(0,AD387-1)","v":42.598995281445561},41.598995281445561,40.598995281445561,39.598995281445561]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},{"$f":"J438","v":4.6429644075447786E-2},{"$f":"K438","v":3.9696991017518876E-2},3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,2.2252001123765526E-2,2.1887214220097238E-2,2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,2.0063279701755796E-2,1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2,1.8239345183414354E-2,1.7874558279746065E-2,1.7509771376077777E-2,1.7144984472409489E-2]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,0,2.0471447844066564,{"$f":"K439","v":1.8030861110567333},1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946,0.62617560207470857,0.56355804186723768,0.50094048165976679,0.43832292145229595]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,0,0.83248969675614171,{"$f":"K440","v":0.83080653349165945},0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,0.70979653009947152,0.6920516168469848,0.67430670359449807,0.65656179034201134,0.63881687708952462,0.62107196383703789,0.60332705058455116,0.58558213733206443,0.56783722407957771,0.55009231082709098,0.50008391893371906,0.45007552704034715,0.40006713514697523,0.35005874325360331]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,0,2.1145477183535752,{"$f":"K441","v":1.8320568171313081},1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383,0.39987917274983986,0.3598912554748559,0.31990333819987193,0.27991542092488797]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,{"$f":"K442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,{"$f":"K443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,{"$f":"K444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,0,0,{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},0,{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0}]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,0,0,{"$f":"K446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y446","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":5.0406118435918206},{"$f":"SUM(L390:L399)","v":4.5056464526972198},3.9706810618026185,3.4357156709080172,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684527,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668163,2.4218581995405213,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983964,1.8180718728597867,1.6973566952211769,1.5443780389416817,1.3913993826621869,1.2384207263826918,1.0854420701031966]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":4.6429644075447786E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.0471447844066564}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":0.83248969675614171}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.1145477183535752}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":5.0406118435918206}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1509","v":0},{"$f":"-Inputs!U1509","v":0},{"$f":"-Inputs!V1509","v":0},{"$f":"-Inputs!W1509","v":0},{"$f":"-Inputs!X1509","v":0},{"$f":"-Inputs!Y1509","v":0},{"$f":"-Inputs!Z1509","v":0},{"$f":"-Inputs!AA1509","v":0},{"$f":"-Inputs!AB1509","v":0},{"$f":"-Inputs!AC1509","v":0},{"$f":"-Inputs!AD1509","v":0},{"$f":"-Inputs!AE1509","v":0},{"$f":"-Inputs!AF1509","v":0},{"$f":"-Inputs!AG1509","v":0},{"$f":"-Inputs!AH1509","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1510","v":0},{"$f":"-Inputs!U1510","v":0},{"$f":"-Inputs!V1510","v":0},{"$f":"-Inputs!W1510","v":0},{"$f":"-Inputs!X1510","v":0},{"$f":"-Inputs!Y1510","v":0},{"$f":"-Inputs!Z1510","v":0},{"$f":"-Inputs!AA1510","v":0},{"$f":"-Inputs!AB1510","v":0},{"$f":"-Inputs!AC1510","v":0},{"$f":"-Inputs!AD1510","v":0},{"$f":"-Inputs!AE1510","v":0},{"$f":"-Inputs!AF1510","v":0},{"$f":"-Inputs!AG1510","v":0},{"$f":"-Inputs!AH1510","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1511","v":0},{"$f":"-Inputs!U1511","v":0},{"$f":"-Inputs!V1511","v":0},{"$f":"-Inputs!W1511","v":0},{"$f":"-Inputs!X1511","v":0},{"$f":"-Inputs!Y1511","v":0},{"$f":"-Inputs!Z1511","v":0},{"$f":"-Inputs!AA1511","v":0},{"$f":"-Inputs!AB1511","v":0},{"$f":"-Inputs!AC1511","v":0},{"$f":"-Inputs!AD1511","v":0},{"$f":"-Inputs!AE1511","v":0},{"$f":"-Inputs!AF1511","v":0},{"$f":"-Inputs!AG1511","v":0},{"$f":"-Inputs!AH1511","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1512","v":-3.3670158029678256E-3},{"$f":"-Inputs!U1512","v":0},{"$f":"-Inputs!V1512","v":0},{"$f":"-Inputs!W1512","v":0},{"$f":"-Inputs!X1512","v":0},{"$f":"-Inputs!Y1512","v":0},{"$f":"-Inputs!Z1512","v":0},{"$f":"-Inputs!AA1512","v":0},{"$f":"-Inputs!AB1512","v":0},{"$f":"-Inputs!AC1512","v":0},{"$f":"-Inputs!AD1512","v":0},{"$f":"-Inputs!AE1512","v":0},{"$f":"-Inputs!AF1512","v":0},{"$f":"-Inputs!AG1512","v":0},{"$f":"-Inputs!AH1512","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1513","v":0},{"$f":"-Inputs!U1513","v":0},{"$f":"-Inputs!V1513","v":0},{"$f":"-Inputs!W1513","v":0},{"$f":"-Inputs!X1513","v":0},{"$f":"-Inputs!Y1513","v":0},{"$f":"-Inputs!Z1513","v":0},{"$f":"-Inputs!AA1513","v":0},{"$f":"-Inputs!AB1513","v":0},{"$f":"-Inputs!AC1513","v":0},{"$f":"-Inputs!AD1513","v":0},{"$f":"-Inputs!AE1513","v":0},{"$f":"-Inputs!AF1513","v":0},{"$f":"-Inputs!AG1513","v":0},{"$f":"-Inputs!AH1513","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1514","v":0},{"$f":"-Inputs!U1514","v":0},{"$f":"-Inputs!V1514","v":0},{"$f":"-Inputs!W1514","v":0},{"$f":"-Inputs!X1514","v":0},{"$f":"-Inputs!Y1514","v":0},{"$f":"-Inputs!Z1514","v":0},{"$f":"-Inputs!AA1514","v":0},{"$f":"-Inputs!AB1514","v":0},{"$f":"-Inputs!AC1514","v":0},{"$f":"-Inputs!AD1514","v":0},{"$f":"-Inputs!AE1514","v":0},{"$f":"-Inputs!AF1514","v":0},{"$f":"-Inputs!AG1514","v":0},{"$f":"-Inputs!AH1514","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1515","v":0},{"$f":"-Inputs!U1515","v":0},{"$f":"-Inputs!V1515","v":0},{"$f":"-Inputs!W1515","v":0},{"$f":"-Inputs!X1515","v":0},{"$f":"-Inputs!Y1515","v":0},{"$f":"-Inputs!Z1515","v":0},{"$f":"-Inputs!AA1515","v":0},{"$f":"-Inputs!AB1515","v":0},{"$f":"-Inputs!AC1515","v":0},{"$f":"-Inputs!AD1515","v":0},{"$f":"-Inputs!AE1515","v":0},{"$f":"-Inputs!AF1515","v":0},{"$f":"-Inputs!AG1515","v":0},{"$f":"-Inputs!AH1515","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1516","v":0},{"$f":"-Inputs!U1516","v":0},{"$f":"-Inputs!V1516","v":0},{"$f":"-Inputs!W1516","v":0},{"$f":"-Inputs!X1516","v":0},{"$f":"-Inputs!Y1516","v":0},{"$f":"-Inputs!Z1516","v":0},{"$f":"-Inputs!AA1516","v":0},{"$f":"-Inputs!AB1516","v":0},{"$f":"-Inputs!AC1516","v":0},{"$f":"-Inputs!AD1516","v":0},{"$f":"-Inputs!AE1516","v":0},{"$f":"-Inputs!AF1516","v":0},{"$f":"-Inputs!AG1516","v":0},{"$f":"-Inputs!AH1516","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1517","v":0},{"$f":"-Inputs!U1517","v":0},{"$f":"-Inputs!V1517","v":0},{"$f":"-Inputs!W1517","v":0},{"$f":"-Inputs!X1517","v":0},{"$f":"-Inputs!Y1517","v":0},{"$f":"-Inputs!Z1517","v":0},{"$f":"-Inputs!AA1517","v":0},{"$f":"-Inputs!AB1517","v":0},{"$f":"-Inputs!AC1517","v":0},{"$f":"-Inputs!AD1517","v":0},{"$f":"-Inputs!AE1517","v":0},{"$f":"-Inputs!AF1517","v":0},{"$f":"-Inputs!AG1517","v":0},{"$f":"-Inputs!AH1517","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1518","v":0},{"$f":"-Inputs!U1518","v":0},{"$f":"-Inputs!V1518","v":0},{"$f":"-Inputs!W1518","v":0},{"$f":"-Inputs!X1518","v":0},{"$f":"-Inputs!Y1518","v":0},{"$f":"-Inputs!Z1518","v":0},{"$f":"-Inputs!AA1518","v":0},{"$f":"-Inputs!AB1518","v":0},{"$f":"-Inputs!AC1518","v":0},{"$f":"-Inputs!AD1518","v":0},{"$f":"-Inputs!AE1518","v":0},{"$f":"-Inputs!AF1518","v":0},{"$f":"-Inputs!AG1518","v":0},{"$f":"-Inputs!AH1518","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-3.3670158029678256E-3},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE414:AE423)","v":0},0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K976","v":-6.7326530579289098E-3},{"$f":"-Inputs!L976","v":-6.7326530579289098E-3},{"$f":"-Inputs!M976","v":-6.7326530579289098E-3},{"$f":"-Inputs!N976","v":-6.6328062964925399E-4},{"$f":"-Inputs!O976","v":-6.6328062964925399E-4},{"$f":"-Inputs!P976","v":-6.6328062964925399E-4},{"$f":"-Inputs!Q976","v":-6.6328062964925399E-4},{"$f":"-Inputs!R976","v":-6.6328062964925399E-4},{"$f":"-Inputs!S976","v":-6.6328062964925399E-4},{"$f":"-Inputs!T976","v":-3.6478690366828725E-4},{"$f":"-Inputs!U976","v":-3.6478690366828725E-4},{"$f":"-Inputs!V976","v":-3.647869036682872E-4},{"$f":"-Inputs!W976","v":-3.647869036682872E-4},{"$f":"-Inputs!X976","v":-3.6478690366828715E-4},{"$f":"-Inputs!Y976","v":-3.6478690366828742E-4},{"$f":"-Inputs!Z976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AA976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AB976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AC976","v":-3.6478690366828742E-4},{"$f":"-IF(AD390<0,AD390,IF(AD378=0,0,MIN((AD390/AD378)*(AD390>0),AD390)))","v":-3.6478690366828709E-4},{"$f":"-IF(AE390<0,AE390,IF(AE378=0,0,MIN((AE390/AE378)*(AE390>0),AE390)))","v":-3.6478690366828709E-4},-3.6478690366828704E-4,-3.6478690366828704E-4,-3.6478690366828698E-4]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K977","v":-0.24405867334992304},{"$f":"-Inputs!L977","v":-0.24405867334992304},{"$f":"-Inputs!M977","v":-0.24405867334992304},{"$f":"-Inputs!N977","v":0},{"$f":"-Inputs!O977","v":0},{"$f":"-Inputs!P977","v":0},{"$f":"-Inputs!Q977","v":0},{"$f":"-Inputs!R977","v":0},{"$f":"-Inputs!S977","v":0},{"$f":"-Inputs!T977","v":-6.2617560207470807E-2},{"$f":"-Inputs!U977","v":-6.2617560207470807E-2},{"$f":"-Inputs!V977","v":-6.2617560207470807E-2},{"$f":"-Inputs!W977","v":-6.2617560207470807E-2},{"$f":"-Inputs!X977","v":-6.2617560207470793E-2},{"$f":"-Inputs!Y977","v":-6.2617560207470821E-2},{"$f":"-Inputs!Z977","v":-6.2617560207470821E-2},{"$f":"-Inputs!AA977","v":-6.2617560207470807E-2},{"$f":"-Inputs!AB977","v":-6.2617560207470807E-2},{"$f":"-Inputs!AC977","v":-6.2617560207470807E-2},-6.2617560207470863E-2,-6.2617560207470863E-2,-6.2617560207470849E-2,-6.2617560207470849E-2,-6.2617560207470849E-2]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K978","v":-1.6831632644822275E-3},{"$f":"-Inputs!L978","v":-1.6831632644822275E-3},{"$f":"-Inputs!M978","v":-1.6831632644822275E-3},{"$f":"-Inputs!N978","v":-1.6649793935122833E-2},{"$f":"-Inputs!O978","v":-1.6649793935122833E-2},{"$f":"-Inputs!P978","v":-1.6649793935122833E-2},{"$f":"-Inputs!Q978","v":-1.6649793935122833E-2},{"$f":"-Inputs!R978","v":-1.6649793935122833E-2},{"$f":"-Inputs!S978","v":-1.6649793935122833E-2},{"$f":"-Inputs!T978","v":-1.7744913252486769E-2},{"$f":"-Inputs!U978","v":-1.7744913252486765E-2},{"$f":"-Inputs!V978","v":-1.7744913252486765E-2},{"$f":"-Inputs!W978","v":-1.7744913252486765E-2},{"$f":"-Inputs!X978","v":-1.7744913252486765E-2},{"$f":"-Inputs!Y978","v":-1.7744913252486783E-2},{"$f":"-Inputs!Z978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AA978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AB978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AC978","v":-1.7744913252486783E-2},-5.000839189337191E-2,-5.0008391893371903E-2,-5.0008391893371903E-2,-5.0008391893371903E-2,-5.0008391893371903E-2]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K979","v":-0.28249090122226711},{"$f":"-Inputs!L979","v":-0.28249090122226711},{"$f":"-Inputs!M979","v":-0.28249090122226711},{"$f":"-Inputs!N979","v":-7.0484923945119168E-2},{"$f":"-Inputs!O979","v":-7.0484923945119168E-2},{"$f":"-Inputs!P979","v":-7.0484923945119168E-2},{"$f":"-Inputs!Q979","v":-7.0484923945119168E-2},{"$f":"-Inputs!R979","v":-7.0484923945119168E-2},{"$f":"-Inputs!S979","v":-7.0484923945119168E-2},{"$f":"-Inputs!T979","v":-4.0198355762669467E-2},{"$f":"-Inputs!U979","v":-4.0198355762669467E-2},{"$f":"-Inputs!V979","v":-4.019835576266946E-2},{"$f":"-Inputs!W979","v":-4.019835576266946E-2},{"$f":"-Inputs!X979","v":-4.0198355762669453E-2},{"$f":"-Inputs!Y979","v":-3.9987917274983964E-2},{"$f":"-Inputs!Z979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AA979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AB979","v":-3.9987917274983957E-2},{"$f":"-Inputs!AC979","v":-3.9987917274983957E-2},-3.9987917274983985E-2,-3.9987917274983985E-2,-3.9987917274983992E-2,-3.9987917274983992E-2,-3.9987917274983999E-2]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K980","v":0},{"$f":"-Inputs!L980","v":0},{"$f":"-Inputs!M980","v":0},{"$f":"-Inputs!N980","v":0},{"$f":"-Inputs!O980","v":0},{"$f":"-Inputs!P980","v":0},{"$f":"-Inputs!Q980","v":0},{"$f":"-Inputs!R980","v":0},{"$f":"-Inputs!S980","v":0},{"$f":"-Inputs!T980","v":0},{"$f":"-Inputs!U980","v":0},{"$f":"-Inputs!V980","v":0},{"$f":"-Inputs!W980","v":0},{"$f":"-Inputs!X980","v":0},{"$f":"-Inputs!Y980","v":0},{"$f":"-Inputs!Z980","v":0},{"$f":"-Inputs!AA980","v":0},{"$f":"-Inputs!AB980","v":0},{"$f":"-Inputs!AC980","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K981","v":0},{"$f":"-Inputs!L981","v":0},{"$f":"-Inputs!M981","v":0},{"$f":"-Inputs!N981","v":0},{"$f":"-Inputs!O981","v":0},{"$f":"-Inputs!P981","v":0},{"$f":"-Inputs!Q981","v":0},{"$f":"-Inputs!R981","v":0},{"$f":"-Inputs!S981","v":0},{"$f":"-Inputs!T981","v":0},{"$f":"-Inputs!U981","v":0},{"$f":"-Inputs!V981","v":0},{"$f":"-Inputs!W981","v":0},{"$f":"-Inputs!X981","v":0},{"$f":"-Inputs!Y981","v":0},{"$f":"-Inputs!Z981","v":0},{"$f":"-Inputs!AA981","v":0},{"$f":"-Inputs!AB981","v":0},{"$f":"-Inputs!AC981","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K982","v":0},{"$f":"-Inputs!L982","v":0},{"$f":"-Inputs!M982","v":0},{"$f":"-Inputs!N982","v":0},{"$f":"-Inputs!O982","v":0},{"$f":"-Inputs!P982","v":0},{"$f":"-Inputs!Q982","v":0},{"$f":"-Inputs!R982","v":0},{"$f":"-Inputs!S982","v":0},{"$f":"-Inputs!T982","v":0},{"$f":"-Inputs!U982","v":0},{"$f":"-Inputs!V982","v":0},{"$f":"-Inputs!W982","v":0},{"$f":"-Inputs!X982","v":0},{"$f":"-Inputs!Y982","v":0},{"$f":"-Inputs!Z982","v":0},{"$f":"-Inputs!AA982","v":0},{"$f":"-Inputs!AB982","v":0},{"$f":"-Inputs!AC982","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K983","v":0},{"$f":"-Inputs!L983","v":0},{"$f":"-Inputs!M983","v":0},{"$f":"-Inputs!N983","v":0},{"$f":"-Inputs!O983","v":0},{"$f":"-Inputs!P983","v":0},{"$f":"-Inputs!Q983","v":0},{"$f":"-Inputs!R983","v":0},{"$f":"-Inputs!S983","v":0},{"$f":"-Inputs!T983","v":0},{"$f":"-Inputs!U983","v":0},{"$f":"-Inputs!V983","v":0},{"$f":"-Inputs!W983","v":0},{"$f":"-Inputs!X983","v":0},{"$f":"-Inputs!Y983","v":0},{"$f":"-Inputs!Z983","v":0},{"$f":"-Inputs!AA983","v":0},{"$f":"-Inputs!AB983","v":0},{"$f":"-Inputs!AC983","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K984","v":0},{"$f":"-Inputs!L984","v":0},{"$f":"-Inputs!M984","v":0},{"$f":"-Inputs!N984","v":0},{"$f":"-Inputs!O984","v":0},{"$f":"-Inputs!P984","v":0},{"$f":"-Inputs!Q984","v":0},{"$f":"-Inputs!R984","v":0},{"$f":"-Inputs!S984","v":0},{"$f":"-Inputs!T984","v":0},{"$f":"-Inputs!U984","v":0},{"$f":"-Inputs!V984","v":0},{"$f":"-Inputs!W984","v":0},{"$f":"-Inputs!X984","v":0},{"$f":"-Inputs!Y984","v":0},{"$f":"-Inputs!Z984","v":0},{"$f":"-Inputs!AA984","v":0},{"$f":"-Inputs!AB984","v":0},{"$f":"-Inputs!AC984","v":0},0,{"$f":"-IF(AE398<0,AE398,IF(AE386=0,0,MIN((AE398/AE386)*(AE398>0),AE398)))","v":0},0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K985","v":0},{"$f":"-Inputs!L985","v":0},{"$f":"-Inputs!M985","v":0},{"$f":"-Inputs!N985","v":0},{"$f":"-Inputs!O985","v":0},{"$f":"-Inputs!P985","v":0},{"$f":"-Inputs!Q985","v":0},{"$f":"-Inputs!R985","v":0},{"$f":"-Inputs!S985","v":0},{"$f":"-Inputs!T985","v":0},{"$f":"-Inputs!U985","v":0},{"$f":"-Inputs!V985","v":0},{"$f":"-Inputs!W985","v":0},{"$f":"-Inputs!X985","v":0},{"$f":"-Inputs!Y985","v":0},{"$f":"-Inputs!Z985","v":0},{"$f":"-Inputs!AA985","v":0},{"$f":"-Inputs!AB985","v":0},{"$f":"-Inputs!AC985","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.53496539089460127},-0.53496539089460127,-0.53496539089460127,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629529,-0.12071517763860985,-0.12071517763860985,-0.12071517763860984,-0.12071517763860984,-0.12071517763860984,{"$f":"SUM(AD426:AD435)","v":-0.15297865627949506},{"$f":"SUM(AE426:AE435)","v":-0.15297865627949503},-0.15297865627949503,-0.15297865627949503,-0.15297865627949503]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":4.6429644075447786E-2},3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.2252001123765526E-2},{"$f":"T390+T402+T414+T426","v":2.1887214220097238E-2},2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,{"$f":"Y390+Y402+Y414+Y426","v":2.0063279701755796E-2},{"$f":"Z390+Z402+Z414+Z426","v":1.9698492798087507E-2},1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2,{"$f":"MAX(AD390+AD402+AD414+AD426,0)","v":1.8239345183414354E-2},{"$f":"AE390+AE402+AE414+AE426","v":1.7874558279746065E-2},1.7509771376077777E-2,1.7144984472409489E-2,1.67801975687412E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.0471447844066564},1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,{"$f":"Y391+Y403+Y415+Y427","v":0.93926340311206258},0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946,0.62617560207470857,0.56355804186723768,0.50094048165976679,0.43832292145229595,0.37570536124482512]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":0.83248969675614171},0.83080653349165945,0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,0.70979653009947152,0.6920516168469848,0.67430670359449807,0.65656179034201134,0.63881687708952462,{"$f":"Y392+Y404+Y416+Y428","v":0.62107196383703789},0.60332705058455116,0.58558213733206443,0.56783722407957771,0.55009231082709098,0.50008391893371906,0.45007552704034715,0.40006713514697523,0.35005874325360331,0.30005035136023139]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.1145477183535752},1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,{"$f":"Y393+Y405+Y417+Y429","v":0.59981875912475968},0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383,0.39987917274983986,0.3598912554748559,0.31990333819987193,0.27991542092488797,0.23992750364990398]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y394+Y406+Y418+Y430","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y395+Y407+Y419+Y431","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y396+Y408+Y420+Y432","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"Y398+Y410+Y422+Y434","v":0},{"$f":"Z398+Z410+Z422+Z434","v":0},0,0,0,{"$f":"MAX(AD398+AD410+AD422+AD434,0)","v":0},{"$f":"AE398+AE410+AE422+AE434","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},0,0,0,0,0,{"$f":"Y399+Y411+Y423+Y435","v":0},0,0,0,0,{"$f":"MAX(AD399+AD411+AD423+AD435,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":5.0406118435918206},{"$f":"SUM(K438:K447)","v":4.5056464526972198},3.9706810618026185,3.4357156709080172,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684527,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668163,2.4218581995405213,2.3009325834142258,{"$f":"SUM(Y438:Y447)","v":2.1802174057756156},2.0595022281370063,1.9387870504983964,1.8180718728597867,1.6973566952211769,{"$f":"SUM(AD438:AD447)","v":1.5443780389416817},1.3913993826621869,1.2384207263826918,1.0854420701031966,0.93246341382370179]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,L464-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB464-1)","v":53},52,{"$f":"MAX(0,AD464-1)","v":51},50,49,48]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD$131=\"\",AC465-1,MIN(AC465-1,AD$131))","v":12},11,10,9,8]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD463=\"\",MAX(0,AC466-1),Inputs!$D$71-(AC$6-LEFT($A462,4)))","v":12},11,10,9,8]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,L468-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,L469-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,L471-1)","v":29},{"$f":"MAX(0,M471-1)","v":28},{"$f":"MAX(0,N471-1)","v":27},{"$f":"MAX(0,O471-1)","v":26},{"$f":"MAX(0,P471-1)","v":25},{"$f":"MAX(0,Q471-1)","v":24},{"$f":"MAX(0,R471-1)","v":23},{"$f":"MAX(0,S471-1)","v":22},{"$f":"MAX(0,T471-1)","v":21},{"$f":"MAX(0,U471-1)","v":20},{"$f":"MAX(0,V471-1)","v":19},{"$f":"MAX(0,W471-1)","v":18},{"$f":"MAX(0,X471-1)","v":17},{"$f":"MAX(0,Y471-1)","v":16},{"$f":"MAX(0,Z471-1)","v":15},{"$f":"MAX(0,AA471-1)","v":14},{"$f":"MAX(0,AB471-1)","v":13},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC471+1)","v":32},{"$f":"MAX(0,AD471-1)","v":31},{"$f":"MAX(0,AE471-1)","v":30},{"$f":"MAX(0,AF471-1)","v":29},{"$f":"MAX(0,AG471-1)","v":28}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,L473-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"MAX(0,AD473-1)","v":43.598995281445561},42.598995281445561,41.598995281445561,40.598995281445561]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},{"$f":"K524","v":9.5739619080742119E-2},{"$f":"L524","v":9.1940479140910802E-2},8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,7.9935086137015846E-2,7.8645810554160756E-2,7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,7.2199432639885305E-2,7.0910157057030215E-2,6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2,6.5753054725609855E-2,6.4463779142754765E-2,6.3174503559899675E-2,6.1885227977044578E-2]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,0,0.12475209584795395,{"$f":"L525","v":-0.1249171217169097},-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,0,0.53600077140215929,{"$f":"L526","v":0.53431760813767704},0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.1230617296491476,{"$f":"L527","v":0.80213860055453634},0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709,0.11395488458531566,0.10359534962301424,9.3235814660712818E-2,8.2876279698411395E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,{"$f":"L528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,{"$f":"L529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,{"$f":"L530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,0,0,{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0},0,{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0}]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,{"$f":"L532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z532","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":1.8795542159800029},{"$f":"SUM(M476:M485)","v":1.3034795661162146},0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670797,0.22630318149155149,0.214654370946395,0.20300556040123852,0.19135674985608203,0.17970793931092552,0.16805912876576901,0.15641031822061249,0.14476150767545598]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":9.5739619080742119E-2}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.12475209584795395}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.53600077140215929}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.1230617296491476}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":1.8795542159800029}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1521","v":0},{"$f":"-Inputs!U1521","v":0},{"$f":"-Inputs!V1521","v":0},{"$f":"-Inputs!W1521","v":0},{"$f":"-Inputs!X1521","v":0},{"$f":"-Inputs!Y1521","v":0},{"$f":"-Inputs!Z1521","v":0},{"$f":"-Inputs!AA1521","v":0},{"$f":"-Inputs!AB1521","v":0},{"$f":"-Inputs!AC1521","v":0},{"$f":"-Inputs!AD1521","v":0},{"$f":"-Inputs!AE1521","v":0},{"$f":"-Inputs!AF1521","v":0},{"$f":"-Inputs!AG1521","v":0},{"$f":"-Inputs!AH1521","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1522","v":0},{"$f":"-Inputs!U1522","v":0},{"$f":"-Inputs!V1522","v":0},{"$f":"-Inputs!W1522","v":0},{"$f":"-Inputs!X1522","v":0},{"$f":"-Inputs!Y1522","v":0},{"$f":"-Inputs!Z1522","v":0},{"$f":"-Inputs!AA1522","v":0},{"$f":"-Inputs!AB1522","v":0},{"$f":"-Inputs!AC1522","v":0},{"$f":"-Inputs!AD1522","v":0},{"$f":"-Inputs!AE1522","v":0},{"$f":"-Inputs!AF1522","v":0},{"$f":"-Inputs!AG1522","v":0},{"$f":"-Inputs!AH1522","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1523","v":0},{"$f":"-Inputs!U1523","v":0},{"$f":"-Inputs!V1523","v":0},{"$f":"-Inputs!W1523","v":-1.8109046753009252},{"$f":"-Inputs!X1523","v":0},{"$f":"-Inputs!Y1523","v":0},{"$f":"-Inputs!Z1523","v":0},{"$f":"-Inputs!AA1523","v":0},{"$f":"-Inputs!AB1523","v":0},{"$f":"-Inputs!AC1523","v":0},{"$f":"-Inputs!AD1523","v":0},{"$f":"-Inputs!AE1523","v":0},{"$f":"-Inputs!AF1523","v":0},{"$f":"-Inputs!AG1523","v":0},{"$f":"-Inputs!AH1523","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1524","v":-2.2172139005040906E-2},{"$f":"-Inputs!U1524","v":0},{"$f":"-Inputs!V1524","v":0},{"$f":"-Inputs!W1524","v":0},{"$f":"-Inputs!X1524","v":0},{"$f":"-Inputs!Y1524","v":0},{"$f":"-Inputs!Z1524","v":0},{"$f":"-Inputs!AA1524","v":0},{"$f":"-Inputs!AB1524","v":0},{"$f":"-Inputs!AC1524","v":0},{"$f":"-Inputs!AD1524","v":0},{"$f":"-Inputs!AE1524","v":0},{"$f":"-Inputs!AF1524","v":0},{"$f":"-Inputs!AG1524","v":0},{"$f":"-Inputs!AH1524","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1525","v":0},{"$f":"-Inputs!U1525","v":0},{"$f":"-Inputs!V1525","v":0},{"$f":"-Inputs!W1525","v":0},{"$f":"-Inputs!X1525","v":0},{"$f":"-Inputs!Y1525","v":0},{"$f":"-Inputs!Z1525","v":0},{"$f":"-Inputs!AA1525","v":0},{"$f":"-Inputs!AB1525","v":0},{"$f":"-Inputs!AC1525","v":0},{"$f":"-Inputs!AD1525","v":0},{"$f":"-Inputs!AE1525","v":0},{"$f":"-Inputs!AF1525","v":0},{"$f":"-Inputs!AG1525","v":0},{"$f":"-Inputs!AH1525","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1526","v":0},{"$f":"-Inputs!U1526","v":0},{"$f":"-Inputs!V1526","v":0},{"$f":"-Inputs!W1526","v":0},{"$f":"-Inputs!X1526","v":0},{"$f":"-Inputs!Y1526","v":0},{"$f":"-Inputs!Z1526","v":0},{"$f":"-Inputs!AA1526","v":0},{"$f":"-Inputs!AB1526","v":0},{"$f":"-Inputs!AC1526","v":0},{"$f":"-Inputs!AD1526","v":0},{"$f":"-Inputs!AE1526","v":0},{"$f":"-Inputs!AF1526","v":0},{"$f":"-Inputs!AG1526","v":0},{"$f":"-Inputs!AH1526","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1527","v":0},{"$f":"-Inputs!U1527","v":0},{"$f":"-Inputs!V1527","v":0},{"$f":"-Inputs!W1527","v":0},{"$f":"-Inputs!X1527","v":0},{"$f":"-Inputs!Y1527","v":0},{"$f":"-Inputs!Z1527","v":0},{"$f":"-Inputs!AA1527","v":0},{"$f":"-Inputs!AB1527","v":0},{"$f":"-Inputs!AC1527","v":0},{"$f":"-Inputs!AD1527","v":0},{"$f":"-Inputs!AE1527","v":0},{"$f":"-Inputs!AF1527","v":0},{"$f":"-Inputs!AG1527","v":0},{"$f":"-Inputs!AH1527","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1528","v":0},{"$f":"-Inputs!U1528","v":0},{"$f":"-Inputs!V1528","v":0},{"$f":"-Inputs!W1528","v":0},{"$f":"-Inputs!X1528","v":0},{"$f":"-Inputs!Y1528","v":0},{"$f":"-Inputs!Z1528","v":0},{"$f":"-Inputs!AA1528","v":0},{"$f":"-Inputs!AB1528","v":0},{"$f":"-Inputs!AC1528","v":0},{"$f":"-Inputs!AD1528","v":0},{"$f":"-Inputs!AE1528","v":0},{"$f":"-Inputs!AF1528","v":0},{"$f":"-Inputs!AG1528","v":0},{"$f":"-Inputs!AH1528","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1529","v":0},{"$f":"-Inputs!U1529","v":0},{"$f":"-Inputs!V1529","v":0},{"$f":"-Inputs!W1529","v":0},{"$f":"-Inputs!X1529","v":0},{"$f":"-Inputs!Y1529","v":0},{"$f":"-Inputs!Z1529","v":0},{"$f":"-Inputs!AA1529","v":0},{"$f":"-Inputs!AB1529","v":0},{"$f":"-Inputs!AC1529","v":0},{"$f":"-Inputs!AD1529","v":0},{"$f":"-Inputs!AE1529","v":0},{"$f":"-Inputs!AF1529","v":0},{"$f":"-Inputs!AG1529","v":0},{"$f":"-Inputs!AH1529","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1530","v":0},{"$f":"-Inputs!U1530","v":0},{"$f":"-Inputs!V1530","v":0},{"$f":"-Inputs!W1530","v":0},{"$f":"-Inputs!X1530","v":0},{"$f":"-Inputs!Y1530","v":0},{"$f":"-Inputs!Z1530","v":0},{"$f":"-Inputs!AA1530","v":0},{"$f":"-Inputs!AB1530","v":0},{"$f":"-Inputs!AC1530","v":0},{"$f":"-Inputs!AD1530","v":0},{"$f":"-Inputs!AE1530","v":0},{"$f":"-Inputs!AF1530","v":0},{"$f":"-Inputs!AG1530","v":0},{"$f":"-Inputs!AH1530","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.2172139005040906E-2},0,0,-1.8109046753009252,0,0,0,0,0,0,0,{"$f":"SUM(AE500:AE509)","v":0},0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L988","v":-3.7991399398313169E-3},{"$f":"-Inputs!M988","v":-3.7991399398313169E-3},{"$f":"-Inputs!N988","v":-1.3677088440106015E-3},{"$f":"-Inputs!O988","v":-1.3677088440106015E-3},{"$f":"-Inputs!P988","v":-1.3677088440106015E-3},{"$f":"-Inputs!Q988","v":-1.3677088440106015E-3},{"$f":"-Inputs!R988","v":-1.3677088440106015E-3},{"$f":"-Inputs!S988","v":-1.3677088440106015E-3},{"$f":"-Inputs!T988","v":-1.2892755828550955E-3},{"$f":"-Inputs!U988","v":-1.2892755828550955E-3},{"$f":"-Inputs!V988","v":-1.2892755828550955E-3},{"$f":"-Inputs!W988","v":-1.2892755828550957E-3},{"$f":"-Inputs!X988","v":-1.2892755828550957E-3},{"$f":"-Inputs!Y988","v":-1.2892755828550939E-3},{"$f":"-Inputs!Z988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AA988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AB988","v":-1.2892755828550935E-3},{"$f":"-Inputs!AC988","v":-1.2892755828550935E-3},{"$f":"-IF(AD476<0,AD476,IF(AD464=0,0,MIN((AD476/AD464)*(AD476>0),AD476)))","v":-1.289275582855095E-3},{"$f":"-IF(AE476<0,AE476,IF(AE464=0,0,MIN((AE476/AE464)*(AE476>0),AE476)))","v":-1.2892755828550952E-3},-1.2892755828550952E-3,-1.2892755828550955E-3,-1.2892755828550955E-3]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L989","v":-0.24966921756486365},{"$f":"-Inputs!M989","v":-0.24966921756486365},{"$f":"-Inputs!N989","v":0},{"$f":"-Inputs!O989","v":0},{"$f":"-Inputs!P989","v":0},{"$f":"-Inputs!Q989","v":0},{"$f":"-Inputs!R989","v":0},{"$f":"-Inputs!S989","v":0},{"$f":"-Inputs!T989","v":0},{"$f":"-Inputs!U989","v":0},{"$f":"-Inputs!V989","v":0},{"$f":"-Inputs!W989","v":0},{"$f":"-Inputs!X989","v":0},{"$f":"-Inputs!Y989","v":0},{"$f":"-Inputs!Z989","v":0},{"$f":"-Inputs!AA989","v":0},{"$f":"-Inputs!AB989","v":0},{"$f":"-Inputs!AC989","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L990","v":-1.6831632644822275E-3},{"$f":"-Inputs!M990","v":-1.6831632644822275E-3},{"$f":"-Inputs!N990","v":-1.0720015428043184E-2},{"$f":"-Inputs!O990","v":-1.0720015428043184E-2},{"$f":"-Inputs!P990","v":-1.0720015428043184E-2},{"$f":"-Inputs!Q990","v":-1.0720015428043184E-2},{"$f":"-Inputs!R990","v":-1.0720015428043184E-2},{"$f":"-Inputs!S990","v":-1.0720015428043184E-2},{"$f":"-Inputs!T990","v":-1.115034172154609E-2},{"$f":"-Inputs!U990","v":-1.115034172154609E-2},{"$f":"-Inputs!V990","v":-1.115034172154609E-2},{"$f":"-Inputs!W990","v":-1.115034172154609E-2},{"$f":"-Inputs!X990","v":-1.115034172154609E-2},{"$f":"-Inputs!Y990","v":1.3983420316037203},{"$f":"-Inputs!Z990","v":0},{"$f":"-Inputs!AA990","v":0},{"$f":"-Inputs!AB990","v":0},{"$f":"-Inputs!AC990","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L991","v":-0.32092312909461135},{"$f":"-Inputs!M991","v":-0.32092312909461135},{"$f":"-Inputs!N991","v":-3.7435390988304916E-2},{"$f":"-Inputs!O991","v":-3.7435390988304916E-2},{"$f":"-Inputs!P991","v":-3.7435390988304916E-2},{"$f":"-Inputs!Q991","v":-3.7435390988304916E-2},{"$f":"-Inputs!R991","v":-3.7435390988304916E-2},{"$f":"-Inputs!S991","v":-3.7435390988304916E-2},{"$f":"-Inputs!T991","v":-1.1663778433186152E-2},{"$f":"-Inputs!U991","v":-1.1663778433186148E-2},{"$f":"-Inputs!V991","v":-1.1663778433186148E-2},{"$f":"-Inputs!W991","v":-1.1663778433186148E-2},{"$f":"-Inputs!X991","v":-1.1663778433186148E-2},{"$f":"-Inputs!Y991","v":-1.0359534962301391E-2},{"$f":"-Inputs!Z991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AA991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AB991","v":-1.0359534962301395E-2},{"$f":"-Inputs!AC991","v":-1.0359534962301395E-2},-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2,-1.0359534962301424E-2]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L992","v":0},{"$f":"-Inputs!M992","v":0},{"$f":"-Inputs!N992","v":0},{"$f":"-Inputs!O992","v":0},{"$f":"-Inputs!P992","v":0},{"$f":"-Inputs!Q992","v":0},{"$f":"-Inputs!R992","v":0},{"$f":"-Inputs!S992","v":0},{"$f":"-Inputs!T992","v":0},{"$f":"-Inputs!U992","v":0},{"$f":"-Inputs!V992","v":0},{"$f":"-Inputs!W992","v":0},{"$f":"-Inputs!X992","v":0},{"$f":"-Inputs!Y992","v":0},{"$f":"-Inputs!Z992","v":0},{"$f":"-Inputs!AA992","v":0},{"$f":"-Inputs!AB992","v":0},{"$f":"-Inputs!AC992","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L993","v":0},{"$f":"-Inputs!M993","v":0},{"$f":"-Inputs!N993","v":0},{"$f":"-Inputs!O993","v":0},{"$f":"-Inputs!P993","v":0},{"$f":"-Inputs!Q993","v":0},{"$f":"-Inputs!R993","v":0},{"$f":"-Inputs!S993","v":0},{"$f":"-Inputs!T993","v":0},{"$f":"-Inputs!U993","v":0},{"$f":"-Inputs!V993","v":0},{"$f":"-Inputs!W993","v":0},{"$f":"-Inputs!X993","v":0},{"$f":"-Inputs!Y993","v":0},{"$f":"-Inputs!Z993","v":0},{"$f":"-Inputs!AA993","v":0},{"$f":"-Inputs!AB993","v":0},{"$f":"-Inputs!AC993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L994","v":0},{"$f":"-Inputs!M994","v":0},{"$f":"-Inputs!N994","v":0},{"$f":"-Inputs!O994","v":0},{"$f":"-Inputs!P994","v":0},{"$f":"-Inputs!Q994","v":0},{"$f":"-Inputs!R994","v":0},{"$f":"-Inputs!S994","v":0},{"$f":"-Inputs!T994","v":0},{"$f":"-Inputs!U994","v":0},{"$f":"-Inputs!V994","v":0},{"$f":"-Inputs!W994","v":0},{"$f":"-Inputs!X994","v":0},{"$f":"-Inputs!Y994","v":0},{"$f":"-Inputs!Z994","v":0},{"$f":"-Inputs!AA994","v":0},{"$f":"-Inputs!AB994","v":0},{"$f":"-Inputs!AC994","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L995","v":0},{"$f":"-Inputs!M995","v":0},{"$f":"-Inputs!N995","v":0},{"$f":"-Inputs!O995","v":0},{"$f":"-Inputs!P995","v":0},{"$f":"-Inputs!Q995","v":0},{"$f":"-Inputs!R995","v":0},{"$f":"-Inputs!S995","v":0},{"$f":"-Inputs!T995","v":0},{"$f":"-Inputs!U995","v":0},{"$f":"-Inputs!V995","v":0},{"$f":"-Inputs!W995","v":0},{"$f":"-Inputs!X995","v":0},{"$f":"-Inputs!Y995","v":0},{"$f":"-Inputs!Z995","v":0},{"$f":"-Inputs!AA995","v":0},{"$f":"-Inputs!AB995","v":0},{"$f":"-Inputs!AC995","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L996","v":0},{"$f":"-Inputs!M996","v":0},{"$f":"-Inputs!N996","v":0},{"$f":"-Inputs!O996","v":0},{"$f":"-Inputs!P996","v":0},{"$f":"-Inputs!Q996","v":0},{"$f":"-Inputs!R996","v":0},{"$f":"-Inputs!S996","v":0},{"$f":"-Inputs!T996","v":0},{"$f":"-Inputs!U996","v":0},{"$f":"-Inputs!V996","v":0},{"$f":"-Inputs!W996","v":0},{"$f":"-Inputs!X996","v":0},{"$f":"-Inputs!Y996","v":0},{"$f":"-Inputs!Z996","v":0},{"$f":"-Inputs!AA996","v":0},{"$f":"-Inputs!AB996","v":0},{"$f":"-Inputs!AC996","v":0},0,{"$f":"-IF(AE484<0,AE484,IF(AE472=0,0,MIN((AE484/AE472)*(AE484>0),AE484)))","v":0},0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L997","v":0},{"$f":"-Inputs!M997","v":0},{"$f":"-Inputs!N997","v":0},{"$f":"-Inputs!O997","v":0},{"$f":"-Inputs!P997","v":0},{"$f":"-Inputs!Q997","v":0},{"$f":"-Inputs!R997","v":0},{"$f":"-Inputs!S997","v":0},{"$f":"-Inputs!T997","v":0},{"$f":"-Inputs!U997","v":0},{"$f":"-Inputs!V997","v":0},{"$f":"-Inputs!W997","v":0},{"$f":"-Inputs!X997","v":0},{"$f":"-Inputs!Y997","v":0},{"$f":"-Inputs!Z997","v":0},{"$f":"-Inputs!AA997","v":0},{"$f":"-Inputs!AB997","v":0},{"$f":"-Inputs!AC997","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.57607464986378853},-0.57607464986378853,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-2.4103395737587338E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,1.3866932210585639,-1.1648810545156485E-2,-1.1648810545156485E-2,-1.1648810545156488E-2,-1.1648810545156488E-2,{"$f":"SUM(AD512:AD521)","v":-1.164881054515652E-2},{"$f":"SUM(AE512:AE521)","v":-1.164881054515652E-2},-1.164881054515652E-2,-1.164881054515652E-2,-1.164881054515652E-2]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":9.5739619080742119E-2},9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":7.9935086137015846E-2},{"$f":"T476+T488+T500+T512","v":7.8645810554160756E-2},7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,{"$f":"Y476+Y488+Y500+Y512","v":7.2199432639885305E-2},{"$f":"Z476+Z488+Z500+Z512","v":7.0910157057030215E-2},6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2,{"$f":"MAX(AD476+AD488+AD500+AD512,0)","v":6.5753054725609855E-2},{"$f":"AE476+AE488+AE500+AE512","v":6.4463779142754765E-2},6.3174503559899675E-2,6.1885227977044578E-2,6.0595952394189481E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,{"$f":"Y477+Y489+Y501+Y513","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,{"$f":"Y478+Y490+Y502+Y514","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,{"$f":"Y479+Y491+Y503+Y515","v":0.16575255939682265},0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709,0.11395488458531566,0.10359534962301424,9.3235814660712818E-2,8.2876279698411395E-2,7.2516744736109973E-2]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y480+Y492+Y504+Y516","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y481+Y493+Y505+Y517","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y482+Y494+Y506+Y518","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"Y484+Y496+Y508+Y520","v":0},{"$f":"Z484+Z496+Z508+Z520","v":0},0,0,0,{"$f":"MAX(AD484+AD496+AD508+AD520,0)","v":0},{"$f":"AE484+AE496+AE508+AE520","v":0},0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},0,0,0,0,0,{"$f":"Y485+Y497+Y509+Y521","v":0},0,0,0,0,{"$f":"MAX(AD485+AD497+AD509+AD521,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":1.8795542159800029},{"$f":"SUM(L524:L533)","v":1.3034795661162146},0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,{"$f":"SUM(Y524:Y533)","v":0.23795199203670797},0.22630318149155149,0.214654370946395,0.20300556040123852,0.19135674985608203,{"$f":"SUM(AD524:AD533)","v":0.17970793931092552},0.16805912876576901,0.15641031822061249,0.14476150767545598,0.13311269713029944]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.37458633928177337]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,M550-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AC550-1)","v":53},{"$f":"MAX(0,AD550-1)","v":52},51,50,49]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD$131=\"\",AC551-1,MIN(AC551-1,AD$131))","v":13},12,11,10,9]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD549=\"\",MAX(0,AC552-1),Inputs!$D$71-(AC$6-LEFT($A548,4)))","v":13},12,11,10,9]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,M554-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,M555-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,M557-1)","v":29},{"$f":"MAX(0,N557-1)","v":28},{"$f":"MAX(0,O557-1)","v":27},{"$f":"MAX(0,P557-1)","v":26},{"$f":"MAX(0,Q557-1)","v":25},{"$f":"MAX(0,R557-1)","v":24},{"$f":"MAX(0,S557-1)","v":23},{"$f":"MAX(0,T557-1)","v":22},{"$f":"MAX(0,U557-1)","v":21},{"$f":"MAX(0,V557-1)","v":20},{"$f":"MAX(0,W557-1)","v":19},{"$f":"MAX(0,X557-1)","v":18},{"$f":"MAX(0,Y557-1)","v":17},{"$f":"MAX(0,Z557-1)","v":16},{"$f":"MAX(0,AA557-1)","v":15},{"$f":"MAX(0,AB557-1)","v":14},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC557+1)","v":33},{"$f":"MAX(0,AD557-1)","v":32},{"$f":"MAX(0,AE557-1)","v":31},{"$f":"MAX(0,AF557-1)","v":30},{"$f":"MAX(0,AG557-1)","v":29}]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,M559-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,{"$f":"MAX(0,AD559-1)","v":44.598995281445561},43.598995281445561,42.598995281445561,41.598995281445561]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},{"$f":"L610","v":3.0922514440645993E-5},{"$f":"M610","v":-8.5772553239113168E-3},-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,0,-0.16792048732523865,{"$f":"M611","v":-0.27059344645865457},-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,0,-4.6467426277849805E-2,{"$f":"M612","v":-4.8150589542332034E-2},-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.3464539412949426,{"$f":"M613","v":1.0816362543497386},1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,{"$f":"M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,{"$f":"M615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,{"$f":"M616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,0,0,{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0},0,{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0}]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,{"$f":"M618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA618","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.1320969502062947},{"$f":"SUM(N562:N571)","v":0.75431496302484069},0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.0922514440645993E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.16792048732523865}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-4.6467426277849805E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.3464539412949426}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.1320969502062947}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1533","v":0},{"$f":"-Inputs!U1533","v":0},{"$f":"-Inputs!V1533","v":0},{"$f":"-Inputs!W1533","v":0},{"$f":"-Inputs!X1533","v":0},{"$f":"-Inputs!Y1533","v":0},{"$f":"-Inputs!Z1533","v":0},{"$f":"-Inputs!AA1533","v":0},{"$f":"-Inputs!AB1533","v":0},{"$f":"-Inputs!AC1533","v":0},{"$f":"-Inputs!AD1533","v":0},{"$f":"-Inputs!AE1533","v":0},{"$f":"-Inputs!AF1533","v":0},{"$f":"-Inputs!AG1533","v":0},{"$f":"-Inputs!AH1533","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1534","v":0},{"$f":"-Inputs!U1534","v":0},{"$f":"-Inputs!V1534","v":0},{"$f":"-Inputs!W1534","v":0},{"$f":"-Inputs!X1534","v":0},{"$f":"-Inputs!Y1534","v":0},{"$f":"-Inputs!Z1534","v":0},{"$f":"-Inputs!AA1534","v":0},{"$f":"-Inputs!AB1534","v":0},{"$f":"-Inputs!AC1534","v":0},{"$f":"-Inputs!AD1534","v":0},{"$f":"-Inputs!AE1534","v":0},{"$f":"-Inputs!AF1534","v":0},{"$f":"-Inputs!AG1534","v":0},{"$f":"-Inputs!AH1534","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1535","v":0},{"$f":"-Inputs!U1535","v":0},{"$f":"-Inputs!V1535","v":0},{"$f":"-Inputs!W1535","v":0},{"$f":"-Inputs!X1535","v":0},{"$f":"-Inputs!Y1535","v":0},{"$f":"-Inputs!Z1535","v":0},{"$f":"-Inputs!AA1535","v":0},{"$f":"-Inputs!AB1535","v":0},{"$f":"-Inputs!AC1535","v":0},{"$f":"-Inputs!AD1535","v":0},{"$f":"-Inputs!AE1535","v":0},{"$f":"-Inputs!AF1535","v":0},{"$f":"-Inputs!AG1535","v":0},{"$f":"-Inputs!AH1535","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1536","v":0},{"$f":"-Inputs!U1536","v":0},{"$f":"-Inputs!V1536","v":0},{"$f":"-Inputs!W1536","v":0},{"$f":"-Inputs!X1536","v":0},{"$f":"-Inputs!Y1536","v":0},{"$f":"-Inputs!Z1536","v":0},{"$f":"-Inputs!AA1536","v":0},{"$f":"-Inputs!AB1536","v":0},{"$f":"-Inputs!AC1536","v":0},{"$f":"-Inputs!AD1536","v":0},{"$f":"-Inputs!AE1536","v":0},{"$f":"-Inputs!AF1536","v":0},{"$f":"-Inputs!AG1536","v":0},{"$f":"-Inputs!AH1536","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1537","v":0},{"$f":"-Inputs!U1537","v":0},{"$f":"-Inputs!V1537","v":0},{"$f":"-Inputs!W1537","v":0},{"$f":"-Inputs!X1537","v":0},{"$f":"-Inputs!Y1537","v":0},{"$f":"-Inputs!Z1537","v":0},{"$f":"-Inputs!AA1537","v":0},{"$f":"-Inputs!AB1537","v":0},{"$f":"-Inputs!AC1537","v":0},{"$f":"-Inputs!AD1537","v":0},{"$f":"-Inputs!AE1537","v":0},{"$f":"-Inputs!AF1537","v":0},{"$f":"-Inputs!AG1537","v":0},{"$f":"-Inputs!AH1537","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1538","v":0},{"$f":"-Inputs!U1538","v":0},{"$f":"-Inputs!V1538","v":0},{"$f":"-Inputs!W1538","v":0},{"$f":"-Inputs!X1538","v":0},{"$f":"-Inputs!Y1538","v":0},{"$f":"-Inputs!Z1538","v":0},{"$f":"-Inputs!AA1538","v":0},{"$f":"-Inputs!AB1538","v":0},{"$f":"-Inputs!AC1538","v":0},{"$f":"-Inputs!AD1538","v":0},{"$f":"-Inputs!AE1538","v":0},{"$f":"-Inputs!AF1538","v":0},{"$f":"-Inputs!AG1538","v":0},{"$f":"-Inputs!AH1538","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1539","v":0},{"$f":"-Inputs!U1539","v":0},{"$f":"-Inputs!V1539","v":0},{"$f":"-Inputs!W1539","v":0},{"$f":"-Inputs!X1539","v":0},{"$f":"-Inputs!Y1539","v":0},{"$f":"-Inputs!Z1539","v":0},{"$f":"-Inputs!AA1539","v":0},{"$f":"-Inputs!AB1539","v":0},{"$f":"-Inputs!AC1539","v":0},{"$f":"-Inputs!AD1539","v":0},{"$f":"-Inputs!AE1539","v":0},{"$f":"-Inputs!AF1539","v":0},{"$f":"-Inputs!AG1539","v":0},{"$f":"-Inputs!AH1539","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1540","v":0},{"$f":"-Inputs!U1540","v":0},{"$f":"-Inputs!V1540","v":0},{"$f":"-Inputs!W1540","v":0},{"$f":"-Inputs!X1540","v":0},{"$f":"-Inputs!Y1540","v":0},{"$f":"-Inputs!Z1540","v":0},{"$f":"-Inputs!AA1540","v":0},{"$f":"-Inputs!AB1540","v":0},{"$f":"-Inputs!AC1540","v":0},{"$f":"-Inputs!AD1540","v":0},{"$f":"-Inputs!AE1540","v":0},{"$f":"-Inputs!AF1540","v":0},{"$f":"-Inputs!AG1540","v":0},{"$f":"-Inputs!AH1540","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1541","v":0},{"$f":"-Inputs!U1541","v":0},{"$f":"-Inputs!V1541","v":0},{"$f":"-Inputs!W1541","v":0},{"$f":"-Inputs!X1541","v":0},{"$f":"-Inputs!Y1541","v":0},{"$f":"-Inputs!Z1541","v":0},{"$f":"-Inputs!AA1541","v":0},{"$f":"-Inputs!AB1541","v":0},{"$f":"-Inputs!AC1541","v":0},{"$f":"-Inputs!AD1541","v":0},{"$f":"-Inputs!AE1541","v":0},{"$f":"-Inputs!AF1541","v":0},{"$f":"-Inputs!AG1541","v":0},{"$f":"-Inputs!AH1541","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1542","v":0},{"$f":"-Inputs!U1542","v":0},{"$f":"-Inputs!V1542","v":0},{"$f":"-Inputs!W1542","v":0},{"$f":"-Inputs!X1542","v":0},{"$f":"-Inputs!Y1542","v":0},{"$f":"-Inputs!Z1542","v":0},{"$f":"-Inputs!AA1542","v":0},{"$f":"-Inputs!AB1542","v":0},{"$f":"-Inputs!AC1542","v":0},{"$f":"-Inputs!AD1542","v":0},{"$f":"-Inputs!AE1542","v":0},{"$f":"-Inputs!AF1542","v":0},{"$f":"-Inputs!AG1542","v":0},{"$f":"-Inputs!AH1542","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE586:AE595)","v":0},0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1000","v":-8.6081778383519623E-3},{"$f":"-Inputs!N1000","v":-4.417502062949427E-7},{"$f":"-Inputs!O1000","v":-4.417502062949427E-7},{"$f":"-Inputs!P1000","v":-4.417502062949427E-7},{"$f":"-Inputs!Q1000","v":-4.417502062949427E-7},{"$f":"-Inputs!R1000","v":-4.417502062949427E-7},{"$f":"-Inputs!S1000","v":-4.417502062949427E-7},{"$f":"-Inputs!T1000","v":0},{"$f":"-Inputs!U1000","v":0},{"$f":"-Inputs!V1000","v":0},{"$f":"-Inputs!W1000","v":0},{"$f":"-Inputs!X1000","v":0},{"$f":"-Inputs!Y1000","v":0},{"$f":"-Inputs!Z1000","v":0},{"$f":"-Inputs!AA1000","v":0},{"$f":"-Inputs!AB1000","v":0},{"$f":"-Inputs!AC1000","v":0},{"$f":"-IF(AD562<0,AD562,IF(AD550=0,0,MIN((AD562/AD550)*(AD562>0),AD562)))","v":0},{"$f":"-IF(AE562<0,AE562,IF(AE550=0,0,MIN((AE562/AE550)*(AE562>0),AE562)))","v":0},0,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1001","v":-0.10267295913341591},{"$f":"-Inputs!N1001","v":0},{"$f":"-Inputs!O1001","v":0},{"$f":"-Inputs!P1001","v":0},{"$f":"-Inputs!Q1001","v":0},{"$f":"-Inputs!R1001","v":0},{"$f":"-Inputs!S1001","v":0},{"$f":"-Inputs!T1001","v":0},{"$f":"-Inputs!U1001","v":0},{"$f":"-Inputs!V1001","v":0},{"$f":"-Inputs!W1001","v":0},{"$f":"-Inputs!X1001","v":0},{"$f":"-Inputs!Y1001","v":0},{"$f":"-Inputs!Z1001","v":0},{"$f":"-Inputs!AA1001","v":0},{"$f":"-Inputs!AB1001","v":0},{"$f":"-Inputs!AC1001","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1002","v":-1.6831632644822279E-3},{"$f":"-Inputs!N1002","v":9.2934852555699612E-4},{"$f":"-Inputs!O1002","v":9.2934852555699612E-4},{"$f":"-Inputs!P1002","v":9.2934852555699612E-4},{"$f":"-Inputs!Q1002","v":9.2934852555699612E-4},{"$f":"-Inputs!R1002","v":9.2934852555699612E-4},{"$f":"-Inputs!S1002","v":9.2934852555699612E-4},{"$f":"-Inputs!T1002","v":0},{"$f":"-Inputs!U1002","v":0},{"$f":"-Inputs!V1002","v":0},{"$f":"-Inputs!W1002","v":0},{"$f":"-Inputs!X1002","v":0},{"$f":"-Inputs!Y1002","v":0},{"$f":"-Inputs!Z1002","v":0},{"$f":"-Inputs!AA1002","v":0},{"$f":"-Inputs!AB1002","v":0},{"$f":"-Inputs!AC1002","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1003","v":-0.2648176869452038},{"$f":"-Inputs!N1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!O1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!P1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!Q1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!R1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!S1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!T1003","v":-3.5319368090902192E-2},{"$f":"-Inputs!U1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!V1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!W1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!X1003","v":-3.5319368090902206E-2},{"$f":"-Inputs!Y1003","v":-3.5319368090902171E-2},{"$f":"-Inputs!Z1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AA1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AB1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AC1003","v":-3.5319368090902165E-2},-3.5319368090902178E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1004","v":0},{"$f":"-Inputs!N1004","v":0},{"$f":"-Inputs!O1004","v":0},{"$f":"-Inputs!P1004","v":0},{"$f":"-Inputs!Q1004","v":0},{"$f":"-Inputs!R1004","v":0},{"$f":"-Inputs!S1004","v":0},{"$f":"-Inputs!T1004","v":0},{"$f":"-Inputs!U1004","v":0},{"$f":"-Inputs!V1004","v":0},{"$f":"-Inputs!W1004","v":0},{"$f":"-Inputs!X1004","v":0},{"$f":"-Inputs!Y1004","v":0},{"$f":"-Inputs!Z1004","v":0},{"$f":"-Inputs!AA1004","v":0},{"$f":"-Inputs!AB1004","v":0},{"$f":"-Inputs!AC1004","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1005","v":0},{"$f":"-Inputs!N1005","v":0},{"$f":"-Inputs!O1005","v":0},{"$f":"-Inputs!P1005","v":0},{"$f":"-Inputs!Q1005","v":0},{"$f":"-Inputs!R1005","v":0},{"$f":"-Inputs!S1005","v":0},{"$f":"-Inputs!T1005","v":0},{"$f":"-Inputs!U1005","v":0},{"$f":"-Inputs!V1005","v":0},{"$f":"-Inputs!W1005","v":0},{"$f":"-Inputs!X1005","v":0},{"$f":"-Inputs!Y1005","v":0},{"$f":"-Inputs!Z1005","v":0},{"$f":"-Inputs!AA1005","v":0},{"$f":"-Inputs!AB1005","v":0},{"$f":"-Inputs!AC1005","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1006","v":0},{"$f":"-Inputs!N1006","v":0},{"$f":"-Inputs!O1006","v":0},{"$f":"-Inputs!P1006","v":0},{"$f":"-Inputs!Q1006","v":0},{"$f":"-Inputs!R1006","v":0},{"$f":"-Inputs!S1006","v":0},{"$f":"-Inputs!T1006","v":0},{"$f":"-Inputs!U1006","v":0},{"$f":"-Inputs!V1006","v":0},{"$f":"-Inputs!W1006","v":0},{"$f":"-Inputs!X1006","v":0},{"$f":"-Inputs!Y1006","v":0},{"$f":"-Inputs!Z1006","v":0},{"$f":"-Inputs!AA1006","v":0},{"$f":"-Inputs!AB1006","v":0},{"$f":"-Inputs!AC1006","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1007","v":0},{"$f":"-Inputs!N1007","v":0},{"$f":"-Inputs!O1007","v":0},{"$f":"-Inputs!P1007","v":0},{"$f":"-Inputs!Q1007","v":0},{"$f":"-Inputs!R1007","v":0},{"$f":"-Inputs!S1007","v":0},{"$f":"-Inputs!T1007","v":0},{"$f":"-Inputs!U1007","v":0},{"$f":"-Inputs!V1007","v":0},{"$f":"-Inputs!W1007","v":0},{"$f":"-Inputs!X1007","v":0},{"$f":"-Inputs!Y1007","v":0},{"$f":"-Inputs!Z1007","v":0},{"$f":"-Inputs!AA1007","v":0},{"$f":"-Inputs!AB1007","v":0},{"$f":"-Inputs!AC1007","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1008","v":0},{"$f":"-Inputs!N1008","v":0},{"$f":"-Inputs!O1008","v":0},{"$f":"-Inputs!P1008","v":0},{"$f":"-Inputs!Q1008","v":0},{"$f":"-Inputs!R1008","v":0},{"$f":"-Inputs!S1008","v":0},{"$f":"-Inputs!T1008","v":0},{"$f":"-Inputs!U1008","v":0},{"$f":"-Inputs!V1008","v":0},{"$f":"-Inputs!W1008","v":0},{"$f":"-Inputs!X1008","v":0},{"$f":"-Inputs!Y1008","v":0},{"$f":"-Inputs!Z1008","v":0},{"$f":"-Inputs!AA1008","v":0},{"$f":"-Inputs!AB1008","v":0},{"$f":"-Inputs!AC1008","v":0},0,{"$f":"-IF(AE570<0,AE570,IF(AE558=0,0,MIN((AE570/AE558)*(AE570>0),AE570)))","v":0},0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1009","v":0},{"$f":"-Inputs!N1009","v":0},{"$f":"-Inputs!O1009","v":0},{"$f":"-Inputs!P1009","v":0},{"$f":"-Inputs!Q1009","v":0},{"$f":"-Inputs!R1009","v":0},{"$f":"-Inputs!S1009","v":0},{"$f":"-Inputs!T1009","v":0},{"$f":"-Inputs!U1009","v":0},{"$f":"-Inputs!V1009","v":0},{"$f":"-Inputs!W1009","v":0},{"$f":"-Inputs!X1009","v":0},{"$f":"-Inputs!Y1009","v":0},{"$f":"-Inputs!Z1009","v":0},{"$f":"-Inputs!AA1009","v":0},{"$f":"-Inputs!AB1009","v":0},{"$f":"-Inputs!AC1009","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.37778198718145389},-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-3.5319368090902192E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902206E-2,-3.5319368090902171E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,{"$f":"SUM(AD598:AD607)","v":-3.5319368090902178E-2},{"$f":"SUM(AE598:AE607)","v":-3.5319368090902171E-2},-3.5319368090902171E-2,-3.5319368090902171E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.0922514440645993E-5},-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"Y562+Y574+Y586+Y598","v":0},{"$f":"Z562+Z574+Z586+Z598","v":0},0,0,0,{"$f":"MAX(AD562+AD574+AD586+AD598,0)","v":0},{"$f":"AE562+AE574+AE586+AE598","v":0},0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,{"$f":"Y563+Y575+Y587+Y599","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,{"$f":"Y564+Y576+Y588+Y600","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,{"$f":"Y565+Y577+Y589+Y601","v":0.60042925754533705},0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,0.42383241709082609,0.38851304899992389,0.3531936809090217,0.31787431281811951,0.28255494472721732]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y566+Y578+Y590+Y602","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y567+Y579+Y591+Y603","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y568+Y580+Y592+Y604","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"Y570+Y582+Y594+Y606","v":0},{"$f":"Z570+Z582+Z594+Z606","v":0},0,0,0,{"$f":"MAX(AD570+AD582+AD594+AD606,0)","v":0},{"$f":"AE570+AE582+AE594+AE606","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},0,0,0,0,0,{"$f":"Y571+Y583+Y595+Y607","v":0},0,0,0,0,{"$f":"MAX(AD571+AD583+AD595+AD607,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.1320969502062947},{"$f":"SUM(M610:M619)","v":0.75431496302484069},0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,{"$f":"SUM(Y610:Y619)","v":0.60042925754533705},0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828,{"$f":"SUM(AD610:AD619)","v":0.42383241709082609},0.38851304899992389,0.3531936809090217,0.31787431281811951,0.28255494472721732]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-8.5799058251490867E-3}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27059344645865457]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2574498388990051E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.32174785067279377}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,N636-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AD636-1)","v":53},52,51,50]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD$131=\"\",AC637-1,MIN(AC637-1,AD$131))","v":14},13,12,11,10]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD635=\"\",MAX(0,AC638-1),Inputs!$D$71-(AC$6-LEFT($A634,4)))","v":14},13,12,11,10]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,N640-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,N641-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,N643-1)","v":29},{"$f":"MAX(0,O643-1)","v":28},{"$f":"MAX(0,P643-1)","v":27},{"$f":"MAX(0,Q643-1)","v":26},{"$f":"MAX(0,R643-1)","v":25},{"$f":"MAX(0,S643-1)","v":24},{"$f":"MAX(0,T643-1)","v":23},{"$f":"MAX(0,U643-1)","v":22},{"$f":"MAX(0,V643-1)","v":21},{"$f":"MAX(0,W643-1)","v":20},{"$f":"MAX(0,X643-1)","v":19},{"$f":"MAX(0,Y643-1)","v":18},{"$f":"MAX(0,Z643-1)","v":17},{"$f":"MAX(0,AA643-1)","v":16},{"$f":"MAX(0,AB643-1)","v":15},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC643+1)","v":34},{"$f":"MAX(0,AD643-1)","v":33},{"$f":"MAX(0,AE643-1)","v":32},{"$f":"MAX(0,AF643-1)","v":31},{"$f":"MAX(0,AG643-1)","v":30}]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,N645-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,{"$f":"MAX(0,AD645-1)","v":45.598995281445561},44.598995281445561,43.598995281445561,42.598995281445561]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},0.88574910815214025,0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,0.80982775602481372,0.79717419733692596,0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,0.73390640389748718,0.72125284520959942,0.70859928652171167,{"$f":"AB696","v":0.69594572783382391},0.68329216914593616,0.6706386104580484,0.65798505177016064,0.64533149308227289,0.63267793439438513]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L697","v":0},0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.25068993383331162,0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,0.19619212213041781,0.18529255978983905,0.17439299744926029,{"$f":"AB697","v":0.16349343510868153},0.15259387276810277,0.14169431042752401,0.13079474808694525,0.11989518574636647,0.10899562340578769]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L698","v":0},2.3818461893232472,2.3342092655367823,2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,2.048387722817993,2.0007507990315281,1.9531138752450632,1.9054769514585983,1.8578400276721334,1.8102031038856685,1.7625661800992036,1.7149292563127387,{"$f":"AB698","v":1.6672923325262738},1.619655408739809,1.5039657366869654,1.3882760646341219,1.2725863925812784,1.1568967205284348]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L699","v":0},1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,{"$f":"AB699","v":0.52330924984545879},0.4884219665224282,0.4535346831993976,0.41864739987636701,0.38376011655333642,0.34887283323030582]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB700","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"L701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB701","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"L702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB702","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L703","v":0},{"$f":"M703","v":0},{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0},0,{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0}]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD704","v":0},0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":4.814526421742789},4.7113912183319862,4.6082560149211833,4.5051208115103796,4.4019856080995767,4.2988504046887739,4.1957152012779702,3.9304891208716133,3.8164543551202312,3.7024195893688496,3.588384823617468,3.474350057866086,3.3682727297281239,3.2621954015901622,3.1561180734522001,3.050040745314238,2.9439634171762759,2.7698333407719353,2.5957032643675948,2.4215731879632543,2.2474431115589133]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":0.88574910815214025}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.26158949617389038}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.3818461893232472}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.2853416280935113}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":4.814526421742789}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1545","v":0},{"$f":"-Inputs!U1545","v":0},{"$f":"-Inputs!V1545","v":0},{"$f":"-Inputs!W1545","v":0},{"$f":"-Inputs!X1545","v":0},{"$f":"-Inputs!Y1545","v":0},{"$f":"-Inputs!Z1545","v":0},{"$f":"-Inputs!AA1545","v":0},{"$f":"-Inputs!AB1545","v":0},{"$f":"-Inputs!AC1545","v":0},{"$f":"-Inputs!AD1545","v":0},{"$f":"-Inputs!AE1545","v":0},{"$f":"-Inputs!AF1545","v":0},{"$f":"-Inputs!AG1545","v":0},{"$f":"-Inputs!AH1545","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1546","v":0},{"$f":"-Inputs!U1546","v":0},{"$f":"-Inputs!V1546","v":0},{"$f":"-Inputs!W1546","v":0},{"$f":"-Inputs!X1546","v":0},{"$f":"-Inputs!Y1546","v":0},{"$f":"-Inputs!Z1546","v":0},{"$f":"-Inputs!AA1546","v":0},{"$f":"-Inputs!AB1546","v":0},{"$f":"-Inputs!AC1546","v":0},{"$f":"-Inputs!AD1546","v":0},{"$f":"-Inputs!AE1546","v":0},{"$f":"-Inputs!AF1546","v":0},{"$f":"-Inputs!AG1546","v":0},{"$f":"-Inputs!AH1546","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1547","v":0},{"$f":"-Inputs!U1547","v":0},{"$f":"-Inputs!V1547","v":0},{"$f":"-Inputs!W1547","v":0},{"$f":"-Inputs!X1547","v":0},{"$f":"-Inputs!Y1547","v":0},{"$f":"-Inputs!Z1547","v":0},{"$f":"-Inputs!AA1547","v":0},{"$f":"-Inputs!AB1547","v":0},{"$f":"-Inputs!AC1547","v":0},{"$f":"-Inputs!AD1547","v":0},{"$f":"-Inputs!AE1547","v":0},{"$f":"-Inputs!AF1547","v":0},{"$f":"-Inputs!AG1547","v":0},{"$f":"-Inputs!AH1547","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1548","v":-0.15119131465497551},{"$f":"-Inputs!U1548","v":0},{"$f":"-Inputs!V1548","v":0},{"$f":"-Inputs!W1548","v":0},{"$f":"-Inputs!X1548","v":0},{"$f":"-Inputs!Y1548","v":0},{"$f":"-Inputs!Z1548","v":0},{"$f":"-Inputs!AA1548","v":0},{"$f":"-Inputs!AB1548","v":0},{"$f":"-Inputs!AC1548","v":0},{"$f":"-Inputs!AD1548","v":0},{"$f":"-Inputs!AE1548","v":0},{"$f":"-Inputs!AF1548","v":0},{"$f":"-Inputs!AG1548","v":0},{"$f":"-Inputs!AH1548","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1549","v":0},{"$f":"-Inputs!U1549","v":0},{"$f":"-Inputs!V1549","v":0},{"$f":"-Inputs!W1549","v":0},{"$f":"-Inputs!X1549","v":0},{"$f":"-Inputs!Y1549","v":0},{"$f":"-Inputs!Z1549","v":0},{"$f":"-Inputs!AA1549","v":0},{"$f":"-Inputs!AB1549","v":0},{"$f":"-Inputs!AC1549","v":0},{"$f":"-Inputs!AD1549","v":0},{"$f":"-Inputs!AE1549","v":0},{"$f":"-Inputs!AF1549","v":0},{"$f":"-Inputs!AG1549","v":0},{"$f":"-Inputs!AH1549","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1550","v":0},{"$f":"-Inputs!U1550","v":0},{"$f":"-Inputs!V1550","v":0},{"$f":"-Inputs!W1550","v":0},{"$f":"-Inputs!X1550","v":0},{"$f":"-Inputs!Y1550","v":0},{"$f":"-Inputs!Z1550","v":0},{"$f":"-Inputs!AA1550","v":0},{"$f":"-Inputs!AB1550","v":0},{"$f":"-Inputs!AC1550","v":0},{"$f":"-Inputs!AD1550","v":0},{"$f":"-Inputs!AE1550","v":0},{"$f":"-Inputs!AF1550","v":0},{"$f":"-Inputs!AG1550","v":0},{"$f":"-Inputs!AH1550","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1551","v":0},{"$f":"-Inputs!U1551","v":0},{"$f":"-Inputs!V1551","v":0},{"$f":"-Inputs!W1551","v":0},{"$f":"-Inputs!X1551","v":0},{"$f":"-Inputs!Y1551","v":0},{"$f":"-Inputs!Z1551","v":0},{"$f":"-Inputs!AA1551","v":0},{"$f":"-Inputs!AB1551","v":0},{"$f":"-Inputs!AC1551","v":0},{"$f":"-Inputs!AD1551","v":0},{"$f":"-Inputs!AE1551","v":0},{"$f":"-Inputs!AF1551","v":0},{"$f":"-Inputs!AG1551","v":0},{"$f":"-Inputs!AH1551","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1552","v":0},{"$f":"-Inputs!U1552","v":0},{"$f":"-Inputs!V1552","v":0},{"$f":"-Inputs!W1552","v":0},{"$f":"-Inputs!X1552","v":0},{"$f":"-Inputs!Y1552","v":0},{"$f":"-Inputs!Z1552","v":0},{"$f":"-Inputs!AA1552","v":0},{"$f":"-Inputs!AB1552","v":0},{"$f":"-Inputs!AC1552","v":0},{"$f":"-Inputs!AD1552","v":0},{"$f":"-Inputs!AE1552","v":0},{"$f":"-Inputs!AF1552","v":0},{"$f":"-Inputs!AG1552","v":0},{"$f":"-Inputs!AH1552","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1553","v":0},{"$f":"-Inputs!U1553","v":0},{"$f":"-Inputs!V1553","v":0},{"$f":"-Inputs!W1553","v":0},{"$f":"-Inputs!X1553","v":0},{"$f":"-Inputs!Y1553","v":0},{"$f":"-Inputs!Z1553","v":0},{"$f":"-Inputs!AA1553","v":0},{"$f":"-Inputs!AB1553","v":0},{"$f":"-Inputs!AC1553","v":0},{"$f":"-Inputs!AD1553","v":0},{"$f":"-Inputs!AE1553","v":0},{"$f":"-Inputs!AF1553","v":0},{"$f":"-Inputs!AG1553","v":0},{"$f":"-Inputs!AH1553","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1554","v":0},{"$f":"-Inputs!U1554","v":0},{"$f":"-Inputs!V1554","v":0},{"$f":"-Inputs!W1554","v":0},{"$f":"-Inputs!X1554","v":0},{"$f":"-Inputs!Y1554","v":0},{"$f":"-Inputs!Z1554","v":0},{"$f":"-Inputs!AA1554","v":0},{"$f":"-Inputs!AB1554","v":0},{"$f":"-Inputs!AC1554","v":0},{"$f":"-Inputs!AD1554","v":0},{"$f":"-Inputs!AE1554","v":0},{"$f":"-Inputs!AF1554","v":0},{"$f":"-Inputs!AG1554","v":0},{"$f":"-Inputs!AH1554","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.15119131465497551},{"$f":"SUM(U672:U681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!O1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!P1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Q1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!R1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!S1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!T1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!U1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!V1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!W1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!X1012","v":-1.2653558687887711E-2},{"$f":"-Inputs!Y1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Z1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!AA1012","v":-1.2653558687887714E-2},{"$f":"-Inputs!AB1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!AC1012","v":-1.2653558687887718E-2},{"$f":"-IF(AD648<0,AD648,IF(AD636=0,0,MIN((AD648/AD636)*(AD648>0),AD648)))","v":-1.2653558687887707E-2},{"$f":"-IF(AE648<0,AE648,IF(AE636=0,0,MIN((AE648/AE636)*(AE648>0),AE648)))","v":-1.2653558687887706E-2},-1.2653558687887704E-2,-1.2653558687887704E-2,-1.2653558687887702E-2]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1013","v":0},{"$f":"-Inputs!O1013","v":0},{"$f":"-Inputs!P1013","v":0},{"$f":"-Inputs!Q1013","v":0},{"$f":"-Inputs!R1013","v":0},{"$f":"-Inputs!S1013","v":0},{"$f":"-Inputs!T1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!U1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!V1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!W1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!X1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!Y1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!Z1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AA1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AB1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AC1013","v":-1.0899562340578763E-2},-1.089956234057877E-2,-1.089956234057877E-2,-1.089956234057877E-2,-1.089956234057877E-2,-1.089956234057877E-2]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!O1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!P1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!Q1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!R1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!S1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!T1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!U1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!V1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!W1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!X1014","v":-4.763692378646496E-2},{"$f":"-Inputs!Y1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!Z1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AA1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AB1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AC1014","v":-4.7636923786464933E-2},-0.1156896720528435,-0.1156896720528435,-0.11568967205284349,-0.11568967205284349,-0.11568967205284349]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!O1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!P1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!Q1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!R1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!S1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!T1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!U1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!V1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!W1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!X1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!Y1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!Z1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AA1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AB1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AC1015","v":-3.4887283323030607E-2},-3.4887283323030586E-2,-3.4887283323030586E-2,-3.4887283323030586E-2,-3.4887283323030586E-2,-3.488728332303058E-2]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1016","v":0},{"$f":"-Inputs!O1016","v":0},{"$f":"-Inputs!P1016","v":0},{"$f":"-Inputs!Q1016","v":0},{"$f":"-Inputs!R1016","v":0},{"$f":"-Inputs!S1016","v":0},{"$f":"-Inputs!T1016","v":0},{"$f":"-Inputs!U1016","v":0},{"$f":"-Inputs!V1016","v":0},{"$f":"-Inputs!W1016","v":0},{"$f":"-Inputs!X1016","v":0},{"$f":"-Inputs!Y1016","v":0},{"$f":"-Inputs!Z1016","v":0},{"$f":"-Inputs!AA1016","v":0},{"$f":"-Inputs!AB1016","v":0},{"$f":"-Inputs!AC1016","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1017","v":0},{"$f":"-Inputs!O1017","v":0},{"$f":"-Inputs!P1017","v":0},{"$f":"-Inputs!Q1017","v":0},{"$f":"-Inputs!R1017","v":0},{"$f":"-Inputs!S1017","v":0},{"$f":"-Inputs!T1017","v":0},{"$f":"-Inputs!U1017","v":0},{"$f":"-Inputs!V1017","v":0},{"$f":"-Inputs!W1017","v":0},{"$f":"-Inputs!X1017","v":0},{"$f":"-Inputs!Y1017","v":0},{"$f":"-Inputs!Z1017","v":0},{"$f":"-Inputs!AA1017","v":0},{"$f":"-Inputs!AB1017","v":0},{"$f":"-Inputs!AC1017","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1018","v":0},{"$f":"-Inputs!O1018","v":0},{"$f":"-Inputs!P1018","v":0},{"$f":"-Inputs!Q1018","v":0},{"$f":"-Inputs!R1018","v":0},{"$f":"-Inputs!S1018","v":0},{"$f":"-Inputs!T1018","v":0},{"$f":"-Inputs!U1018","v":0},{"$f":"-Inputs!V1018","v":0},{"$f":"-Inputs!W1018","v":0},{"$f":"-Inputs!X1018","v":0},{"$f":"-Inputs!Y1018","v":0},{"$f":"-Inputs!Z1018","v":0},{"$f":"-Inputs!AA1018","v":0},{"$f":"-Inputs!AB1018","v":0},{"$f":"-Inputs!AC1018","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1019","v":0},{"$f":"-Inputs!O1019","v":0},{"$f":"-Inputs!P1019","v":0},{"$f":"-Inputs!Q1019","v":0},{"$f":"-Inputs!R1019","v":0},{"$f":"-Inputs!S1019","v":0},{"$f":"-Inputs!T1019","v":0},{"$f":"-Inputs!U1019","v":0},{"$f":"-Inputs!V1019","v":0},{"$f":"-Inputs!W1019","v":0},{"$f":"-Inputs!X1019","v":0},{"$f":"-Inputs!Y1019","v":0},{"$f":"-Inputs!Z1019","v":0},{"$f":"-Inputs!AA1019","v":0},{"$f":"-Inputs!AB1019","v":0},{"$f":"-Inputs!AC1019","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1020","v":0},{"$f":"-Inputs!O1020","v":0},{"$f":"-Inputs!P1020","v":0},{"$f":"-Inputs!Q1020","v":0},{"$f":"-Inputs!R1020","v":0},{"$f":"-Inputs!S1020","v":0},{"$f":"-Inputs!T1020","v":0},{"$f":"-Inputs!U1020","v":0},{"$f":"-Inputs!V1020","v":0},{"$f":"-Inputs!W1020","v":0},{"$f":"-Inputs!X1020","v":0},{"$f":"-Inputs!Y1020","v":0},{"$f":"-Inputs!Z1020","v":0},{"$f":"-Inputs!AA1020","v":0},{"$f":"-Inputs!AB1020","v":0},{"$f":"-Inputs!AC1020","v":0},0,{"$f":"-IF(AE656<0,AE656,IF(AE644=0,0,MIN((AE656/AE644)*(AE656>0),AE656)))","v":0},0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1021","v":0},{"$f":"-Inputs!O1021","v":0},{"$f":"-Inputs!P1021","v":0},{"$f":"-Inputs!Q1021","v":0},{"$f":"-Inputs!R1021","v":0},{"$f":"-Inputs!S1021","v":0},{"$f":"-Inputs!T1021","v":0},{"$f":"-Inputs!U1021","v":0},{"$f":"-Inputs!V1021","v":0},{"$f":"-Inputs!W1021","v":0},{"$f":"-Inputs!X1021","v":0},{"$f":"-Inputs!Y1021","v":0},{"$f":"-Inputs!Z1021","v":0},{"$f":"-Inputs!AA1021","v":0},{"$f":"-Inputs!AB1021","v":0},{"$f":"-Inputs!AC1021","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.10313520341080304},-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,{"$f":"SUM(AD684:AD693)","v":-0.17413007640434058},{"$f":"SUM(AE684:AE693)","v":-0.17413007640434058},-0.17413007640434056,-0.17413007640434056,-0.17413007640434053]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":0.88574910815214025},0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.80982775602481372},{"$f":"T648+T660+T672+T684","v":0.79717419733692596},0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,{"$f":"Y648+Y660+Y672+Y684","v":0.73390640389748718},{"$f":"Z648+Z660+Z672+Z684","v":0.72125284520959942},0.70859928652171167,0.69594572783382391,0.68329216914593616,{"$f":"MAX(AD648+AD660+AD672+AD684,0)","v":0.6706386104580484},{"$f":"AE648+AE660+AE672+AE684","v":0.65798505177016064},0.64533149308227289,0.63267793439438513,0.62002437570649738]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.25068993383331162,0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,{"$f":"Y649+Y661+Y673+Y685","v":0.19619212213041781},0.18529255978983905,0.17439299744926029,0.16349343510868153,0.15259387276810277,0.14169431042752401,0.13079474808694525,0.11989518574636647,0.10899562340578769,9.809606106520892E-2]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.3818461893232472,2.3342092655367823,2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,2.048387722817993,2.0007507990315281,1.9531138752450632,1.9054769514585983,1.8578400276721334,{"$f":"Y650+Y662+Y674+Y686","v":1.8102031038856685},1.7625661800992036,1.7149292563127387,1.6672923325262738,1.619655408739809,1.5039657366869654,1.3882760646341219,1.2725863925812784,1.1568967205284348,1.0412070484755913]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,{"$f":"Y651+Y663+Y675+Y687","v":0.62797109981455057},0.59308381649151998,0.55819653316848938,0.52330924984545879,0.4884219665224282,0.4535346831993976,0.41864739987636701,0.38376011655333642,0.34887283323030582,0.31398554990727523]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y652+Y664+Y676+Y688","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y653+Y665+Y677+Y689","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y654+Y666+Y678+Y690","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"Y656+Y668+Y680+Y692","v":0},{"$f":"Z656+Z668+Z680+Z692","v":0},0,0,0,{"$f":"MAX(AD656+AD668+AD680+AD692,0)","v":0},{"$f":"AE656+AE668+AE680+AE692","v":0},0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},0,0,0,0,0,{"$f":"Y657+Y669+Y681+Y693","v":0},0,0,0,0,{"$f":"MAX(AD657+AD669+AD681+AD693,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":4.814526421742789},{"$f":"SUM(N696:N705)","v":4.7113912183319862},4.6082560149211833,4.5051208115103796,4.4019856080995767,4.2988504046887739,4.1957152012779702,3.9304891208716133,3.8164543551202312,3.7024195893688496,3.588384823617468,3.474350057866086,{"$f":"SUM(Y696:Y705)","v":3.3682727297281239},3.2621954015901622,3.1561180734522001,3.050040745314238,2.9439634171762759,{"$f":"SUM(AD696:AD705)","v":2.7698333407719353},2.5957032643675948,2.4215731879632543,2.2474431115589133,2.0733130351545732]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,{"$f":"MAX(0,AD722-1)","v":54},53,52,51]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD$131=\"\",AC723-1,MIN(AC723-1,AD$131))","v":15},14,13,12,11]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD721=\"\",MAX(0,AC724-1),Inputs!$D$71-(AC$6-LEFT($A720,4)))","v":15},14,13,12,11]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC729+1)","v":35},{"$f":"MAX(0,AD729-1)","v":34},{"$f":"MAX(0,AE729-1)","v":33},{"$f":"MAX(0,AF729-1)","v":32},{"$f":"MAX(0,AG729-1)","v":31}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,{"$f":"MAX(0,AD731-1)","v":46.598995281445561},45.598995281445561,44.598995281445561,43.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},10.310327131890235,10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491,8.3363651136406816,8.184794838847214,8.0332245640537465,7.8816542892602799,7.7300840144668133]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},56.442199386237732,56.349896807020677,56.257594227803622,56.165291648586567,56.072989069369513,55.980686490152458,53.741459030546359,51.50223157094026,49.263004111334162,47.023776651728063,44.784549192121965,42.545321732515866,40.306094272909768,38.066866813303669,35.82763935369757,33.588411894091472,31.349184434485373,29.109956974879275,26.870729515273176,24.631502055667077]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0.32306744345959848,0.29076069911363861,0.25845395476767874,0.2261472104217189,0.19384046607575905,0.16153372172979921,0.12922697738383937,9.1672250599528507E-2,6.1114833733019E-2,3.05574168665095E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},2.8985803620914647,2.3188642896731717,1.7391482172548787,1.1594321448365856,0.57971607241829282,0,0,-4.7085211290587521E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},2.3855939060870326,2.1470345154783295,1.9084751248696261,1.6699157342609228,1.4313563436522194,1.1927969530435161,0.95423756243481284,0.68869321942955408,0.45912881295303609,0.22956440647651805,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0},0,{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0}]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD790","v":0},0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":72.359768229766061},71.293062360754263,70.226356491742479,69.15965062273068,68.092944753718911,67.187085026501123,64.525421157146894,61.784439141667178,59.180604795215174,56.529685237472577,53.87876567972998,51.487967945330418,49.097170210930855,46.706372476531286,44.315574742131716,41.924777007732153,39.533979273332591,37.143181538933021,34.752383804533459,32.361586070133889]
[{"$f":"ROW()","v":745},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O744-Asset_NoReclass!O744)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N746)","v":10.310327131890235}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N747)","v":56.442199386237732}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N748)","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N749)","v":0.32306744345959848}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N750)","v":2.8985803620914647}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N751)","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N752)","v":2.3855939060870326}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N753","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N754","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N755","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":72.359768229766061}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N756-Asset_NoReclass!N756=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC758)","v":0},{"$f":"-Inputs!AD1557","v":0},{"$f":"-Inputs!AE1557","v":0},{"$f":"-Inputs!AF1557","v":0},{"$f":"-Inputs!AG1557","v":0},{"$f":"-Inputs!AH1557","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC759)","v":0},{"$f":"-Inputs!AD1558","v":0},{"$f":"-Inputs!AE1558","v":0},{"$f":"-Inputs!AF1558","v":0},{"$f":"-Inputs!AG1558","v":0},{"$f":"-Inputs!AH1558","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC760)","v":0},{"$f":"-Inputs!AD1559","v":0},{"$f":"-Inputs!AE1559","v":0},{"$f":"-Inputs!AF1559","v":0},{"$f":"-Inputs!AG1559","v":0},{"$f":"-Inputs!AH1559","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U761)","v":-5.2479824383510143E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC761)","v":0},{"$f":"-Inputs!AD1560","v":0},{"$f":"-Inputs!AE1560","v":0},{"$f":"-Inputs!AF1560","v":0},{"$f":"-Inputs!AG1560","v":0},{"$f":"-Inputs!AH1560","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U762)","v":-4.7085211290587521E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC762)","v":0},{"$f":"-Inputs!AD1561","v":0},{"$f":"-Inputs!AE1561","v":0},{"$f":"-Inputs!AF1561","v":0},{"$f":"-Inputs!AG1561","v":0},{"$f":"-Inputs!AH1561","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC763)","v":0},{"$f":"-Inputs!AD1562","v":0},{"$f":"-Inputs!AE1562","v":0},{"$f":"-Inputs!AF1562","v":0},{"$f":"-Inputs!AG1562","v":0},{"$f":"-Inputs!AH1562","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U764)","v":-2.69849523965555E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC764)","v":0},{"$f":"-Inputs!AD1563","v":0},{"$f":"-Inputs!AE1563","v":0},{"$f":"-Inputs!AF1563","v":0},{"$f":"-Inputs!AG1563","v":0},{"$f":"-Inputs!AH1563","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O765","v":0},{"$f":"Asset_NoReclass!P765","v":0},{"$f":"Asset_NoReclass!Q765","v":0},{"$f":"Asset_NoReclass!R765","v":0},{"$f":"Asset_NoReclass!S765","v":0},{"$f":"Asset_NoReclass!T765","v":0},{"$f":"Asset_NoReclass!U765","v":0},{"$f":"Asset_NoReclass!V765","v":0},{"$f":"Asset_NoReclass!W765","v":0},{"$f":"Asset_NoReclass!X765","v":0},{"$f":"Asset_NoReclass!Y765","v":0},{"$f":"Asset_NoReclass!Z765","v":0},{"$f":"Asset_NoReclass!AA765","v":0},{"$f":"Asset_NoReclass!AB765","v":0},{"$f":"Asset_NoReclass!AC765","v":0},{"$f":"-Inputs!AD1564","v":0},{"$f":"-Inputs!AE1564","v":0},{"$f":"-Inputs!AF1564","v":0},{"$f":"-Inputs!AG1564","v":0},{"$f":"-Inputs!AH1564","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O766","v":0},{"$f":"Asset_NoReclass!P766","v":0},{"$f":"Asset_NoReclass!Q766","v":0},{"$f":"Asset_NoReclass!R766","v":0},{"$f":"Asset_NoReclass!S766","v":0},{"$f":"Asset_NoReclass!T766","v":0},{"$f":"Asset_NoReclass!U766","v":0},{"$f":"Asset_NoReclass!V766","v":0},{"$f":"Asset_NoReclass!W766","v":0},{"$f":"Asset_NoReclass!X766","v":0},{"$f":"Asset_NoReclass!Y766","v":0},{"$f":"Asset_NoReclass!Z766","v":0},{"$f":"Asset_NoReclass!AA766","v":0},{"$f":"Asset_NoReclass!AB766","v":0},{"$f":"Asset_NoReclass!AC766","v":0},{"$f":"-Inputs!AD1565","v":0},{"$f":"-Inputs!AE1565","v":0},{"$f":"-Inputs!AF1565","v":0},{"$f":"-Inputs!AG1565","v":0},{"$f":"-Inputs!AH1565","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O767","v":0},{"$f":"Asset_NoReclass!P767","v":0},{"$f":"Asset_NoReclass!Q767","v":0},{"$f":"Asset_NoReclass!R767","v":0},{"$f":"Asset_NoReclass!S767","v":0},{"$f":"Asset_NoReclass!T767","v":0},{"$f":"Asset_NoReclass!U767","v":0},{"$f":"Asset_NoReclass!V767","v":0},{"$f":"Asset_NoReclass!W767","v":0},{"$f":"Asset_NoReclass!X767","v":0},{"$f":"Asset_NoReclass!Y767","v":0},{"$f":"Asset_NoReclass!Z767","v":0},{"$f":"Asset_NoReclass!AA767","v":0},{"$f":"Asset_NoReclass!AB767","v":0},{"$f":"Asset_NoReclass!AC767","v":0},{"$f":"-Inputs!AD1566","v":0},{"$f":"-Inputs!AE1566","v":0},{"$f":"-Inputs!AF1566","v":0},{"$f":"-Inputs!AG1566","v":0},{"$f":"-Inputs!AH1566","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,0,-7.9318146125494038E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD758:AD767)","v":0},{"$f":"SUM(AE758:AE767)","v":0},0,0,0]
[{"$f":"ROW()","v":769},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S770)","v":-9.1651854062975269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!U770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!V770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!W770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!X770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!Y770)","v":-0.15157027479346707},{"$f":"SUM(RegDepPipeline:RegDepOther!Z770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!AA770)","v":-0.15157027479346705},{"$f":"SUM(RegDepPipeline:RegDepOther!AB770)","v":-0.15157027479346702},{"$f":"SUM(RegDepPipeline:RegDepOther!AC770)","v":-0.15157027479346702},{"$f":"-IF(AD734<0,AD734,IF(AD722=0,0,MIN((AD734/AD722)*(AD734>0),AD734)))","v":-0.15157027479346694},{"$f":"-IF(AE734<0,AE734,IF(AE722=0,0,MIN((AE734/AE722)*(AE734>0),AE734)))","v":-0.15157027479346694},-0.15157027479346691,-0.15157027479346691,-0.15157027479346694]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S771)","v":-9.230257921705419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T771)","v":-2.239227459606099},{"$f":"SUM(RegDepPipeline:RegDepOther!U771)","v":-2.239227459606099},{"$f":"SUM(RegDepPipeline:RegDepOther!V771)","v":-2.239227459606099},{"$f":"SUM(RegDepPipeline:RegDepOther!W771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!X771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!Y771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!Z771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!AA771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!AB771)","v":-2.2392274596060986},{"$f":"SUM(RegDepPipeline:RegDepOther!AC771)","v":-2.2392274596060986},-2.2392274596060981,-2.2392274596060981,-2.2392274596060981,-2.2392274596060981,-2.2392274596060981]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S772)","v":-3.2169228358804869E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC772)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O737<0,O737,IF(O725=0,0,MIN((O737/O725)*(O737>0),O737)))","v":-3.2306744345959849E-2},-3.2306744345959842E-2,-3.2306744345959842E-2,-3.2306744345959842E-2,-3.2306744345959842E-2,-3.2306744345959842E-2,-3.2306744345959842E-2,-3.0557416866509503E-2,-3.05574168665095E-2,-3.05574168665095E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O738<0,O738,IF(O726=0,0,MIN((O738/O726)*(O738>0),O738)))","v":-0.57971607241829293},-0.57971607241829293,-0.57971607241829293,-0.57971607241829282,-0.57971607241829282,0,0,4.7085211290587521E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O739<0,O739,IF(O727=0,0,MIN((O739/O727)*(O739>0),O739)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O740<0,O740,IF(O728=0,0,MIN((O740/O728)*(O740>0),O740)))","v":-0.23855939060870326},-0.23855939060870326,-0.23855939060870326,-0.23855939060870326,-0.23855939060870324,-0.23855939060870321,-0.23855939060870321,-0.22956440647651802,-0.22956440647651805,-0.22956440647651805,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O777","v":0},{"$f":"Asset_NoReclass!P777","v":0},{"$f":"Asset_NoReclass!Q777","v":0},{"$f":"Asset_NoReclass!R777","v":0},{"$f":"Asset_NoReclass!S777","v":0},{"$f":"Asset_NoReclass!T777","v":0},{"$f":"Asset_NoReclass!U777","v":0},{"$f":"Asset_NoReclass!V777","v":0},{"$f":"Asset_NoReclass!W777","v":0},{"$f":"Asset_NoReclass!X777","v":0},{"$f":"Asset_NoReclass!Y777","v":0},{"$f":"Asset_NoReclass!Z777","v":0},{"$f":"Asset_NoReclass!AA777","v":0},{"$f":"Asset_NoReclass!AB777","v":0},{"$f":"Asset_NoReclass!AC777","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O778","v":0},{"$f":"Asset_NoReclass!P778","v":0},{"$f":"Asset_NoReclass!Q778","v":0},{"$f":"Asset_NoReclass!R778","v":0},{"$f":"Asset_NoReclass!S778","v":0},{"$f":"Asset_NoReclass!T778","v":0},{"$f":"Asset_NoReclass!U778","v":0},{"$f":"Asset_NoReclass!V778","v":0},{"$f":"Asset_NoReclass!W778","v":0},{"$f":"Asset_NoReclass!X778","v":0},{"$f":"Asset_NoReclass!Y778","v":0},{"$f":"Asset_NoReclass!Z778","v":0},{"$f":"Asset_NoReclass!AA778","v":0},{"$f":"Asset_NoReclass!AB778","v":0},{"$f":"Asset_NoReclass!AC778","v":0},0,{"$f":"-IF(AE742<0,AE742,IF(AE730=0,0,MIN((AE742/AE730)*(AE742>0),AE742)))","v":0},0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O779","v":0},{"$f":"Asset_NoReclass!P779","v":0},{"$f":"Asset_NoReclass!Q779","v":0},{"$f":"Asset_NoReclass!R779","v":0},{"$f":"Asset_NoReclass!S779","v":0},{"$f":"Asset_NoReclass!T779","v":0},{"$f":"Asset_NoReclass!U779","v":0},{"$f":"Asset_NoReclass!V779","v":0},{"$f":"Asset_NoReclass!W779","v":0},{"$f":"Asset_NoReclass!X779","v":0},{"$f":"Asset_NoReclass!Y779","v":0},{"$f":"Asset_NoReclass!Z779","v":0},{"$f":"Asset_NoReclass!AA779","v":0},{"$f":"Asset_NoReclass!AB779","v":0},{"$f":"Asset_NoReclass!AC779","v":0},{"$f":"-IF(AD743<0,AD743,IF(AD731=0,0,MIN((AD743/AD731)*(AD743>0),AD743)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-1.0667058690117903},-1.0667058690117903,-1.0667058690117903,-1.0667058690117903,-1.0667058690117903,-2.6616638693542289,-2.6616638693542289,-2.6038343464520062,-2.6509195577425935,-2.6509195577425935,-2.3907977343995657,-2.3907977343995657,-2.3907977343995657,-2.3907977343995657,-2.3907977343995657,{"$f":"SUM(AD770:AD779)","v":-2.3907977343995652},{"$f":"SUM(AE770:AE779)","v":-2.3907977343995652},-2.3907977343995652,-2.3907977343995652,-2.3907977343995652]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":9.8520678615753567},{"$f":"T734+T746+T758+T770","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,{"$f":"Y734+Y746+Y758+Y770","v":8.9426462128145516},{"$f":"Z734+Z746+Z758+Z770","v":8.7910759380210841},8.6395056632276166,8.4879353884341491,8.3363651136406816,8.184794838847214,{"$f":"AE734+AE746+AE758+AE770","v":8.0332245640537465},7.8816542892602799,7.7300840144668133,7.5785137396733466]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,56.442199386237732,56.349896807020677,56.257594227803622,56.165291648586567,56.072989069369513,55.980686490152458,53.741459030546359,51.50223157094026,49.263004111334162,47.023776651728063,44.784549192121965,{"$f":"Y735+Y747+Y759+Y771","v":42.545321732515866},40.306094272909768,38.066866813303669,35.82763935369757,33.588411894091472,31.349184434485373,29.109956974879275,26.870729515273176,24.631502055667077,22.392274596060979]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,{"$f":"Y736+Y748+Y760+Y772","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.32306744345959848,0.29076069911363861,0.25845395476767874,0.2261472104217189,0.19384046607575905,0.16153372172979921,0.12922697738383937,9.1672250599528507E-2,6.1114833733019E-2,3.05574168665095E-2,0,{"$f":"Y737+Y749+Y761+Y773","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,2.8985803620914647,2.3188642896731717,1.7391482172548787,1.1594321448365856,0.57971607241829282,0,0,-4.7085211290587521E-2,0,0,0,{"$f":"Y738+Y750+Y762+Y774","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y739+Y751+Y763+Y775","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,2.3855939060870326,2.1470345154783295,1.9084751248696261,1.6699157342609228,1.4313563436522194,1.1927969530435161,0.95423756243481284,0.68869321942955408,0.45912881295303609,0.22956440647651805,0,{"$f":"Y740+Y752+Y764+Y776","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"Y742+Y754+Y766+Y778","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0,{"$f":"MAX(AD742+AD754+AD766+AD778,0)","v":0},{"$f":"AE742+AE754+AE766+AE778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"Y743+Y755+Y767+Y779","v":0},0,0,0,0,{"$f":"MAX(AD743+AD755+AD767+AD779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":72.359768229766061},{"$f":"SUM(O782:O791)","v":71.293062360754263},70.226356491742479,69.15965062273068,68.092944753718911,67.187085026501123,64.525421157146894,61.784439141667178,59.180604795215174,56.529685237472577,53.87876567972998,{"$f":"SUM(Y782:Y791)","v":51.487967945330418},49.097170210930855,46.706372476531286,44.315574742131716,41.924777007732153,{"$f":"SUM(AD782:AD791)","v":39.533979273332591},37.143181538933021,34.752383804533459,32.361586070133889,29.970788335734326]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16084614179402434]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,{"$f":"MAX(0,AD808-1)","v":55},54,53,52]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD$131=\"\",AC809-1,MIN(AC809-1,AD$131))","v":16},15,14,13,12]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD807=\"\",MAX(0,AC810-1),Inputs!$D$71-(AC$6-LEFT($A806,4)))","v":16},15,14,13,12]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC815+1)","v":36},{"$f":"MAX(0,AD815-1)","v":35},{"$f":"MAX(0,AE815-1)","v":34},{"$f":"MAX(0,AF815-1)","v":33},{"$f":"MAX(0,AG815-1)","v":32}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,{"$f":"MAX(0,AD817-1)","v":47.598995281445561},46.598995281445561,45.598995281445561,44.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},{"$f":"O868","v":308.79470604469054},{"$f":"P868","v":308.67772408337248},308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149,261.61059968435518,256.93898183284881,252.26736398134247,247.59574612983613,242.92412827832979]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,205.02370275214614,{"$f":"P869","v":201.77739131259398},198.53107987304182,195.28476843348966,192.0384569939375,184.56474823066571,177.17865373089887,169.79255923113203,162.40646473136519,155.02037023159835,147.63844783961747,140.25652544763659,132.87460305565571,125.49268066367483,118.11075827169395,110.72883587971307,103.34691348773221,95.964991095751344,88.583068703770465]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P870","v":-3.5094588395413316E-2},-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.39098057908508976,{"$f":"P871","v":0.35188252117658081},0.31278446326807186,0.2736864053595629,0.23458834745105392,-0.54762997951456771,-3.4745977378063841E-2,-0.13957764597276062,-8.3933151755920365E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0.664165887366579,{"$f":"P872","v":0.5313327098932632},0.3984995324199474,0.2656663549466316,0.1328331774733158,-1.2623520433504576,-5.9023629643503384E-2,-0.23710310959936898,-0.14257878574401672,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,1.4414924896167125,{"$f":"P874","v":1.2973432406550414},1.15319399169337,1.0090447427316986,0.86489549377002739,0.72013024138470128,0.57610419310776106,0.4320781448308208,0.28805209655388053,0.14402604827694027,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0},0,{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0}]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.16098537681492889,{"$f":"P876","v":-0.16098537681492889},-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD876","v":0},0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":516.15406237609022},{"$f":"SUM(Q820:Q829)","v":512.43959390248108},508.72512542887176,505.01065695526273,501.59755221205018,487.13005679709738,476.64453081339076,464.1598812652901,452.10831168381219,440.13308522176203,427.9355189299979,415.88197868651071,403.82843844302351,391.77489819953632,379.72135795604913,367.66781771256188,355.61427746907469,343.56073722558745,331.50719698210025]
[{"$f":"ROW()","v":831},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P830-Asset_NoReclass!P830)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O832)","v":308.79470604469054}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O833)","v":205.02370275214614}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O834)","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O835)","v":0.39098057908508976}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O836)","v":0.664165887366579}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O837)","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O838)","v":1.4414924896167125}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O839","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O840","v":-0.16098537681492889}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O841","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":516.15406237609022}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O842-Asset_NoReclass!O842=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC844)","v":0},{"$f":"-Inputs!AD1569","v":0},{"$f":"-Inputs!AE1569","v":0},{"$f":"-Inputs!AF1569","v":0},{"$f":"-Inputs!AG1569","v":0},{"$f":"-Inputs!AH1569","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T845)","v":-8.7614263504980486E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC845)","v":0},{"$f":"-Inputs!AD1570","v":0},{"$f":"-Inputs!AE1570","v":0},{"$f":"-Inputs!AF1570","v":0},{"$f":"-Inputs!AG1570","v":0},{"$f":"-Inputs!AH1570","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC846)","v":0},{"$f":"-Inputs!AD1571","v":0},{"$f":"-Inputs!AE1571","v":0},{"$f":"-Inputs!AF1571","v":0},{"$f":"-Inputs!AG1571","v":0},{"$f":"-Inputs!AH1571","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T847)","v":-0.7431202690571127},{"$f":"SUM(RegDepPipeline:RegDepOther!U847)","v":-3.4745977378063835E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V847)","v":-0.13957764597276062},{"$f":"SUM(RegDepPipeline:RegDepOther!W847)","v":-8.3933151755920379E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC847)","v":0},{"$f":"-Inputs!AD1572","v":0},{"$f":"-Inputs!AE1572","v":0},{"$f":"-Inputs!AF1572","v":0},{"$f":"-Inputs!AG1572","v":0},{"$f":"-Inputs!AH1572","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T848)","v":-1.2623520433504576},{"$f":"SUM(RegDepPipeline:RegDepOther!U848)","v":-5.9023629643503446E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V848)","v":-0.23710310959936898},{"$f":"SUM(RegDepPipeline:RegDepOther!W848)","v":-0.14257878574401672},{"$f":"SUM(RegDepPipeline:RegDepOther!X848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC848)","v":0},{"$f":"-Inputs!AD1573","v":0},{"$f":"-Inputs!AE1573","v":0},{"$f":"-Inputs!AF1573","v":0},{"$f":"-Inputs!AG1573","v":0},{"$f":"-Inputs!AH1573","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC849)","v":0},{"$f":"-Inputs!AD1574","v":0},{"$f":"-Inputs!AE1574","v":0},{"$f":"-Inputs!AF1574","v":0},{"$f":"-Inputs!AG1574","v":0},{"$f":"-Inputs!AH1574","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T850)","v":-6.1600342365491188E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!U850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC850)","v":0},{"$f":"-Inputs!AD1575","v":0},{"$f":"-Inputs!AE1575","v":0},{"$f":"-Inputs!AF1575","v":0},{"$f":"-Inputs!AG1575","v":0},{"$f":"-Inputs!AH1575","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851","v":0},{"$f":"Asset_NoReclass!Q851","v":0},{"$f":"Asset_NoReclass!R851","v":0},{"$f":"Asset_NoReclass!S851","v":0},{"$f":"Asset_NoReclass!T851","v":0},{"$f":"Asset_NoReclass!U851","v":0},{"$f":"Asset_NoReclass!V851","v":0},{"$f":"Asset_NoReclass!W851","v":0},{"$f":"Asset_NoReclass!X851","v":0},{"$f":"Asset_NoReclass!Y851","v":0},{"$f":"Asset_NoReclass!Z851","v":0},{"$f":"Asset_NoReclass!AA851","v":0},{"$f":"Asset_NoReclass!AB851","v":0},{"$f":"Asset_NoReclass!AC851","v":0},{"$f":"-Inputs!AD1576","v":0},{"$f":"-Inputs!AE1576","v":0},{"$f":"-Inputs!AF1576","v":0},{"$f":"-Inputs!AG1576","v":0},{"$f":"-Inputs!AH1576","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852","v":0},{"$f":"Asset_NoReclass!Q852","v":0},{"$f":"Asset_NoReclass!R852","v":0},{"$f":"Asset_NoReclass!S852","v":0},{"$f":"Asset_NoReclass!T852","v":0},{"$f":"Asset_NoReclass!U852","v":0},{"$f":"Asset_NoReclass!V852","v":0},{"$f":"Asset_NoReclass!W852","v":0},{"$f":"Asset_NoReclass!X852","v":0},{"$f":"Asset_NoReclass!Y852","v":0},{"$f":"Asset_NoReclass!Z852","v":0},{"$f":"Asset_NoReclass!AA852","v":0},{"$f":"Asset_NoReclass!AB852","v":0},{"$f":"Asset_NoReclass!AC852","v":0},{"$f":"-Inputs!AD1577","v":0},{"$f":"-Inputs!AE1577","v":0},{"$f":"-Inputs!AF1577","v":0},{"$f":"-Inputs!AG1577","v":0},{"$f":"-Inputs!AH1577","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P853","v":0},{"$f":"Asset_NoReclass!Q853","v":0},{"$f":"Asset_NoReclass!R853","v":0},{"$f":"Asset_NoReclass!S853","v":0},{"$f":"Asset_NoReclass!T853","v":0},{"$f":"Asset_NoReclass!U853","v":0},{"$f":"Asset_NoReclass!V853","v":0},{"$f":"Asset_NoReclass!W853","v":0},{"$f":"Asset_NoReclass!X853","v":0},{"$f":"Asset_NoReclass!Y853","v":0},{"$f":"Asset_NoReclass!Z853","v":0},{"$f":"Asset_NoReclass!AA853","v":0},{"$f":"Asset_NoReclass!AB853","v":0},{"$f":"Asset_NoReclass!AC853","v":0},{"$f":"-Inputs!AD1578","v":0},{"$f":"-Inputs!AE1578","v":0},{"$f":"-Inputs!AF1578","v":0},{"$f":"-Inputs!AG1578","v":0},{"$f":"-Inputs!AH1578","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,-2.0937025793362061,-9.3769607021567281E-2,-0.3766807555721296,-0.22651193749993709,0,0,0,0,0,0,{"$f":"SUM(AD844:AD853)","v":0},{"$f":"SUM(AE844:AE853)","v":0},0,0,0]
[{"$f":"ROW()","v":855},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!Q856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!R856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!S856)","v":-0.11698196131804436},{"$f":"SUM(RegDepPipeline:RegDepOther!T856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!U856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!V856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!W856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!X856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!Y856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!Z856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!AA856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!AB856)","v":-4.6716178515063396},{"$f":"SUM(RegDepPipeline:RegDepOther!AC856)","v":-4.6716178515063396},{"$f":"-IF(AD820<0,AD820,IF(AD808=0,0,MIN((AD820/AD808)*(AD820>0),AD820)))","v":-4.6716178515063422},{"$f":"-IF(AE820<0,AE820,IF(AE808=0,0,MIN((AE820/AE808)*(AE820>0),AE820)))","v":-4.6716178515063422},-4.6716178515063422,-4.6716178515063422,-4.6716178515063422]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!Q857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!R857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!S857)","v":-3.2463114395521702},{"$f":"SUM(RegDepPipeline:RegDepOther!T857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!U857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!V857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!W857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!X857)","v":-7.386094499766827},{"$f":"SUM(RegDepPipeline:RegDepOther!Y857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!Z857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!AA857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!AB857)","v":-7.3819223919808756},{"$f":"SUM(RegDepPipeline:RegDepOther!AC857)","v":-7.3819223919808747},-7.3819223919808721,-7.3819223919808712,-7.3819223919808721,-7.381922391980873,-7.3819223919808721]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S858)","v":-3.5094588395413316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC858)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P823<0,P823,IF(P811=0,0,MIN((P823/P811)*(P823>0),P823)))","v":-3.9098057908508975E-2},-3.9098057908508982E-2,-3.9098057908508982E-2,-3.9098057908508989E-2,-3.9098057908508989E-2,0.54762997951456771,3.4745977378063841E-2,0.13957764597276062,8.3933151755920365E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P824<0,P824,IF(P812=0,0,MIN((P824/P812)*(P824>0),P824)))","v":-0.1328331774733158},-0.1328331774733158,-0.1328331774733158,-0.1328331774733158,-0.1328331774733158,1.2623520433504576,5.9023629643503384E-2,0.23710310959936898,0.14257878574401672,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P825<0,P825,IF(P813=0,0,MIN((P825/P813)*(P825>0),P825)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P826<0,P826,IF(P814=0,0,MIN((P826/P814)*(P826>0),P826)))","v":-0.14414924896167125},-0.14414924896167125,-0.14414924896167125,-0.14414924896167122,-0.14414924896167122,-0.14402604827694027,-0.14402604827694027,-0.14402604827694027,-0.14402604827694027,-0.14402604827694027,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P863","v":0},{"$f":"Asset_NoReclass!Q863","v":0},{"$f":"Asset_NoReclass!R863","v":0},{"$f":"Asset_NoReclass!S863","v":0},{"$f":"Asset_NoReclass!T863","v":0},{"$f":"Asset_NoReclass!U863","v":0},{"$f":"Asset_NoReclass!V863","v":0},{"$f":"Asset_NoReclass!W863","v":0},{"$f":"Asset_NoReclass!X863","v":0},{"$f":"Asset_NoReclass!Y863","v":0},{"$f":"Asset_NoReclass!Z863","v":0},{"$f":"Asset_NoReclass!AA863","v":0},{"$f":"Asset_NoReclass!AB863","v":0},{"$f":"Asset_NoReclass!AC863","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P864","v":0},{"$f":"Asset_NoReclass!Q864","v":0},{"$f":"Asset_NoReclass!R864","v":0},{"$f":"Asset_NoReclass!S864","v":0},{"$f":"Asset_NoReclass!T864","v":0},{"$f":"Asset_NoReclass!U864","v":0},{"$f":"Asset_NoReclass!V864","v":0},{"$f":"Asset_NoReclass!W864","v":0},{"$f":"Asset_NoReclass!X864","v":0},{"$f":"Asset_NoReclass!Y864","v":0},{"$f":"Asset_NoReclass!Z864","v":0},{"$f":"Asset_NoReclass!AA864","v":0},{"$f":"Asset_NoReclass!AB864","v":0},{"$f":"Asset_NoReclass!AC864","v":0},0,{"$f":"-IF(AE828<0,AE828,IF(AE816=0,0,MIN((AE828/AE816)*(AE828>0),AE828)))","v":0},0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P865","v":0},{"$f":"Asset_NoReclass!Q865","v":0},{"$f":"Asset_NoReclass!R865","v":0},{"$f":"Asset_NoReclass!S865","v":0},{"$f":"Asset_NoReclass!T865","v":0},{"$f":"Asset_NoReclass!U865","v":0},{"$f":"Asset_NoReclass!V865","v":0},{"$f":"Asset_NoReclass!W865","v":0},{"$f":"Asset_NoReclass!X865","v":0},{"$f":"Asset_NoReclass!Y865","v":0},{"$f":"Asset_NoReclass!Z865","v":0},{"$f":"Asset_NoReclass!AA865","v":0},{"$f":"Asset_NoReclass!AB865","v":0},{"$f":"Asset_NoReclass!AC865","v":0},0,{"$f":"-IF(AE829<0,AE829,IF(AE817=0,0,MIN((AE829/AE817)*(AE829>0),AE829)))","v":0},0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-3.714468473609124},-3.714468473609124,-3.714468473609124,-3.714468473609124,-12.373792835616664,-10.391756376685082,-12.10796879252854,-11.825057643977978,-11.975226462050172,-12.197566291764156,-12.053540243487216,-12.053540243487216,-12.053540243487216,-12.053540243487214,{"$f":"SUM(AD856:AD865)","v":-12.053540243487214},{"$f":"SUM(AE856:AE865)","v":-12.053540243487213},-12.053540243487214,-12.053540243487216,-12.053540243487214]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":308.3267781994183},{"$f":"T820+T832+T844+T856","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,{"$f":"X820+X832+X844+X856","v":284.96868894188674},{"$f":"Y820+Y832+Y844+Y856","v":280.29707109038043},{"$f":"Z820+Z832+Z844+Z856","v":275.62545323887412},{"$f":"AA820+AA832+AA844+AA856","v":270.9538353873678},266.28221753586149,261.61059968435518,256.93898183284881,{"$f":"AE820+AE832+AE844+AE856","v":252.26736398134247},247.59574612983613,242.92412827832979,238.25251042682345]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,205.02370275214614,201.77739131259398,198.53107987304182,195.28476843348966,192.0384569939375,184.56474823066571,177.17865373089887,169.79255923113203,162.40646473136519,{"$f":"X821+X833+X845+X857","v":155.02037023159835},{"$f":"Y821+Y833+Y845+Y857","v":147.63844783961747},{"$f":"Z821+Z833+Z845+Z857","v":140.25652544763659},132.87460305565571,125.49268066367483,118.11075827169395,110.72883587971307,103.34691348773221,95.964991095751344,88.583068703770465,81.201146311789586]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,{"$f":"X822+X834+X846+X858","v":0},{"$f":"Y822+Y834+Y846+Y858","v":0},{"$f":"Z822+Z834+Z846+Z858","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.39098057908508976,0.35188252117658081,0.31278446326807186,0.2736864053595629,0.23458834745105392,-0.54762997951456771,-3.4745977378063841E-2,-0.13957764597276062,-8.3933151755920365E-2,{"$f":"X823+X835+X847+X859","v":0},{"$f":"Y823+Y835+Y847+Y859","v":0},{"$f":"Z823+Z835+Z847+Z859","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.664165887366579,0.5313327098932632,0.3984995324199474,0.2656663549466316,0.1328331774733158,-1.2623520433504576,-5.9023629643503384E-2,-0.23710310959936898,-0.14257878574401672,{"$f":"X824+X836+X848+X860","v":0},{"$f":"Y824+Y836+Y848+Y860","v":0},{"$f":"Z824+Z836+Z848+Z860","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"X825+X837+X849+X861","v":0},{"$f":"Y825+Y837+Y849+Y861","v":0},{"$f":"Z825+Z837+Z849+Z861","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.4414924896167125,1.2973432406550414,1.15319399169337,1.0090447427316986,0.86489549377002739,0.72013024138470128,0.57610419310776106,0.4320781448308208,0.28805209655388053,{"$f":"X826+X838+X850+X862","v":0.14402604827694027},{"$f":"Y826+Y838+Y850+Y862","v":0},{"$f":"Z826+Z838+Z850+Z862","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.16098537681492889},-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,{"$f":"X828+X840+X852+X864","v":0},{"$f":"Y828+Y840+Y852+Y864","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},{"$f":"AA828+AA840+AA852+AA864","v":0},0,0,0,{"$f":"AE828+AE840+AE852+AE864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,{"$f":"X829+X841+X853+X865","v":0},{"$f":"Y829+Y841+Y853+Y865","v":0},{"$f":"Z829+Z841+Z853+Z865","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":516.15406237609022},{"$f":"SUM(P868:P877)","v":512.43959390248108},508.72512542887176,505.01065695526273,501.59755221205018,487.13005679709738,476.64453081339076,464.1598812652901,452.10831168381219,{"$f":"SUM(X868:X877)","v":440.13308522176203},{"$f":"SUM(Y868:Y877)","v":427.9355189299979},{"$f":"SUM(Z868:Z877)","v":415.88197868651071},403.82843844302351,391.77489819953632,379.72135795604913,367.66781771256188,355.61427746907469,343.56073722558745,331.50719698210025,319.45365673861306]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14037835358165326]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.16098537681492889}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.30136373039658215}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,{"$f":"MAX(0,AD894-1)","v":56},55,54,53]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD$131=\"\",AC895-1,MIN(AC895-1,AD$131))","v":17},16,15,14,13]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD893=\"\",MAX(0,AC896-1),Inputs!$D$71-(AC$6-LEFT($A892,4)))","v":17},16,15,14,13]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC901+1)","v":37},{"$f":"MAX(0,AD901-1)","v":36},{"$f":"MAX(0,AE901-1)","v":35},{"$f":"MAX(0,AF901-1)","v":34},{"$f":"MAX(0,AG901-1)","v":33}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,{"$f":"MAX(0,AD903-1)","v":48.598995281445561},47.598995281445561,46.598995281445561,45.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},{"$f":"P954","v":1.4956777114263504},{"$f":"Q954","v":-3.6826017389710151},-8.8608811893683814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.17707028267993824,{"$f":"Q955","v":-5.3981922697861897},-10.973454822252318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q956","v":-4.3869341436225577E-3},-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0.43371115578237096,{"$f":"Q957","v":0.39034004020413388},0.34696892462589679,0.30359780904765971,0.2566908226750097,0.20488318678733564,0.12975264360406827,8.6457976181518514E-2,4.8445944701123761E-2,2.422297235056188E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0.65233365316586944,{"$f":"Q958","v":0.52186692253269551},0.39140019189952163,0.26093346126634775,0.12514851946500344,-1.3575518991625402E-2,-5.1370000195261181E-2,-1.6328988695333835E-2,-1.3826509795684755E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,1.7183662170141905,{"$f":"Q960","v":1.5465295953127713},1.3746929736113522,1.2028563519099331,1.0170105887791543,0.81174842269038983,0.51408075712350843,0.3425470234763503,0.19194312531707397,9.5971562658536985E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},0,{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0}]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.341068877467114,{"$f":"Q962","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"AD962","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":6.8182278975358335},{"$f":"SUM(R906:R915)","v":-4.2853755073841153},-15.38897891230406,4.1084564996910551,3.7399188083862813,3.3441249679532143,2.9335322779994293,2.7537448884296492,2.5676314376896272,2.4612634124762129,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":917},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q916-Asset_NoReclass!Q916)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P918)","v":1.4956777114263504}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P919)","v":0.17707028267993824}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P920)","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P921)","v":0.43371115578237096}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P922)","v":0.65233365316586944}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P923)","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P924)","v":1.7183662170141905}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P925","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P926","v":2.341068877467114}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P927","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":6.8182278975358335}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P928-Asset_NoReclass!P928=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC930)","v":0},{"$f":"-Inputs!AD1581","v":0},{"$f":"-Inputs!AE1581","v":0},{"$f":"-Inputs!AF1581","v":0},{"$f":"-Inputs!AG1581","v":0},{"$f":"-Inputs!AH1581","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC931)","v":0},{"$f":"-Inputs!AD1582","v":0},{"$f":"-Inputs!AE1582","v":0},{"$f":"-Inputs!AF1582","v":0},{"$f":"-Inputs!AG1582","v":0},{"$f":"-Inputs!AH1582","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC932)","v":0},{"$f":"-Inputs!AD1583","v":0},{"$f":"-Inputs!AE1583","v":0},{"$f":"-Inputs!AF1583","v":0},{"$f":"-Inputs!AG1583","v":0},{"$f":"-Inputs!AH1583","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T933)","v":-3.5358707944129473E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U933)","v":-9.0258321085057817E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V933)","v":-3.4153905825800253E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W933)","v":-1.0856506521532694E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X933)","v":-9.1927060865552475E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC933)","v":0},{"$f":"-Inputs!AD1584","v":0},{"$f":"-Inputs!AE1584","v":0},{"$f":"-Inputs!AF1584","v":0},{"$f":"-Inputs!AG1584","v":0},{"$f":"-Inputs!AH1584","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T934)","v":-5.3182111681704131E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U934)","v":-1.3575518991625398E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V934)","v":-5.1370000195261181E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W934)","v":-1.6328988695333838E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X934)","v":-1.3826509795684755E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC934)","v":0},{"$f":"-Inputs!AD1585","v":0},{"$f":"-Inputs!AE1585","v":0},{"$f":"-Inputs!AF1585","v":0},{"$f":"-Inputs!AG1585","v":0},{"$f":"-Inputs!AH1585","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC935)","v":0},{"$f":"-Inputs!AD1586","v":0},{"$f":"-Inputs!AE1586","v":0},{"$f":"-Inputs!AF1586","v":0},{"$f":"-Inputs!AG1586","v":0},{"$f":"-Inputs!AH1586","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T936)","v":-1.4009141429359804E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U936)","v":-3.5760401292238828E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V936)","v":-0.13531798102880346},{"$f":"SUM(RegDepPipeline:RegDepOther!W936)","v":-4.3013544366281006E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X936)","v":-3.642155700049287E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC936)","v":0},{"$f":"-Inputs!AD1587","v":0},{"$f":"-Inputs!AE1587","v":0},{"$f":"-Inputs!AF1587","v":0},{"$f":"-Inputs!AG1587","v":0},{"$f":"-Inputs!AH1587","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q937","v":0},{"$f":"Asset_NoReclass!R937","v":0},{"$f":"Asset_NoReclass!S937","v":0},{"$f":"Asset_NoReclass!T937","v":0},{"$f":"Asset_NoReclass!U937","v":0},{"$f":"Asset_NoReclass!V937","v":0},{"$f":"Asset_NoReclass!W937","v":0},{"$f":"Asset_NoReclass!X937","v":0},{"$f":"Asset_NoReclass!Y937","v":0},{"$f":"Asset_NoReclass!Z937","v":0},{"$f":"Asset_NoReclass!AA937","v":0},{"$f":"Asset_NoReclass!AB937","v":0},{"$f":"Asset_NoReclass!AC937","v":0},{"$f":"-Inputs!AD1588","v":0},{"$f":"-Inputs!AE1588","v":0},{"$f":"-Inputs!AF1588","v":0},{"$f":"-Inputs!AG1588","v":0},{"$f":"-Inputs!AH1588","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q938","v":0},{"$f":"Asset_NoReclass!R938","v":0},{"$f":"Asset_NoReclass!S938","v":0},{"$f":"Asset_NoReclass!T938","v":0},{"$f":"Asset_NoReclass!U938","v":0},{"$f":"Asset_NoReclass!V938","v":0},{"$f":"Asset_NoReclass!W938","v":0},{"$f":"Asset_NoReclass!X938","v":0},{"$f":"Asset_NoReclass!Y938","v":0},{"$f":"Asset_NoReclass!Z938","v":0},{"$f":"Asset_NoReclass!AA938","v":0},{"$f":"Asset_NoReclass!AB938","v":0},{"$f":"Asset_NoReclass!AC938","v":0},{"$f":"-Inputs!AD1589","v":0},{"$f":"-Inputs!AE1589","v":0},{"$f":"-Inputs!AF1589","v":0},{"$f":"-Inputs!AG1589","v":0},{"$f":"-Inputs!AH1589","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q939","v":0},{"$f":"Asset_NoReclass!R939","v":0},{"$f":"Asset_NoReclass!S939","v":0},{"$f":"Asset_NoReclass!T939","v":0},{"$f":"Asset_NoReclass!U939","v":0},{"$f":"Asset_NoReclass!V939","v":0},{"$f":"Asset_NoReclass!W939","v":0},{"$f":"Asset_NoReclass!X939","v":0},{"$f":"Asset_NoReclass!Y939","v":0},{"$f":"Asset_NoReclass!Z939","v":0},{"$f":"Asset_NoReclass!AA939","v":0},{"$f":"Asset_NoReclass!AB939","v":0},{"$f":"Asset_NoReclass!AC939","v":0},{"$f":"-Inputs!AD1590","v":0},{"$f":"-Inputs!AE1590","v":0},{"$f":"-Inputs!AF1590","v":0},{"$f":"-Inputs!AG1590","v":0},{"$f":"-Inputs!AH1590","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,-2.2863223391943164E-2,-5.8361752392370007E-2,-0.2208418870498649,-7.0199039583147535E-2,-5.9440772882732876E-2,0,0,0,0,0,{"$f":"SUM(AD930:AD939)","v":0},{"$f":"SUM(AE930:AE939)","v":0},{"$f":"SUM(AF930:AF939)","v":0},0,0]
[{"$f":"ROW()","v":941},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q942)","v":-5.1782794503973655},{"$f":"SUM(RegDepPipeline:RegDepOther!R942)","v":-5.1782794503973655},{"$f":"SUM(RegDepPipeline:RegDepOther!S942)","v":-5.1782794503973655},{"$f":"SUM(RegDepPipeline:RegDepOther!T942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC942)","v":0},{"$f":"-IF(AD906<0,AD906,IF(AD894=0,0,MIN((AD906/AD894)*(AD906>0),AD906)))","v":0},{"$f":"-IF(AE906<0,AE906,IF(AE894=0,0,MIN((AE906/AE894)*(AE906>0),AE906)))","v":0},{"$f":"-IF(AF906<0,AF906,IF(AF894=0,0,MIN((AF906/AF894)*(AF906>0),AF906)))","v":0},0,0]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q943)","v":-5.5752625524661283},{"$f":"SUM(RegDepPipeline:RegDepOther!R943)","v":-5.5752625524661283},{"$f":"SUM(RegDepPipeline:RegDepOther!S943)","v":-5.5752625524661283},{"$f":"SUM(RegDepPipeline:RegDepOther!T943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC943)","v":0},0,{"$f":"-IF(AE907<0,AE907,IF(AE895=0,0,MIN((AE907/AE895)*(AE907>0),AE907)))","v":0},{"$f":"-IF(AF907<0,AF907,IF(AF895=0,0,MIN((AF907/AF895)*(AF907>0),AF907)))","v":0},0,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q944)","v":-4.3869341436225577E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!R944)","v":-4.3869341436225577E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!S944)","v":-4.3869341436225577E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!T944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC944)","v":0},0,{"$f":"-IF(AE908<0,AE908,IF(AE896=0,0,MIN((AE908/AE896)*(AE908>0),AE908)))","v":0},{"$f":"-IF(AF908<0,AF908,IF(AF896=0,0,MIN((AF908/AF896)*(AF908>0),AF908)))","v":0},0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q909<0,Q909,IF(Q897=0,0,MIN((Q909/Q897)*(Q909>0),Q909)))","v":-4.3371115578237099E-2},-4.3371115578237099E-2,-4.3371115578237099E-2,-4.3371115578237099E-2,-4.2781803779168286E-2,-4.0976637357467129E-2,-3.2438160901017067E-2,-2.8819325393839506E-2,-2.422297235056188E-2,-2.422297235056188E-2,0,0,0,0,{"$f":"-IF(AE909<0,AE909,IF(AE897=0,0,MIN((AE909/AE897)*(AE909>0),AE909)))","v":0},0,0,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q910<0,Q910,IF(Q898=0,0,MIN((Q910/Q898)*(Q910>0),Q910)))","v":-0.13046673063317388},-0.13046673063317388,-0.13046673063317388,-0.13046673063317388,-0.12514851946500344,1.3575518991625402E-2,5.1370000195261181E-2,1.6328988695333835E-2,1.3826509795684755E-2,0,0,0,0,0,{"$f":"-IF(AE910<0,AE910,IF(AE898=0,0,MIN((AE910/AE898)*(AE910>0),AE910)))","v":0},0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q911<0,Q911,IF(Q899=0,0,MIN((Q911/Q899)*(Q911>0),Q911)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AE911<0,AE911,IF(AE899=0,0,MIN((AE911/AE899)*(AE911>0),AE911)))","v":0},0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q912<0,Q912,IF(Q900=0,0,MIN((Q912/Q900)*(Q912>0),Q912)))","v":-0.17183662170141906},-0.17183662170141903,-0.17183662170141903,-0.17183662170141903,-0.16950176479652571,-0.16234968453807797,-0.12852018928087711,-0.11418234115878344,-9.5971562658536985E-2,-9.5971562658536985E-2,0,0,0,0,{"$f":"-IF(AE912<0,AE912,IF(AE900=0,0,MIN((AE912/AE900)*(AE912>0),AE912)))","v":0},0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q949","v":0},{"$f":"Asset_NoReclass!R949","v":0},{"$f":"Asset_NoReclass!S949","v":0},{"$f":"Asset_NoReclass!T949","v":0},{"$f":"Asset_NoReclass!U949","v":0},{"$f":"Asset_NoReclass!V949","v":0},{"$f":"Asset_NoReclass!W949","v":0},{"$f":"Asset_NoReclass!X949","v":0},{"$f":"Asset_NoReclass!Y949","v":0},{"$f":"Asset_NoReclass!Z949","v":0},{"$f":"Asset_NoReclass!AA949","v":0},{"$f":"Asset_NoReclass!AB949","v":0},{"$f":"Asset_NoReclass!AC949","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q950","v":0},{"$f":"Asset_NoReclass!R950","v":0},{"$f":"Asset_NoReclass!S950","v":0},{"$f":"Asset_NoReclass!T950","v":0},{"$f":"Asset_NoReclass!U950","v":0},{"$f":"Asset_NoReclass!V950","v":0},{"$f":"Asset_NoReclass!W950","v":0},{"$f":"Asset_NoReclass!X950","v":0},{"$f":"Asset_NoReclass!Y950","v":0},{"$f":"Asset_NoReclass!Z950","v":0},{"$f":"Asset_NoReclass!AA950","v":0},{"$f":"Asset_NoReclass!AB950","v":0},{"$f":"Asset_NoReclass!AC950","v":0},0,{"$f":"-IF(AE914<0,AE914,IF(AE902=0,0,MIN((AE914/AE902)*(AE914>0),AE914)))","v":0},{"$f":"-IF(AF914<0,AF914,IF(AF902=0,0,MIN((AF914/AF902)*(AF914>0),AF914)))","v":0},0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q951","v":0},{"$f":"Asset_NoReclass!R951","v":0},{"$f":"Asset_NoReclass!S951","v":0},{"$f":"Asset_NoReclass!T951","v":0},{"$f":"Asset_NoReclass!U951","v":0},{"$f":"Asset_NoReclass!V951","v":0},{"$f":"Asset_NoReclass!W951","v":0},{"$f":"Asset_NoReclass!X951","v":0},{"$f":"Asset_NoReclass!Y951","v":0},{"$f":"Asset_NoReclass!Z951","v":0},{"$f":"Asset_NoReclass!AA951","v":0},{"$f":"Asset_NoReclass!AB951","v":0},{"$f":"Asset_NoReclass!AC951","v":0},0,{"$f":"-IF(AE915<0,AE915,IF(AE903=0,0,MIN((AE915/AE903)*(AE915>0),AE915)))","v":0},{"$f":"-IF(AF915<0,AF915,IF(AF903=0,0,MIN((AF915/AF903)*(AF915>0),AF915)))","v":0},0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-11.103603404919946},-11.103603404919946,-11.103603404919946,-0.34567446791282996,-0.33743208804069746,-0.18975080290391969,-0.109588349986633,-0.12667267785728911,-0.10636802521341411,-0.12019453500909887,0,0,0,{"$f":"SUM(AD942:AD951)","v":0},{"$f":"SUM(AE942:AE951)","v":0},{"$f":"SUM(AF942:AF951)","v":0},0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.4956777114263504},-3.6826017389710151,-8.8608811893683814,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},{"$f":"U906+U918+U930+U942","v":0},0,0,{"$f":"X906+X918+X930+X942","v":0},{"$f":"Y906+Y918+Y930+Y942","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},{"$f":"AA906+AA918+AA930+AA942","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P907+P919+P931+P943","v":0.17707028267993824},-5.3981922697861897,-10.973454822252318,0,{"$f":"T907+T919+T931+T943","v":0},{"$f":"U907+U919+U931+U943","v":0},0,0,{"$f":"X907+X919+X931+X943","v":0},{"$f":"Y907+Y919+Y931+Y943","v":0},{"$f":"Z907+Z919+Z931+Z943","v":0},{"$f":"AA907+AA919+AA931+AA943","v":0},0,0,0,{"$f":"AE907+AE919+AE931+AE943","v":0},0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P908+P920+P932+P944","v":0},-4.3869341436225577E-3,-8.7738682872451155E-3,0,{"$f":"T908+T920+T932+T944","v":0},{"$f":"U908+U920+U932+U944","v":0},0,0,{"$f":"X908+X920+X932+X944","v":0},{"$f":"Y908+Y920+Y932+Y944","v":0},{"$f":"Z908+Z920+Z932+Z944","v":0},{"$f":"AA908+AA920+AA932+AA944","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P909+P921+P933+P945","v":0.43371115578237096},0.39034004020413388,0.34696892462589679,0.30359780904765971,{"$f":"T909+T921+T933+T945","v":0.2566908226750097},{"$f":"U909+U921+U933+U945","v":0.20488318678733564},0.12975264360406827,8.6457976181518514E-2,{"$f":"X909+X921+X933+X945","v":4.8445944701123761E-2},{"$f":"Y909+Y921+Y933+Y945","v":2.422297235056188E-2},{"$f":"Z909+Z921+Z933+Z945","v":0},{"$f":"AA909+AA921+AA933+AA945","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910+P922+P934+P946","v":0.65233365316586944},0.52186692253269551,0.39140019189952163,0.26093346126634775,{"$f":"T910+T922+T934+T946","v":0.12514851946500344},{"$f":"U910+U922+U934+U946","v":-1.3575518991625402E-2},-5.1370000195261181E-2,-1.6328988695333835E-2,{"$f":"X910+X922+X934+X946","v":-1.3826509795684755E-2},{"$f":"Y910+Y922+Y934+Y946","v":0},{"$f":"Z910+Z922+Z934+Z946","v":0},{"$f":"AA910+AA922+AA934+AA946","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P911+P923+P935+P947","v":0},0,0,0,{"$f":"T911+T923+T935+T947","v":0},{"$f":"U911+U923+U935+U947","v":0},0,0,{"$f":"X911+X923+X935+X947","v":0},{"$f":"Y911+Y923+Y935+Y947","v":0},{"$f":"Z911+Z923+Z935+Z947","v":0},{"$f":"AA911+AA923+AA935+AA947","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P912+P924+P936+P948","v":1.7183662170141905},1.5465295953127713,1.3746929736113522,1.2028563519099331,{"$f":"T912+T924+T936+T948","v":1.0170105887791543},{"$f":"U912+U924+U936+U948","v":0.81174842269038983},0.51408075712350843,0.3425470234763503,{"$f":"X912+X924+X936+X948","v":0.19194312531707397},{"$f":"Y912+Y924+Y936+Y948","v":9.5971562658536985E-2},{"$f":"Z912+Z924+Z936+Z948","v":0},{"$f":"AA912+AA924+AA936+AA948","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":2.341068877467114},2.341068877467114,2.341068877467114,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":2.341068877467114},{"$f":"T914+T926+T938+T950","v":2.341068877467114},{"$f":"U914+U926+U938+U950","v":2.341068877467114},2.341068877467114,2.341068877467114,{"$f":"X914+X926+X938+X950","v":2.341068877467114},{"$f":"Y914+Y926+Y938+Y950","v":2.341068877467114},{"$f":"Z914+Z926+Z938+Z950","v":2.341068877467114},{"$f":"AA914+AA926+AA938+AA950","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"AE914+AE926+AE938+AE950","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P915+P927+P939+P951","v":0},0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},{"$f":"T915+T927+T939+T951","v":0},{"$f":"U915+U927+U939+U951","v":0},0,0,{"$f":"X915+X927+X939+X951","v":0},{"$f":"Y915+Y927+Y939+Y951","v":0},{"$f":"Z915+Z927+Z939+Z951","v":0},{"$f":"AA915+AA927+AA939+AA951","v":0},0,0,0,{"$f":"AE915+AE927+AE939+AE951","v":0},0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":6.8182278975358335},{"$f":"SUM(Q954:Q963)","v":-4.2853755073841153},-15.38897891230406,{"$f":"SUM(S954:S963)","v":4.1084564996910551},3.7399188083862813,3.3441249679532143,2.9335322779994293,2.7537448884296492,{"$f":"SUM(X954:X963)","v":2.5676314376896272},{"$f":"SUM(Y954:Y963)","v":2.4612634124762129},{"$f":"SUM(Z954:Z963)","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-14.039160639765747}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.548717374718446]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3160802430867674E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-30.601038816915061}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,{"$f":"MAX(0,AD980-1)","v":57},56,55,54]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD$131=\"\",AC981-1,MIN(AC981-1,AD$131))","v":18},17,16,15,14]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD979=\"\",MAX(0,AC982-1),Inputs!$D$71-(AC$6-LEFT($A978,4)))","v":18},17,16,15,14]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC987+1)","v":38},{"$f":"MAX(0,AD987-1)","v":37},{"$f":"MAX(0,AE987-1)","v":36},{"$f":"MAX(0,AF987-1)","v":35},{"$f":"MAX(0,AG987-1)","v":34}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,{"$f":"MAX(0,AD989-1)","v":49.598995281445561},48.598995281445561,47.598995281445561,46.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},{"$f":"Q1040","v":620.93091868550505},{"$f":"R1040","v":615.35170193784109},609.77248519017712,600.80524276090978,591.83800033164243,582.87075790237509,573.90351547310775,564.9362730438404,555.96903061457306,547.00178818530571,538.03454575603837,529.06730332677103,520.10006089750368,511.13281846823639,502.16557603896911,493.19833360970182,484.23109118043453]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,129.81325397138477,{"$f":"R1041","v":128.25101370432671},126.68877343726864,122.16417438593761,117.63957533460659,113.11497628327557,108.59037723194454,104.06577818061352,99.541179129282497,95.016580077951474,90.491981026620451,85.967381975289427,81.442782923958404,76.918183872627381,72.393584821296358,67.868985769965334,63.344386718634311]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.277267455753508,{"$f":"R1043","v":2.0495407101781571},1.8218139646028062,1.5327455622617885,1.2614407824589975,1.0284237070766267,0.78330817674392772,0.45491383748001057,0.30327589165334035,0.15163794582667017,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3727891935911822,{"$f":"R1044","v":3.4982313548729458},2.6236735161547093,1.6313279607832558,0.7151590008188522,-4.3736091949717615E-2,-7.571465847678166E-2,-0.25455456884338595,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.10088101871543087,{"$f":"R1045","v":9.4155617467735472E-2},8.7430216220040075E-2,8.0704814972344691E-2,7.3979413724649307E-2,6.7254012476953909E-2,6.0528611229258518E-2,5.3803209981563127E-2,4.7077808733867736E-2,4.0352407486172345E-2,3.3627006238476954E-2,2.6901604990781564E-2,2.0176203743086173E-2,1.3450802495390782E-2,6.7254012476953909E-3,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,30.213622608781574,{"$f":"R1046","v":27.192260347903417},24.170898087025261,21.137730631146749,18.107981782443744,15.085601398184496,12.060892667619941,9.0201569395684089,6.013437959712272,3.006718979856136,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0},0,{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0}]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7810872104348701,{"$f":"R1048","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"AD1048","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":789.48982014416629},{"$f":"SUM(S992:S1001)","v":778.21799088302498},766.94616162188345,749.1330133264463,731.41722385613002,713.90436442187388,697.10399471260359,680.05745785307545,663.65508861438991,646.99816480686104,630.34124099933217,616.84267411748613,603.34410723563997,589.84554035379404,576.34697347194799,562.84840659010206,549.35656510950366]
[{"$f":"ROW()","v":1003},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1002-Asset_NoReclass!R1002)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1004)","v":620.93091868550505}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1005)","v":129.81325397138477}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1006)","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1007)","v":2.277267455753508}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1008)","v":4.3727891935911822}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1009)","v":0.10088101871543087}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1010)","v":30.213622608781574}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1012","v":1.7810872104348701}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":789.48982014416629}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q1014-Asset_NoReclass!Q1014=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1016)","v":0},{"$f":"-Inputs!AD1593","v":0},{"$f":"-Inputs!AE1593","v":0},{"$f":"-Inputs!AF1593","v":0},{"$f":"-Inputs!AG1593","v":0},{"$f":"-Inputs!AH1593","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1017)","v":0},{"$f":"-Inputs!AD1594","v":0},{"$f":"-Inputs!AE1594","v":0},{"$f":"-Inputs!AF1594","v":0},{"$f":"-Inputs!AG1594","v":0},{"$f":"-Inputs!AH1594","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1018)","v":0},{"$f":"-Inputs!AD1595","v":0},{"$f":"-Inputs!AE1595","v":0},{"$f":"-Inputs!AF1595","v":0},{"$f":"-Inputs!AG1595","v":0},{"$f":"-Inputs!AH1595","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1019)","v":-6.1341656765666754E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1019)","v":-5.2341128051107084E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1019)","v":-2.2776944972537912E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1019)","v":-3.9430788917373623E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1019)","v":-0.13256729507793522},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1019)","v":0},{"$f":"-Inputs!AD1596","v":0},{"$f":"-Inputs!AE1596","v":0},{"$f":"-Inputs!AF1596","v":0},{"$f":"-Inputs!AG1596","v":0},{"$f":"-Inputs!AH1596","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1020)","v":-0.1177877166532172},{"$f":"SUM(RegDepPipeline:RegDepOther!U1020)","v":-0.10050497957277578},{"$f":"SUM(RegDepPipeline:RegDepOther!V1020)","v":-4.3736091949717559E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1020)","v":-7.571465847678166E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1020)","v":-0.25455456884338595},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1020)","v":0},{"$f":"-Inputs!AD1597","v":0},{"$f":"-Inputs!AE1597","v":0},{"$f":"-Inputs!AF1597","v":0},{"$f":"-Inputs!AG1597","v":0},{"$f":"-Inputs!AH1597","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1021)","v":0},{"$f":"-Inputs!AD1598","v":0},{"$f":"-Inputs!AE1598","v":0},{"$f":"-Inputs!AF1598","v":0},{"$f":"-Inputs!AG1598","v":0},{"$f":"-Inputs!AH1598","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1022)","v":-1.1805195000354542E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1022)","v":-1.0073044253471917E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1022)","v":-4.3834205186262937E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1022)","v":-7.5884509276565645E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1022)","v":-2.551256114654691E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1022)","v":0},{"$f":"-Inputs!AD1599","v":0},{"$f":"-Inputs!AE1599","v":0},{"$f":"-Inputs!AF1599","v":0},{"$f":"-Inputs!AG1599","v":0},{"$f":"-Inputs!AH1599","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1023","v":0},{"$f":"Asset_NoReclass!S1023","v":0},{"$f":"Asset_NoReclass!T1023","v":0},{"$f":"Asset_NoReclass!U1023","v":0},{"$f":"Asset_NoReclass!V1023","v":0},{"$f":"Asset_NoReclass!W1023","v":0},{"$f":"Asset_NoReclass!X1023","v":0},{"$f":"Asset_NoReclass!Y1023","v":0},{"$f":"Asset_NoReclass!Z1023","v":0},{"$f":"Asset_NoReclass!AA1023","v":0},{"$f":"Asset_NoReclass!AB1023","v":0},{"$f":"Asset_NoReclass!AC1023","v":0},{"$f":"-Inputs!AD1600","v":0},{"$f":"-Inputs!AE1600","v":0},{"$f":"-Inputs!AF1600","v":0},{"$f":"-Inputs!AG1600","v":0},{"$f":"-Inputs!AH1600","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1024","v":0},{"$f":"Asset_NoReclass!S1024","v":0},{"$f":"Asset_NoReclass!T1024","v":0},{"$f":"Asset_NoReclass!U1024","v":0},{"$f":"Asset_NoReclass!V1024","v":0},{"$f":"Asset_NoReclass!W1024","v":0},{"$f":"Asset_NoReclass!X1024","v":0},{"$f":"Asset_NoReclass!Y1024","v":0},{"$f":"Asset_NoReclass!Z1024","v":0},{"$f":"Asset_NoReclass!AA1024","v":0},{"$f":"Asset_NoReclass!AB1024","v":0},{"$f":"Asset_NoReclass!AC1024","v":0},{"$f":"-Inputs!AD1601","v":0},{"$f":"-Inputs!AE1601","v":0},{"$f":"-Inputs!AF1601","v":0},{"$f":"-Inputs!AG1601","v":0},{"$f":"-Inputs!AH1601","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1025","v":0},{"$f":"Asset_NoReclass!S1025","v":0},{"$f":"Asset_NoReclass!T1025","v":0},{"$f":"Asset_NoReclass!U1025","v":0},{"$f":"Asset_NoReclass!V1025","v":0},{"$f":"Asset_NoReclass!W1025","v":0},{"$f":"Asset_NoReclass!X1025","v":0},{"$f":"Asset_NoReclass!Y1025","v":0},{"$f":"Asset_NoReclass!Z1025","v":0},{"$f":"Asset_NoReclass!AA1025","v":0},{"$f":"Asset_NoReclass!AB1025","v":0},{"$f":"Asset_NoReclass!AC1025","v":0},{"$f":"-Inputs!AD1602","v":0},{"$f":"-Inputs!AE1602","v":0},{"$f":"-Inputs!AF1602","v":0},{"$f":"-Inputs!AG1602","v":0},{"$f":"-Inputs!AH1602","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,-0.1909345684192385,-0.16291915187735478,-7.0896457440881758E-2,-0.12273389832181184,-0.41263442506786813,0,0,0,0,0,{"$f":"SUM(AD1016:AD1025)","v":0},{"$f":"SUM(AE1016:AE1025)","v":0},0,{"$f":"SUM(AG1016:AG1025)","v":0},0]
[{"$f":"ROW()","v":1027},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1028)","v":-5.5792167476639491},{"$f":"SUM(RegDepPipeline:RegDepOther!S1028)","v":-5.5792167476639491},{"$f":"SUM(RegDepPipeline:RegDepOther!T1028)","v":-8.9672424292673103},{"$f":"SUM(RegDepPipeline:RegDepOther!U1028)","v":-8.9672424292673103},{"$f":"SUM(RegDepPipeline:RegDepOther!V1028)","v":-8.9672424292673103},{"$f":"SUM(RegDepPipeline:RegDepOther!W1028)","v":-8.9672424292673121},{"$f":"SUM(RegDepPipeline:RegDepOther!X1028)","v":-8.9672424292673121},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1028)","v":-8.9672424292673067},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1028)","v":-8.9672424292673067},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1028)","v":-8.9672424292673067},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1028)","v":-8.967242429267305},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1028)","v":-8.967242429267305},{"$f":"-IF(AD992<0,AD992,IF(AD980=0,0,MIN((AD992/AD980)*(AD992>0),AD992)))","v":-8.967242429267305},{"$f":"-IF(AE992<0,AE992,IF(AE980=0,0,MIN((AE992/AE980)*(AE992>0),AE992)))","v":-8.967242429267305},-8.967242429267305,{"$f":"-IF(AG992<0,AG992,IF(AG980=0,0,MIN((AG992/AG980)*(AG992>0),AG992)))","v":-8.967242429267305},-8.9672424292673067]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1029)","v":-1.5622402670580695},{"$f":"SUM(RegDepPipeline:RegDepOther!S1029)","v":-1.5622402670580695},{"$f":"SUM(RegDepPipeline:RegDepOther!T1029)","v":-4.5245990513310232},{"$f":"SUM(RegDepPipeline:RegDepOther!U1029)","v":-4.5245990513310232},{"$f":"SUM(RegDepPipeline:RegDepOther!V1029)","v":-4.5245990513310232},{"$f":"SUM(RegDepPipeline:RegDepOther!W1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!X1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1029)","v":-4.5245990513310224},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1029)","v":-4.5245990513310224},-4.5245990513310224,{"$f":"-IF(AE993<0,AE993,IF(AE981=0,0,MIN((AE993/AE981)*(AE993>0),AE993)))","v":-4.5245990513310224},-4.5245990513310224,{"$f":"-IF(AG993<0,AG993,IF(AG981=0,0,MIN((AG993/AG981)*(AG993>0),AG993)))","v":-4.5245990513310224},-4.5245990513310224]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1030)","v":0},0,{"$f":"-IF(AE994<0,AE994,IF(AE982=0,0,MIN((AE994/AE982)*(AE994>0),AE994)))","v":0},0,{"$f":"-IF(AG994<0,AG994,IF(AG982=0,0,MIN((AG994/AG982)*(AG994>0),AG994)))","v":0},0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R995<0,R995,IF(R983=0,0,MIN((R995/R983)*(R995>0),R995)))","v":-0.2277267455753508},-0.22772674557535078,-0.22772674557535078,-0.21896365175168406,-0.21024013040983291,-0.20568474141532533,-0.19582704418598193,-0.1516379458266702,-0.15163794582667017,-0.15163794582667017,0,0,0,0,0,{"$f":"-IF(AG995<0,AG995,IF(AG983=0,0,MIN((AG995/AG983)*(AG995>0),AG995)))","v":0},0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R996<0,R996,IF(R984=0,0,MIN((R996/R984)*(R996>0),R996)))","v":-0.87455783871823645},-0.87455783871823645,-0.87455783871823645,-0.81566398039162791,-0.7151590008188522,4.3736091949717615E-2,7.571465847678166E-2,0.25455456884338595,0,0,0,0,0,0,0,{"$f":"-IF(AG996<0,AG996,IF(AG984=0,0,MIN((AG996/AG984)*(AG996>0),AG996)))","v":0},0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R997<0,R997,IF(R985=0,0,MIN((R997/R985)*(R997>0),R997)))","v":-6.7254012476953918E-3},-6.7254012476953909E-3,-6.72540124769539E-3,-6.7254012476953909E-3,-6.7254012476953918E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,-6.7254012476953909E-3,{"$f":"-IF(AG997<0,AG997,IF(AG985=0,0,MIN((AG997/AG985)*(AG997>0),AG997)))","v":0},0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R998<0,R998,IF(R986=0,0,MIN((R998/R986)*(R998>0),R998)))","v":-3.0213622608781572},-3.0213622608781576,-3.0213622608781576,-3.0196758044495353,-3.0179969637406239,-3.0171202796368992,-3.0152231669049852,-3.0067189798561365,-3.006718979856136,-3.006718979856136,0,0,0,0,0,{"$f":"-IF(AG998<0,AG998,IF(AG986=0,0,MIN((AG998/AG986)*(AG998>0),AG998)))","v":0},0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1035","v":0},{"$f":"Asset_NoReclass!S1035","v":0},{"$f":"Asset_NoReclass!T1035","v":0},{"$f":"Asset_NoReclass!U1035","v":0},{"$f":"Asset_NoReclass!V1035","v":0},{"$f":"Asset_NoReclass!W1035","v":0},{"$f":"Asset_NoReclass!X1035","v":0},{"$f":"Asset_NoReclass!Y1035","v":0},{"$f":"Asset_NoReclass!Z1035","v":0},{"$f":"Asset_NoReclass!AA1035","v":0},{"$f":"Asset_NoReclass!AB1035","v":0},{"$f":"Asset_NoReclass!AC1035","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1036","v":0},{"$f":"Asset_NoReclass!S1036","v":0},{"$f":"Asset_NoReclass!T1036","v":0},{"$f":"Asset_NoReclass!U1036","v":0},{"$f":"Asset_NoReclass!V1036","v":0},{"$f":"Asset_NoReclass!W1036","v":0},{"$f":"Asset_NoReclass!X1036","v":0},{"$f":"Asset_NoReclass!Y1036","v":0},{"$f":"Asset_NoReclass!Z1036","v":0},{"$f":"Asset_NoReclass!AA1036","v":0},{"$f":"Asset_NoReclass!AB1036","v":0},{"$f":"Asset_NoReclass!AC1036","v":0},0,{"$f":"-IF(AE1000<0,AE1000,IF(AE988=0,0,MIN((AE1000/AE988)*(AE1000>0),AE1000)))","v":0},0,{"$f":"-IF(AG1000<0,AG1000,IF(AG988=0,0,MIN((AG1000/AG988)*(AG1000>0),AG1000)))","v":0},0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1037","v":0},{"$f":"Asset_NoReclass!S1037","v":0},{"$f":"Asset_NoReclass!T1037","v":0},{"$f":"Asset_NoReclass!U1037","v":0},{"$f":"Asset_NoReclass!V1037","v":0},{"$f":"Asset_NoReclass!W1037","v":0},{"$f":"Asset_NoReclass!X1037","v":0},{"$f":"Asset_NoReclass!Y1037","v":0},{"$f":"Asset_NoReclass!Z1037","v":0},{"$f":"Asset_NoReclass!AA1037","v":0},{"$f":"Asset_NoReclass!AB1037","v":0},{"$f":"Asset_NoReclass!AC1037","v":0},0,{"$f":"-IF(AE1001<0,AE1001,IF(AE989=0,0,MIN((AE1001/AE989)*(AE1001>0),AE1001)))","v":0},0,{"$f":"-IF(AG1001<0,AG1001,IF(AG989=0,0,MIN((AG1001/AG989)*(AG1001>0),AG1001)))","v":0},0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-11.271829261141459},-11.271829261141459,-17.622213727017773,-17.552870318438877,-17.44196297681534,-16.677635810948537,-16.633902434460218,-16.402369238685445,-16.65692380752883,-16.65692380752883,-13.498566881846024,-13.498566881846024,{"$f":"SUM(AD1028:AD1037)","v":-13.498566881846024},{"$f":"SUM(AE1028:AE1037)","v":-13.498566881846024},-13.498566881846024,{"$f":"SUM(AG1028:AG1037)","v":-13.491841480598328},-13.491841480598328]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":620.93091868550505},615.35170193784109,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":609.77248519017712},{"$f":"T992+T1004+T1016+T1028","v":600.80524276090978},591.83800033164243,{"$f":"V992+V1004+V1016+V1028","v":582.87075790237509},573.90351547310775,{"$f":"X992+X1004+X1016+X1028","v":564.9362730438404},{"$f":"Y992+Y1004+Y1016+Y1028","v":555.96903061457306},{"$f":"Z992+Z1004+Z1016+Z1028","v":547.00178818530571},{"$f":"AA992+AA1004+AA1016+AA1028","v":538.03454575603837},{"$f":"AB992+AB1004+AB1016+AB1028","v":529.06730332677103},520.10006089750368,511.13281846823639,{"$f":"AE992+AE1004+AE1016+AE1028","v":502.16557603896911},493.19833360970182,484.23109118043453,475.26384875116725]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q993+Q1005+Q1017+Q1029","v":129.81325397138477},128.25101370432671,126.68877343726864,{"$f":"T993+T1005+T1017+T1029","v":122.16417438593761},117.63957533460659,{"$f":"V993+V1005+V1017+V1029","v":113.11497628327557},108.59037723194454,{"$f":"X993+X1005+X1017+X1029","v":104.06577818061352},{"$f":"Y993+Y1005+Y1017+Y1029","v":99.541179129282497},{"$f":"Z993+Z1005+Z1017+Z1029","v":95.016580077951474},{"$f":"AA993+AA1005+AA1017+AA1029","v":90.491981026620451},{"$f":"AB993+AB1005+AB1017+AB1029","v":85.967381975289427},81.442782923958404,76.918183872627381,{"$f":"AE993+AE1005+AE1017+AE1029","v":72.393584821296358},67.868985769965334,63.344386718634311,58.819787667303288]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q994+Q1006+Q1018+Q1030","v":0},0,0,{"$f":"T994+T1006+T1018+T1030","v":0},0,{"$f":"V994+V1006+V1018+V1030","v":0},0,{"$f":"X994+X1006+X1018+X1030","v":0},{"$f":"Y994+Y1006+Y1018+Y1030","v":0},{"$f":"Z994+Z1006+Z1018+Z1030","v":0},{"$f":"AA994+AA1006+AA1018+AA1030","v":0},{"$f":"AB994+AB1006+AB1018+AB1030","v":0},0,0,{"$f":"AE994+AE1006+AE1018+AE1030","v":0},0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q995+Q1007+Q1019+Q1031","v":2.277267455753508},2.0495407101781571,1.8218139646028062,{"$f":"T995+T1007+T1019+T1031","v":1.5327455622617885},1.2614407824589975,{"$f":"V995+V1007+V1019+V1031","v":1.0284237070766267},0.78330817674392772,{"$f":"X995+X1007+X1019+X1031","v":0.45491383748001057},{"$f":"Y995+Y1007+Y1019+Y1031","v":0.30327589165334035},{"$f":"Z995+Z1007+Z1019+Z1031","v":0.15163794582667017},{"$f":"AA995+AA1007+AA1019+AA1031","v":0},{"$f":"AB995+AB1007+AB1019+AB1031","v":0},0,0,{"$f":"AE995+AE1007+AE1019+AE1031","v":0},0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q996+Q1008+Q1020+Q1032","v":4.3727891935911822},3.4982313548729458,2.6236735161547093,{"$f":"T996+T1008+T1020+T1032","v":1.6313279607832558},0.7151590008188522,{"$f":"V996+V1008+V1020+V1032","v":-4.3736091949717615E-2},-7.571465847678166E-2,{"$f":"X996+X1008+X1020+X1032","v":-0.25455456884338595},{"$f":"Y996+Y1008+Y1020+Y1032","v":0},{"$f":"Z996+Z1008+Z1020+Z1032","v":0},{"$f":"AA996+AA1008+AA1020+AA1032","v":0},{"$f":"AB996+AB1008+AB1020+AB1032","v":0},0,0,{"$f":"AE996+AE1008+AE1020+AE1032","v":0},0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q997+Q1009+Q1021+Q1033","v":0.10088101871543087},9.4155617467735472E-2,8.7430216220040075E-2,{"$f":"T997+T1009+T1021+T1033","v":8.0704814972344691E-2},7.3979413724649307E-2,{"$f":"V997+V1009+V1021+V1033","v":6.7254012476953909E-2},6.0528611229258518E-2,{"$f":"X997+X1009+X1021+X1033","v":5.3803209981563127E-2},{"$f":"Y997+Y1009+Y1021+Y1033","v":4.7077808733867736E-2},{"$f":"Z997+Z1009+Z1021+Z1033","v":4.0352407486172345E-2},{"$f":"AA997+AA1009+AA1021+AA1033","v":3.3627006238476954E-2},{"$f":"AB997+AB1009+AB1021+AB1033","v":2.6901604990781564E-2},2.0176203743086173E-2,1.3450802495390782E-2,{"$f":"AE997+AE1009+AE1021+AE1033","v":6.7254012476953909E-3},0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q998+Q1010+Q1022+Q1034","v":30.213622608781574},27.192260347903417,24.170898087025261,{"$f":"T998+T1010+T1022+T1034","v":21.137730631146749},18.107981782443744,{"$f":"V998+V1010+V1022+V1034","v":15.085601398184496},12.060892667619941,{"$f":"X998+X1010+X1022+X1034","v":9.0201569395684089},{"$f":"Y998+Y1010+Y1022+Y1034","v":6.013437959712272},{"$f":"Z998+Z1010+Z1022+Z1034","v":3.006718979856136},{"$f":"AA998+AA1010+AA1022+AA1034","v":0},{"$f":"AB998+AB1010+AB1022+AB1034","v":0},0,0,{"$f":"AE998+AE1010+AE1022+AE1034","v":0},0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":1.7810872104348701},1.7810872104348701,{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":1.7810872104348701},{"$f":"T1000+T1012+T1024+T1036","v":1.7810872104348701},1.7810872104348701,{"$f":"V1000+V1012+V1024+V1036","v":1.7810872104348701},1.7810872104348701,{"$f":"X1000+X1012+X1024+X1036","v":1.7810872104348701},{"$f":"Y1000+Y1012+Y1024+Y1036","v":1.7810872104348701},{"$f":"Z1000+Z1012+Z1024+Z1036","v":1.7810872104348701},{"$f":"AA1000+AA1012+AA1024+AA1036","v":1.7810872104348701},{"$f":"AB1000+AB1012+AB1024+AB1036","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"AG1000+AG1012+AG1024+AG1036","v":1.7810872104348701},1.7810872104348701]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},0,{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},{"$f":"T1001+T1013+T1025+T1037","v":0},0,{"$f":"V1001+V1013+V1025+V1037","v":0},0,{"$f":"X1001+X1013+X1025+X1037","v":0},{"$f":"Y1001+Y1013+Y1025+Y1037","v":0},{"$f":"Z1001+Z1013+Z1025+Z1037","v":0},{"$f":"AA1001+AA1013+AA1025+AA1037","v":0},{"$f":"AB1001+AB1013+AB1025+AB1037","v":0},0,0,0,0,{"$f":"AG1001+AG1013+AG1025+AG1037","v":0},0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":789.48982014416629},{"$f":"SUM(R1040:R1049)","v":778.21799088302498},{"$f":"SUM(S1040:S1049)","v":766.94616162188345},749.1330133264463,731.41722385613002,713.90436442187388,697.10399471260359,{"$f":"SUM(X1040:X1049)","v":680.05745785307545},{"$f":"SUM(Y1040:Y1049)","v":663.65508861438991},646.99816480686104,{"$f":"SUM(AA1040:AA1049)","v":630.34124099933217},616.84267411748613,603.34410723563997,589.84554035379404,576.34697347194799,562.84840659010206,549.35656510950366,535.86472362890538]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60,59,{"$f":"MAX(0,AD1066-1)","v":58},57,56,55]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD$131=\"\",AC1067-1,MIN(AC1067-1,AD$131))","v":19},18,17,16,15]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD1065=\"\",MAX(0,AC1068-1),Inputs!$D$71-(AC$6-LEFT($A1064,4)))","v":19},18,17,16,15]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1073+1)","v":39},{"$f":"MAX(0,AD1073-1)","v":38},{"$f":"MAX(0,AE1073-1)","v":37},{"$f":"MAX(0,AF1073-1)","v":36},{"$f":"MAX(0,AG1073-1)","v":35}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"MAX(0,AD1075-1)","v":50.598995281445561},49.598995281445561,48.598995281445561,47.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},{"$f":"R1126","v":0},{"$f":"S1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.50249914746704039,{"$f":"S1129","v":0.45224923272033635},0.40199931797363231,0.35174940322692827,0.23192084141915098,0.19326736784929249,0.13792418930798733,0.1034431419809905,6.8962094653993666E-2,3.4481047326996833E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8841277429904095E-2,{"$f":"S1130","v":7.1073021943923273E-2},5.3304766457942451E-2,3.553651097196163E-2,5.4668298658395592E-3,0,-2.9507208461260082E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.17328857048738189,{"$f":"S1132","v":0.1559597134386437},0.13863085638990552,0.12130199934116734,9.2977663982571207E-2,7.7481386652142673E-2,5.9347643708874742E-2,4.4510732781656057E-2,2.9673821854437371E-2,1.4836910927218686E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0},0,{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0}]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.81493390425445578,{"$f":"S1134","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"AD1134","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.5795628996387823},{"$f":"SUM(T1078:T1087)","v":1.4942158723573591},1.4088688450759359,1.3235218177945129,1.1452992395220174,1.085682658755891,1.0092550164251919,0.96288777901710232,0.91356982076288684,0.86425186250867125,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1089},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1088-Asset_NoReclass!S1088)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1090)","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1091)","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1092)","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1093)","v":0.50249914746704039}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1094)","v":8.8841277429904095E-2}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1095)","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1096)","v":0.17328857048738189}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1097","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1098","v":0.81493390425445578}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1099","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.5795628996387823}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R1100-Asset_NoReclass!R1100=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1102)","v":0},{"$f":"-Inputs!AD1605","v":0},{"$f":"-Inputs!AE1605","v":0},{"$f":"-Inputs!AF1605","v":0},{"$f":"-Inputs!AG1605","v":0},{"$f":"-Inputs!AH1605","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1103)","v":0},{"$f":"-Inputs!AD1606","v":0},{"$f":"-Inputs!AE1606","v":0},{"$f":"-Inputs!AF1606","v":0},{"$f":"-Inputs!AG1606","v":0},{"$f":"-Inputs!AH1606","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1104)","v":0},{"$f":"-Inputs!AD1607","v":0},{"$f":"-Inputs!AE1607","v":0},{"$f":"-Inputs!AF1607","v":0},{"$f":"-Inputs!AG1607","v":0},{"$f":"-Inputs!AH1607","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1105)","v":-6.9578647061073237E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1105)","v":-1.6689704971446669E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1105)","v":0},{"$f":"-Inputs!AD1608","v":0},{"$f":"-Inputs!AE1608","v":0},{"$f":"-Inputs!AF1608","v":0},{"$f":"-Inputs!AG1608","v":0},{"$f":"-Inputs!AH1608","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1106)","v":-1.2301425620141254E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1106)","v":-2.9507208461260082E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1106)","v":0},{"$f":"-Inputs!AD1609","v":0},{"$f":"-Inputs!AE1609","v":0},{"$f":"-Inputs!AF1609","v":0},{"$f":"-Inputs!AG1609","v":0},{"$f":"-Inputs!AH1609","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1107)","v":0},{"$f":"-Inputs!AD1610","v":0},{"$f":"-Inputs!AE1610","v":0},{"$f":"-Inputs!AF1610","v":0},{"$f":"-Inputs!AG1610","v":0},{"$f":"-Inputs!AH1610","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1108)","v":-1.0995478309857934E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1108)","v":-2.6374656128394024E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1108)","v":0},{"$f":"-Inputs!AD1611","v":0},{"$f":"-Inputs!AE1611","v":0},{"$f":"-Inputs!AF1611","v":0},{"$f":"-Inputs!AG1611","v":0},{"$f":"-Inputs!AH1611","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1109","v":0},{"$f":"Asset_NoReclass!T1109","v":0},{"$f":"Asset_NoReclass!U1109","v":0},{"$f":"Asset_NoReclass!V1109","v":0},{"$f":"Asset_NoReclass!W1109","v":0},{"$f":"Asset_NoReclass!X1109","v":0},{"$f":"Asset_NoReclass!Y1109","v":0},{"$f":"Asset_NoReclass!Z1109","v":0},{"$f":"Asset_NoReclass!AA1109","v":0},{"$f":"Asset_NoReclass!AB1109","v":0},{"$f":"Asset_NoReclass!AC1109","v":0},{"$f":"-Inputs!AD1612","v":0},{"$f":"-Inputs!AE1612","v":0},{"$f":"-Inputs!AF1612","v":0},{"$f":"-Inputs!AG1612","v":0},{"$f":"-Inputs!AH1612","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1110","v":0},{"$f":"Asset_NoReclass!T1110","v":0},{"$f":"Asset_NoReclass!U1110","v":0},{"$f":"Asset_NoReclass!V1110","v":0},{"$f":"Asset_NoReclass!W1110","v":0},{"$f":"Asset_NoReclass!X1110","v":0},{"$f":"Asset_NoReclass!Y1110","v":0},{"$f":"Asset_NoReclass!Z1110","v":0},{"$f":"Asset_NoReclass!AA1110","v":0},{"$f":"Asset_NoReclass!AB1110","v":0},{"$f":"Asset_NoReclass!AC1110","v":0},{"$f":"-Inputs!AD1613","v":0},{"$f":"-Inputs!AE1613","v":0},{"$f":"-Inputs!AF1613","v":0},{"$f":"-Inputs!AG1613","v":0},{"$f":"-Inputs!AH1613","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1111","v":0},{"$f":"Asset_NoReclass!T1111","v":0},{"$f":"Asset_NoReclass!U1111","v":0},{"$f":"Asset_NoReclass!V1111","v":0},{"$f":"Asset_NoReclass!W1111","v":0},{"$f":"Asset_NoReclass!X1111","v":0},{"$f":"Asset_NoReclass!Y1111","v":0},{"$f":"Asset_NoReclass!Z1111","v":0},{"$f":"Asset_NoReclass!AA1111","v":0},{"$f":"Asset_NoReclass!AB1111","v":0},{"$f":"Asset_NoReclass!AC1111","v":0},{"$f":"-Inputs!AD1614","v":0},{"$f":"-Inputs!AE1614","v":0},{"$f":"-Inputs!AF1614","v":0},{"$f":"-Inputs!AG1614","v":0},{"$f":"-Inputs!AH1614","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},0,0,-9.287555099107242E-2,0,-2.2277891430412082E-2,0,0,0,0,0,{"$f":"SUM(AD1102:AD1111)","v":0},{"$f":"SUM(AE1102:AE1111)","v":0},0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1114)","v":-1.7022644385542238},{"$f":"SUM(RegDepPipeline:RegDepOther!T1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1114)","v":0},{"$f":"-IF(AD1078<0,AD1078,IF(AD1066=0,0,MIN((AD1078/AD1066)*(AD1078>0),AD1078)))","v":0},{"$f":"-IF(AE1078<0,AE1078,IF(AE1066=0,0,MIN((AE1078/AE1066)*(AE1078>0),AE1078)))","v":0},0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1115)","v":-1.9498468179461832E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1115)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1116)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1081<0,S1081,IF(S1069=0,0,MIN((S1081/S1069)*(S1081>0),S1081)))","v":-5.0249914746704039E-2},-5.0249914746704039E-2,-5.0249914746704039E-2,-5.0249914746704039E-2,-3.8653473569858494E-2,-3.8653473569858501E-2,-3.4481047326996833E-2,-3.4481047326996833E-2,-3.4481047326996833E-2,-3.4481047326996833E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1082<0,S1082,IF(S1070=0,0,MIN((S1082/S1070)*(S1082>0),S1082)))","v":-1.7768255485980818E-2},-1.7768255485980818E-2,-1.7768255485980818E-2,-1.7768255485980815E-2,-5.4668298658395592E-3,0,2.9507208461260082E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1083<0,S1083,IF(S1071=0,0,MIN((S1083/S1071)*(S1083>0),S1083)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1084<0,S1084,IF(S1072=0,0,MIN((S1084/S1072)*(S1084>0),S1084)))","v":-1.732885704873819E-2},-1.732885704873819E-2,-1.732885704873819E-2,-1.732885704873819E-2,-1.5496277330428535E-2,-1.5496277330428535E-2,-1.4836910927218686E-2,-1.4836910927218686E-2,-1.4836910927218686E-2,-1.4836910927218686E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1121","v":0},{"$f":"Asset_NoReclass!T1121","v":0},{"$f":"Asset_NoReclass!U1121","v":0},{"$f":"Asset_NoReclass!V1121","v":0},{"$f":"Asset_NoReclass!W1121","v":0},{"$f":"Asset_NoReclass!X1121","v":0},{"$f":"Asset_NoReclass!Y1121","v":0},{"$f":"Asset_NoReclass!Z1121","v":0},{"$f":"Asset_NoReclass!AA1121","v":0},{"$f":"Asset_NoReclass!AB1121","v":0},{"$f":"Asset_NoReclass!AC1121","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1122","v":0},{"$f":"Asset_NoReclass!T1122","v":0},{"$f":"Asset_NoReclass!U1122","v":0},{"$f":"Asset_NoReclass!V1122","v":0},{"$f":"Asset_NoReclass!W1122","v":0},{"$f":"Asset_NoReclass!X1122","v":0},{"$f":"Asset_NoReclass!Y1122","v":0},{"$f":"Asset_NoReclass!Z1122","v":0},{"$f":"Asset_NoReclass!AA1122","v":0},{"$f":"Asset_NoReclass!AB1122","v":0},{"$f":"Asset_NoReclass!AC1122","v":0},0,{"$f":"-IF(AE1086<0,AE1086,IF(AE1074=0,0,MIN((AE1086/AE1074)*(AE1086>0),AE1086)))","v":0},0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1123","v":0},{"$f":"Asset_NoReclass!T1123","v":0},{"$f":"Asset_NoReclass!U1123","v":0},{"$f":"Asset_NoReclass!V1123","v":0},{"$f":"Asset_NoReclass!W1123","v":0},{"$f":"Asset_NoReclass!X1123","v":0},{"$f":"Asset_NoReclass!Y1123","v":0},{"$f":"Asset_NoReclass!Z1123","v":0},{"$f":"Asset_NoReclass!AA1123","v":0},{"$f":"Asset_NoReclass!AB1123","v":0},{"$f":"Asset_NoReclass!AC1123","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-1.8071099340151087},-8.5347027281423044E-2,-8.5347027281423044E-2,-8.5347027281423044E-2,-5.9616580766126588E-2,-5.4149750900287036E-2,-4.6367237408089512E-2,-4.9317958254215519E-2,-4.9317958254215519E-2,-4.9317958254215519E-2,0,{"$f":"SUM(AD1114:AD1123)","v":0},{"$f":"SUM(AE1114:AE1123)","v":0},0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"Y1078+Y1090+Y1102+Y1114","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0,0,{"$f":"AE1078+AE1090+AE1102+AE1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"Y1079+Y1091+Y1103+Y1115","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"Y1080+Y1092+Y1104+Y1116","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50249914746704039,0.45224923272033635,0.40199931797363231,0.35174940322692827,0.23192084141915098,0.19326736784929249,0.13792418930798733,{"$f":"Y1081+Y1093+Y1105+Y1117","v":0.1034431419809905},6.8962094653993666E-2,3.4481047326996833E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8841277429904095E-2,7.1073021943923273E-2,5.3304766457942451E-2,3.553651097196163E-2,5.4668298658395592E-3,0,-2.9507208461260082E-3,{"$f":"Y1082+Y1094+Y1106+Y1118","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"Y1083+Y1095+Y1107+Y1119","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17328857048738189,0.1559597134386437,0.13863085638990552,0.12130199934116734,9.2977663982571207E-2,7.7481386652142673E-2,5.9347643708874742E-2,{"$f":"Y1084+Y1096+Y1108+Y1120","v":4.4510732781656057E-2},2.9673821854437371E-2,1.4836910927218686E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.81493390425445578},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0.81493390425445578},{"$f":"T1086+T1098+T1110+T1122","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"Y1086+Y1098+Y1110+Y1122","v":0.81493390425445578},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"AE1086+AE1098+AE1110+AE1122","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"Y1087+Y1099+Y1111+Y1123","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.5795628996387823},{"$f":"SUM(S1126:S1135)","v":1.4942158723573591},1.4088688450759359,1.3235218177945129,1.1452992395220174,1.085682658755891,1.0092550164251919,{"$f":"SUM(Y1126:Y1135)","v":0.96288777901710232},0.91356982076288684,0.86425186250867125,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9498468179461832E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-1.7217629067336857}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"MAX(0,AD1152-1)","v":59},58,57,56]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD$131=\"\",AC1153-1,MIN(AC1153-1,AD$131))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD1151=\"\",MAX(0,AC1154-1),Inputs!$D$71-(AC$6-LEFT($A1150,4)))","v":20},19,18,17,16]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1159+1)","v":40},{"$f":"MAX(0,AD1159-1)","v":39},{"$f":"MAX(0,AE1159-1)","v":38},{"$f":"MAX(0,AF1159-1)","v":37},{"$f":"MAX(0,AG1159-1)","v":36}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,{"$f":"MAX(0,AD1161-1)","v":51.598995281445561},50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},571.54093462817241,563.37606413348419,555.21119363879598,547.04632314410776,538.88145264941954,530.71658215473133,522.55171166004311,514.38684116535489,506.22197067066674,498.05710017597858,489.89222968129042,481.72735918660226,473.5624886919141,465.39761819722594,457.23274770253778]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},130.51261569619786,126.02216114979208,121.53170660338631,117.02631389616073,112.51949840759785,107.73702662055574,103.25950472789449,98.781982835233251,94.304460942572007,89.826939049910763,85.349417157249519,81.081946299387042,76.814475441524564,72.547004583662087,68.27953372579961]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},5.6133076543082021,5.5010415012220379,5.3887753481358738,5.2765091950497096,5.1642430419635454,5.0519768888773813,4.9397107357912171,4.8274445827050529,4.7151784296188888,4.6029122765327246,4.4906461234465604,4.2661138172742321,4.0415815111019038,3.8170492049295759,3.592516898757248]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0.7538554907850108,0.67846994170650976,0.60308439262800873,0.52758799042776294,0.45209686621031048,0.37458038661871434,0.29966430929497145,0.22474823197122859,0.14983215464748573,7.4916077323742863E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},16.637794309880455,15.52860802255509,14.419421735229728,13.310235447904365,12.201049160579,11.091862873253636,9.9826765859282727,8.8734902986029098,7.7643040112775461,6.6551177239521824,5.5459314366268186,4.4367451493014549,3.3275588619760912,2.2183725746507275,1.1091862873253637]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},17.068134387580578,15.36132094882252,13.654507510064462,11.945278046926346,10.236163616499132,8.4829069202953846,6.7863255362363075,5.0897441521772304,3.3931627681181533,1.6965813840590767,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0},0,{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":742.92622513033984},727.26724866099778,711.60827219165583,695.93183068399208,680.25408670568493,664.25451880774756,648.61917651860381,632.98383422946006,617.34849194031619,601.71314965117256,586.07780736202881,572.31174741598045,558.54568746993198,544.77962752388385,531.01356757783537]
[{"$f":"ROW()","v":1175},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1174)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1176)","v":571.54093462817241}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1177)","v":130.51261569619786}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1178)","v":5.6133076543082021}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1179)","v":0.7538554907850108}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1180)","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1181)","v":16.637794309880455}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1182)","v":17.068134387580578}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1183","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1184","v":0.79958296341545154}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1185","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":742.92622513033984}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1186)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1188)","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"-Inputs!AH1617","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1189)","v":-1.4938160819813306E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1189)","v":-1.6360942157103441E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1189)","v":-0.29201724063633433},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1189)","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"-Inputs!AH1618","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1190)","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"-Inputs!AH1619","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1191)","v":-1.1085312174477491E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1191)","v":-1.214112992005715E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1191)","v":-2.1670018898777232E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1191)","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"-Inputs!AH1620","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1192)","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"-Inputs!AH1621","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1193)","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"-Inputs!AH1622","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1194)","v":-2.4160243800598353E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1194)","v":-2.6461380091638803E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1194)","v":-4.7229426787226192E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1194)","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"-Inputs!AH1623","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1195","v":0},{"$f":"Asset_NoReclass!U1195","v":0},{"$f":"Asset_NoReclass!V1195","v":0},{"$f":"Asset_NoReclass!W1195","v":0},{"$f":"Asset_NoReclass!X1195","v":0},{"$f":"Asset_NoReclass!Y1195","v":0},{"$f":"Asset_NoReclass!Z1195","v":0},{"$f":"Asset_NoReclass!AA1195","v":0},{"$f":"Asset_NoReclass!AB1195","v":0},{"$f":"Asset_NoReclass!AC1195","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"-Inputs!AH1624","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1196","v":0},{"$f":"Asset_NoReclass!U1196","v":0},{"$f":"Asset_NoReclass!V1196","v":0},{"$f":"Asset_NoReclass!W1196","v":0},{"$f":"Asset_NoReclass!X1196","v":0},{"$f":"Asset_NoReclass!Y1196","v":0},{"$f":"Asset_NoReclass!Z1196","v":0},{"$f":"Asset_NoReclass!AA1196","v":0},{"$f":"Asset_NoReclass!AB1196","v":0},{"$f":"Asset_NoReclass!AC1196","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"-Inputs!AH1625","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1197","v":0},{"$f":"Asset_NoReclass!U1197","v":0},{"$f":"Asset_NoReclass!V1197","v":0},{"$f":"Asset_NoReclass!W1197","v":0},{"$f":"Asset_NoReclass!X1197","v":0},{"$f":"Asset_NoReclass!Y1197","v":0},{"$f":"Asset_NoReclass!Z1197","v":0},{"$f":"Asset_NoReclass!AA1197","v":0},{"$f":"Asset_NoReclass!AB1197","v":0},{"$f":"Asset_NoReclass!AC1197","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"-Inputs!AH1626","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-1.7465038321617915E-2,-1.9128491465467894E-2,-0.34141366931343825,0,0,0,0,0,{"$f":"SUM(AD1188:AD1197)","v":0},{"$f":"SUM(AE1188:AE1197)","v":0},0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!U1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!V1200)","v":-8.1648704946881754},{"$f":"SUM(RegDepPipeline:RegDepOther!W1200)","v":-8.1648704946881754},{"$f":"SUM(RegDepPipeline:RegDepOther!X1200)","v":-8.1648704946881754},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1200)","v":-8.1648704946881772},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1200)","v":-8.1648704946881772},{"$f":"-IF(AD1164<0,AD1164,IF(AD1152=0,0,MIN((AD1164/AD1152)*(AD1164>0),AD1164)))","v":-8.1648704946881736},{"$f":"-IF(AE1164<0,AE1164,IF(AE1152=0,0,MIN((AE1164/AE1152)*(AE1164>0),AE1164)))","v":-8.1648704946881736},-8.1648704946881736,-8.1648704946881736,-8.1648704946881754]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!U1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!V1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!W1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!X1201)","v":-4.4904545464057701},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1201)","v":-4.4775218926612386},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1201)","v":-4.4775218926612386},-4.2674708578624756,-4.2674708578624756,-4.2674708578624756,-4.2674708578624756,-4.2674708578624756]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1202)","v":-0.11226615308616406},{"$f":"SUM(RegDepPipeline:RegDepOther!U1202)","v":-0.11226615308616406},{"$f":"SUM(RegDepPipeline:RegDepOther!V1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!W1202)","v":-0.11226615308616401},{"$f":"SUM(RegDepPipeline:RegDepOther!X1202)","v":-0.11226615308616401},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1202)","v":-0.11226615308616404},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1202)","v":-0.11226615308616403},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1202)","v":-0.11226615308616403},-0.22453230617232803,-0.224532306172328,-0.224532306172328,-0.224532306172328,-0.224532306172328]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1167<0,T1167,IF(T1155=0,0,MIN((T1167/T1155)*(T1167>0),T1167)))","v":-7.5385549078501077E-2},-7.5385549078501091E-2,-7.5385549078501091E-2,-7.5369712918251855E-2,-7.5349477701718418E-2,-7.4916077323742863E-2,-7.4916077323742863E-2,-7.4916077323742863E-2,-7.4916077323742863E-2,-7.4916077323742863E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1168<0,T1168,IF(T1156=0,0,MIN((T1168/T1156)*(T1168>0),T1168)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1169<0,T1169,IF(T1157=0,0,MIN((T1169/T1157)*(T1169>0),T1169)))","v":-1.1091862873253637},-1.1091862873253635,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253635,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637,-1.1091862873253637]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1170<0,T1170,IF(T1158=0,0,MIN((T1170/T1158)*(T1170>0),T1170)))","v":-1.7068134387580578},-1.7068134387580578,-1.7068134387580578,-1.7064682924180494,-1.7060272694165219,-1.6965813840590769,-1.6965813840590769,-1.6965813840590769,-1.6965813840590767,-1.6965813840590767,0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1207","v":0},{"$f":"Asset_NoReclass!U1207","v":0},{"$f":"Asset_NoReclass!V1207","v":0},{"$f":"Asset_NoReclass!W1207","v":0},{"$f":"Asset_NoReclass!X1207","v":0},{"$f":"Asset_NoReclass!Y1207","v":0},{"$f":"Asset_NoReclass!Z1207","v":0},{"$f":"Asset_NoReclass!AA1207","v":0},{"$f":"Asset_NoReclass!AB1207","v":0},{"$f":"Asset_NoReclass!AC1207","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1208","v":0},{"$f":"Asset_NoReclass!U1208","v":0},{"$f":"Asset_NoReclass!V1208","v":0},{"$f":"Asset_NoReclass!W1208","v":0},{"$f":"Asset_NoReclass!X1208","v":0},{"$f":"Asset_NoReclass!Y1208","v":0},{"$f":"Asset_NoReclass!Z1208","v":0},{"$f":"Asset_NoReclass!AA1208","v":0},{"$f":"Asset_NoReclass!AB1208","v":0},{"$f":"Asset_NoReclass!AC1208","v":0},0,{"$f":"-IF(AE1172<0,AE1172,IF(AE1160=0,0,MIN((AE1172/AE1160)*(AE1172>0),AE1172)))","v":0},0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1209","v":0},{"$f":"Asset_NoReclass!U1209","v":0},{"$f":"Asset_NoReclass!V1209","v":0},{"$f":"Asset_NoReclass!W1209","v":0},{"$f":"Asset_NoReclass!X1209","v":0},{"$f":"Asset_NoReclass!Y1209","v":0},{"$f":"Asset_NoReclass!Z1209","v":0},{"$f":"Asset_NoReclass!AA1209","v":0},{"$f":"Asset_NoReclass!AB1209","v":0},{"$f":"Asset_NoReclass!AC1209","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-15.658976469342033},-15.658976469342033,-15.658976469342033,-15.658615486841777,-15.658154228623713,-15.635342289143761,-15.635342289143761,-15.635342289143761,-15.635342289143761,-15.635342289143761,{"$f":"SUM(AD1200:AD1209)","v":-13.76605994604834},{"$f":"SUM(AE1200:AE1209)","v":-13.76605994604834},-13.76605994604834,-13.76605994604834,-13.766059946048344]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":571.54093462817241},{"$f":"T1164+T1176+T1188+T1200","v":563.37606413348419},555.21119363879598,547.04632314410776,538.88145264941954,530.71658215473133,{"$f":"Y1164+Y1176+Y1188+Y1200","v":522.55171166004311},{"$f":"Z1164+Z1176+Z1188+Z1200","v":514.38684116535489},506.22197067066674,498.05710017597858,489.89222968129042,481.72735918660226,{"$f":"AE1164+AE1176+AE1188+AE1200","v":473.5624886919141},465.39761819722594,457.23274770253778,449.06787720784962]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.51261569619786,126.02216114979208,121.53170660338631,117.02631389616073,112.51949840759785,107.73702662055574,{"$f":"Y1165+Y1177+Y1189+Y1201","v":103.25950472789449},98.781982835233251,94.304460942572007,89.826939049910763,85.349417157249519,81.081946299387042,76.814475441524564,72.547004583662087,68.27953372579961,64.012062867937132]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6133076543082021,5.5010415012220379,5.3887753481358738,5.2765091950497096,5.1642430419635454,5.0519768888773813,{"$f":"Y1166+Y1178+Y1190+Y1202","v":4.9397107357912171},4.8274445827050529,4.7151784296188888,4.6029122765327246,4.4906461234465604,4.2661138172742321,4.0415815111019038,3.8170492049295759,3.592516898757248,3.3679845925849201]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7538554907850108,0.67846994170650976,0.60308439262800873,0.52758799042776294,0.45209686621031048,0.37458038661871434,{"$f":"Y1167+Y1179+Y1191+Y1203","v":0.29966430929497145},0.22474823197122859,0.14983215464748573,7.4916077323742863E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"Y1168+Y1180+Y1192+Y1204","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.637794309880455,15.52860802255509,14.419421735229728,13.310235447904365,12.201049160579,11.091862873253636,{"$f":"Y1169+Y1181+Y1193+Y1205","v":9.9826765859282727},8.8734902986029098,7.7643040112775461,6.6551177239521824,5.5459314366268186,4.4367451493014549,3.3275588619760912,2.2183725746507275,1.1091862873253637,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.068134387580578,15.36132094882252,13.654507510064462,11.945278046926346,10.236163616499132,8.4829069202953846,{"$f":"Y1170+Y1182+Y1194+Y1206","v":6.7863255362363075},5.0897441521772304,3.3931627681181533,1.6965813840590767,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.79958296341545154},{"$f":"T1172+T1184+T1196+T1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"Y1172+Y1184+Y1196+Y1208","v":0.79958296341545154},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"AE1172+AE1184+AE1196+AE1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"Y1173+Y1185+Y1197+Y1209","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":742.92622513033984},{"$f":"SUM(T1212:T1221)","v":727.26724866099778},711.60827219165583,695.93183068399208,680.25408670568493,664.25451880774756,{"$f":"SUM(Y1212:Y1221)","v":648.61917651860381},632.98383422946006,617.34849194031619,601.71314965117256,586.07780736202881,572.31174741598045,558.54568746993198,544.77962752388385,531.01356757783537,517.24750763178713]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62,61,{"$f":"MAX(0,AD1238-1)","v":60},59,58,57]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD$131=\"\",AC1239-1,MIN(AC1239-1,AD$131))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD1237=\"\",MAX(0,AC1240-1),Inputs!$D$71-(AC$6-LEFT($A1236,4)))","v":21},20,19,18,17]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1245+1)","v":41},{"$f":"MAX(0,AD1245-1)","v":40},{"$f":"MAX(0,AE1245-1)","v":39},{"$f":"MAX(0,AF1245-1)","v":38},{"$f":"MAX(0,AG1245-1)","v":37}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"MAX(0,AD1247-1)","v":52.598995281445561},51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":31.083646567310453},{"$f":"U1298","v":30.871389550566345},30.659132533822238,30.44687551707813,30.234618500334022,29.776518220025931,29.31841793971784,28.860317659409748,28.402217379101657,27.944117098793566,27.486016818485474,27.027916538177383,26.569816257869292,26.1117159775612]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,26.023517601638897,{"$f":"U1299","v":24.904228413976249},23.784359258129399,22.663042047884847,21.543752860222199,20.715144714247721,19.886536568273243,19.057928422298765,18.229320276324287,17.40071213034981,16.572106790809343,15.743501451268877,14.91489611172841,14.086290772187944]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.030778102570641E-2,{"$f":"U1300","v":3.9001501519708166E-2},3.7695222013709923E-2,3.6388942507711679E-2,3.5082663001713435E-2,3.4319996414719667E-2,3.3557329827725899E-2,3.279466324073213E-2,3.2031996653738362E-2,3.1269330066744594E-2,2.9780314349280565E-2,2.8291298631816536E-2,2.6802282914352507E-2,2.5313267196888478E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,24.456855512611128,{"$f":"U1301","v":22.011169961350014},19.554528305977939,17.071901154893887,14.633058132766187,12.19421511063849,9.7553720885107928,7.3165290663830946,4.8776860442553964,2.4388430221276982,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.7000549203173794,{"$f":"U1302","v":5.3600439362539039},4.017031482961551,2.6675255036457228,1.3337627518228614,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.309177339259197,{"$f":"U1303","v":16.155232183308584},15.001286984866947,13.847341683603011,12.693396543302759,11.539451403002509,10.385506262702258,9.231561122402006,8.0776159821017544,6.9236708418015036,5.7697257015012529,4.6157805612010021,3.4618354209007514,2.3078902806005006]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,38.545972304133379,{"$f":"U1304","v":34.691375073720039},30.826131327192844,26.935636360339309,23.087688308862266,19.239740257385222,15.391792205908178,11.543844154431135,7.6958961029540891,3.8479480514770446,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5406544149940684,{"$f":"U1305","v":3.3545024623073254},{"$f":"V1305","v":3.1683505096205824},{"$f":"W1305","v":2.9821985569338394},{"$f":"X1305","v":2.7960466042470964},{"$f":"Y1305","v":2.6887641156348874},{"$f":"Z1305","v":2.5814816270226784},{"$f":"AA1305","v":2.4741991384104693},{"$f":"AB1305","v":2.3669166497982603},2.2596341611860513,{"$f":"AD1305","v":2.2045211328644405},{"$f":"AE1305","v":2.1494081045428297},{"$f":"AF1305","v":2.0942950762212189},{"$f":"AG1305","v":2.0391820478996081}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.8988853659876667E-2,{"$f":"U1306","v":-1.8988853659876667E-2},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,0,0,0,0,0,{"$f":"AD1306","v":0},0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":147.68119758763035},{"$f":"SUM(V1250:V1259)","v":137.3679542293423},127.02952677092533,116.63192091322658,106.33841751089923,96.188153817349473,87.35266402196271,78.51717422657596,69.681684431189183,60.846194635802412,52.062150758009793,49.564897953821905,47.067645149634025,44.570392345446137]
[{"$f":"ROW()","v":1261},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1260-Asset_NoReclass!U1260)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1262)","v":31.083646567310453}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1263)","v":26.023517601638897}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1264)","v":4.030778102570641E-2}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1265)","v":24.456855512611128}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1266)","v":6.7000549203173794}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1267)","v":17.309177339259197}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1268)","v":38.545972304133379}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1269","v":3.5406544149940684}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1270","v":-1.8988853659876667E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1271","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":147.68119758763035}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1272)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1274)","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"-Inputs!AH1629","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1275)","v":-5.7996818420231479E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1275)","v":-2.0280225819049803E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1275)","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"-Inputs!AH1630","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1276)","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"-Inputs!AH1631","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1277)","v":-1.095610411096328E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1277)","v":-3.8311112836811455E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1277)","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"-Inputs!AH1632","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1278)","v":-3.0014692288760129E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1278)","v":-1.0495484995311558E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1278)","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"-Inputs!AH1633","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1279)","v":-4.2491022705276313E-8},{"$f":"SUM(RegDepPipeline:RegDepOther!W1279)","v":-1.485818634914589E-7},{"$f":"SUM(RegDepPipeline:RegDepOther!X1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1279)","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"-Inputs!AH1634","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1280)","v":-1.0646516113860178E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1280)","v":-3.7228550954429278E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1280)","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"-Inputs!AH1635","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1281","v":0},{"$f":"Asset_NoReclass!V1281","v":0},{"$f":"Asset_NoReclass!W1281","v":0},{"$f":"Asset_NoReclass!X1281","v":0},{"$f":"Asset_NoReclass!Y1281","v":0},{"$f":"Asset_NoReclass!Z1281","v":0},{"$f":"Asset_NoReclass!AA1281","v":0},{"$f":"Asset_NoReclass!AB1281","v":0},{"$f":"Asset_NoReclass!AC1281","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"-Inputs!AH1636","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1282","v":0},{"$f":"Asset_NoReclass!V1282","v":0},{"$f":"Asset_NoReclass!W1282","v":0},{"$f":"Asset_NoReclass!X1282","v":0},{"$f":"Asset_NoReclass!Y1282","v":0},{"$f":"Asset_NoReclass!Z1282","v":0},{"$f":"Asset_NoReclass!AA1282","v":0},{"$f":"Asset_NoReclass!AB1282","v":0},{"$f":"Asset_NoReclass!AC1282","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"-Inputs!AH1637","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1283","v":0},{"$f":"Asset_NoReclass!V1283","v":0},{"$f":"Asset_NoReclass!W1283","v":0},{"$f":"Asset_NoReclass!X1283","v":0},{"$f":"Asset_NoReclass!Y1283","v":0},{"$f":"Asset_NoReclass!Z1283","v":0},{"$f":"Asset_NoReclass!AA1283","v":0},{"$f":"Asset_NoReclass!AB1283","v":0},{"$f":"Asset_NoReclass!AC1283","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"-Inputs!AH1638","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-2.518410012892449E-2,-8.8063319950320768E-2,0,0,0,0,0,0,{"$f":"SUM(AD1274:AD1283)","v":0},{"$f":"SUM(AE1274:AE1283)","v":0},0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1286)","v":-0.21225701674410852},{"$f":"SUM(RegDepPipeline:RegDepOther!V1286)","v":-0.21225701674410855},{"$f":"SUM(RegDepPipeline:RegDepOther!W1286)","v":-0.21225701674410855},{"$f":"SUM(RegDepPipeline:RegDepOther!X1286)","v":-0.21225701674410855},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1286)","v":-0.45810028030809108},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1286)","v":-0.45810028030809108},{"$f":"-IF(AD1250<0,AD1250,IF(AD1238=0,0,MIN((AD1250/AD1238)*(AD1250>0),AD1250)))","v":-0.45810028030809125},{"$f":"-IF(AE1250<0,AE1250,IF(AE1238=0,0,MIN((AE1250/AE1238)*(AE1250>0),AE1250)))","v":-0.45810028030809125},-0.45810028030809125,-0.45810028030809125,-0.45810028030809125]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1287)","v":-1.119289187662647},{"$f":"SUM(RegDepPipeline:RegDepOther!V1287)","v":-1.119289187662647},{"$f":"SUM(RegDepPipeline:RegDepOther!W1287)","v":-1.1192891876626474},{"$f":"SUM(RegDepPipeline:RegDepOther!X1287)","v":-1.1192891876626474},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1287)","v":-0.82860814597447741},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1287)","v":-0.82860814597447741},-0.82860533954046711,-0.82860533954046711,-0.82860533954046722,-0.82860533954046722,-0.82860533954046733]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1288)","v":-1.3062795059982425E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1288)","v":-7.6266658699377027E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1288)","v":-7.6266658699377017E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1288)","v":-7.6266658699377006E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1288)","v":-7.6266658699377006E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1288)","v":-7.6266658699376995E-4},-1.4890157174640283E-3,-1.4890157174640283E-3,-1.4890157174640283E-3,-1.4890157174640281E-3,-1.4890157174640281E-3]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1253<0,U1253,IF(U1241=0,0,MIN((U1253/U1241)*(U1253>0),U1253)))","v":-2.4456855512611129},-2.4456855512611124,-2.4443160382472424,-2.4388430221276982,-2.4388430221276978,-2.4388430221276982,-2.4388430221276982,-2.4388430221276982,-2.4388430221276982,-2.4388430221276982,0,0,0,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1254<0,U1254,IF(U1242=0,0,MIN((U1254/U1242)*(U1254>0),U1254)))","v":-1.340010984063476},-1.340010984063476,-1.339010494320517,-1.3337627518228614,-1.3337627518228614,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1255<0,U1255,IF(U1243=0,0,MIN((U1255/U1243)*(U1255>0),U1255)))","v":-1.1539451559506131},-1.1539451559506131,-1.153945152682073,-1.153945140300251,-1.1539451403002507,-1.153945140300251,-1.1539451403002507,-1.1539451403002507,-1.1539451403002505,-1.1539451403002505,-1.1539451403002505,-1.1539451403002505,-1.1539451403002505,-1.1539451403002503]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1256<0,U1256,IF(U1244=0,0,MIN((U1256/U1244)*(U1256>0),U1256)))","v":-3.8545972304133378},-3.8545972304133378,-3.8532664158991055,-3.8479480514770441,-3.8479480514770441,-3.8479480514770446,-3.8479480514770446,-3.847948051477045,-3.8479480514770446,-3.8479480514770446,0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!V1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!W1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!X1293","v":-0.18615195268674303},{"$f":"Asset_NoReclass!Y1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!Z1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!AA1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!AB1293","v":-0.10728248861220918},{"$f":"Asset_NoReclass!AC1293","v":-0.10728248861220918},-5.511302832161101E-2,-5.511302832161101E-2,-5.5113028321611017E-2,-5.5113028321611024E-2,-5.5113028321611031E-2]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1294","v":0},{"$f":"Asset_NoReclass!V1294","v":0},{"$f":"Asset_NoReclass!W1294","v":0},{"$f":"Asset_NoReclass!X1294","v":0},{"$f":"Asset_NoReclass!Y1294","v":1.8988853659876664E-2},{"$f":"Asset_NoReclass!Z1294","v":0},{"$f":"Asset_NoReclass!AA1294","v":0},{"$f":"Asset_NoReclass!AB1294","v":0},{"$f":"Asset_NoReclass!AC1294","v":0},0,{"$f":"-IF(AE1258<0,AE1258,IF(AE1246=0,0,MIN((AE1258/AE1246)*(AE1258>0),AE1258)))","v":0},0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1295","v":0},{"$f":"Asset_NoReclass!V1295","v":0},{"$f":"Asset_NoReclass!W1295","v":0},{"$f":"Asset_NoReclass!X1295","v":0},{"$f":"Asset_NoReclass!Y1295","v":0},{"$f":"Asset_NoReclass!Z1295","v":0},{"$f":"Asset_NoReclass!AA1295","v":0},{"$f":"Asset_NoReclass!AB1295","v":0},{"$f":"Asset_NoReclass!AC1295","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-10.313243358288036},-10.313243358288036,-10.309542537748435,-10.293503402327351,-10.15026369354975,-8.835489795386767,-8.835489795386767,-8.835489795386767,-8.8354897953867653,{"$f":"SUM(AD1286:AD1295)","v":-8.7840438777926266},{"$f":"SUM(AE1286:AE1295)","v":-2.4972528041878834},-2.4972528041878839,-2.4972528041878839,-2.4972528041878843]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":31.083646567310453},30.871389550566345,30.659132533822238,30.44687551707813,30.234618500334022,{"$f":"Y1250+Y1262+Y1274+Y1286","v":29.776518220025931},{"$f":"Z1250+Z1262+Z1274+Z1286","v":29.31841793971784},28.860317659409748,28.402217379101657,27.944117098793566,27.486016818485474,{"$f":"AE1250+AE1262+AE1274+AE1286","v":27.027916538177383},26.569816257869292,26.1117159775612,25.653615697253109]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.023517601638897,24.904228413976249,23.784359258129399,22.663042047884847,21.543752860222199,{"$f":"Y1251+Y1263+Y1275+Y1287","v":20.715144714247721},19.886536568273243,19.057928422298765,18.229320276324287,17.40071213034981,16.572106790809343,15.743501451268877,14.91489611172841,14.086290772187944,13.257685432647477]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.030778102570641E-2,3.9001501519708166E-2,3.7695222013709923E-2,3.6388942507711679E-2,3.5082663001713435E-2,{"$f":"Y1252+Y1264+Y1276+Y1288","v":3.4319996414719667E-2},3.3557329827725899E-2,3.279466324073213E-2,3.2031996653738362E-2,3.1269330066744594E-2,2.9780314349280565E-2,2.8291298631816536E-2,2.6802282914352507E-2,2.5313267196888478E-2,2.3824251479424449E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.456855512611128,22.011169961350014,19.554528305977939,17.071901154893887,14.633058132766187,{"$f":"Y1253+Y1265+Y1277+Y1289","v":12.19421511063849},9.7553720885107928,7.3165290663830946,4.8776860442553964,2.4388430221276982,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7000549203173794,5.3600439362539039,4.017031482961551,2.6675255036457228,1.3337627518228614,{"$f":"Y1254+Y1266+Y1278+Y1290","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.309177339259197,16.155232183308584,15.001286984866947,13.847341683603011,12.693396543302759,{"$f":"Y1255+Y1267+Y1279+Y1291","v":11.539451403002509},10.385506262702258,9.231561122402006,8.0776159821017544,6.9236708418015036,5.7697257015012529,4.6157805612010021,3.4618354209007514,2.3078902806005006,1.1539451403002503]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.545972304133379,34.691375073720039,30.826131327192844,26.935636360339309,23.087688308862266,{"$f":"Y1256+Y1268+Y1280+Y1292","v":19.239740257385222},15.391792205908178,11.543844154431135,7.6958961029540891,3.8479480514770446,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5406544149940684,3.3545024623073254,3.1683505096205824,2.9821985569338394,2.7960466042470964,2.6887641156348874,2.5814816270226784,2.4741991384104693,2.3669166497982603,2.2596341611860513,2.2045211328644405,2.1494081045428297,2.0942950762212189,2.0391820478996081,1.9840690195779971]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-1.8988853659876667E-2},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,{"$f":"Y1258+Y1270+Y1282+Y1294","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0,0,{"$f":"AE1258+AE1270+AE1282+AE1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1259+Y1271+Y1283+Y1295","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":147.68119758763035},{"$f":"SUM(U1298:U1307)","v":137.3679542293423},127.02952677092533,116.63192091322658,106.33841751089923,{"$f":"SUM(Y1298:Y1307)","v":96.188153817349473},87.35266402196271,78.51717422657596,69.681684431189183,60.846194635802412,52.062150758009793,49.564897953821905,47.067645149634025,44.570392345446137,42.073139541258257]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63,62,{"$f":"MAX(0,AD1324-1)","v":61},60,59,58]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD$131=\"\",AC1325-1,MIN(AC1325-1,AD$131))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD1323=\"\",MAX(0,AC1326-1),Inputs!$D$71-(AC$6-LEFT($A1322,4)))","v":22},21,20,19,18]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1331+1)","v":42},{"$f":"MAX(0,AD1331-1)","v":41},{"$f":"MAX(0,AE1331-1)","v":40},{"$f":"MAX(0,AF1331-1)","v":39},{"$f":"MAX(0,AG1331-1)","v":38}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,{"$f":"MAX(0,AD1333-1)","v":53.598995281445561},52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},{"$f":"U1384","v":11.603686923653164},{"$f":"V1384","v":11.557643653458237},11.51160038326331,11.465557113068384,11.294429394962885,11.123301676857386,10.952173958751887,10.781046240646388,10.609918522540889,10.43879080443539,10.267663086329891,10.096535368224393,9.9254076501188937]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6203734600764124,{"$f":"V1385","v":6.4363613729402314},6.2523492858040504,6.0683371986678694,5.8435839690875779,5.6188307395072865,5.3940775099269951,5.1693242803467037,4.9445710507664122,4.7198178211861208,4.4950645916058294,4.270311362025538,4.0455581324452465]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.8505059389727744E-2,{"$f":"V1386","v":-3.8292154507533302E-2},-3.807924962533886E-2,-3.7866344743144417E-2,-3.7060677833715812E-2,-3.6255010924287207E-2,-3.5449344014858601E-2,-3.4643677105429996E-2,-3.383801019600139E-2,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6466880777756476,{"$f":"V1387","v":1.4820192699980828},1.3135314563745899,1.1493400243277661,0.98514859228094231,0.82095716023411858,0.65676572818729484,0.4925742961404711,0.32838286409364736,0.16419143204682368,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5133631713377382,{"$f":"V1388","v":1.2106905370701906},0.9045081046348209,0.6030054030898806,0.3015027015449403,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.0995702118116162,{"$f":"V1389","v":5.6929321976908414},5.2863585301293394,4.8797155662732363,4.4730726024171332,4.0664296385610301,3.659786674704927,3.2531437108488239,2.8465007469927208,2.4398577831366177,2.0332148192805146,1.6265718554244117,1.2199288915683089]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.8072546077944072,{"$f":"V1390","v":5.2265291470149666},4.6413454952935922,4.0611773083818932,3.4810091214701941,2.9008409345584951,2.3206727476467961,1.7405045607350971,1.160336373823398,0.58016818691169902,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8444100812831041,{"$f":"V1391","v":1.8177723272988229},{"$f":"W1391","v":1.7911345733145416},{"$f":"X1391","v":1.7644968193302604},{"$f":"Y1391","v":1.6992611586818367},{"$f":"Z1391","v":1.634025498033413},{"$f":"AA1391","v":1.5687898373849893},{"$f":"AB1391","v":1.5035541767365657},1.438318516088142,{"$f":"AD1391","v":1.4040728371336624},{"$f":"AE1391","v":1.3698271581791828},{"$f":"AF1391","v":1.3355814792247032},{"$f":"AG1391","v":1.3013358002702236}]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.4436407500771428E-2,{"$f":"V1392","v":-4.4436407500771428E-2},-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":35.052405066841587},{"$f":"SUM(W1336:W1345)","v":33.341219943463074},31.618312171688132,29.909326680895379,28.040946862611793,26.128130636827443,24.516817112588036,22.905503588348619,21.294190064109205,19.746898864850312,18.165769655395422,17.329000064899045,16.492230474402671]
[{"$f":"ROW()","v":1347},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1346-Asset_NoReclass!V1346)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1348)","v":11.603686923653164}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1349)","v":6.6203734600764124}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1350)","v":-3.8505059389727744E-2}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1351)","v":1.6466880777756476}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1352)","v":1.5133631713377382}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1353)","v":6.0995702118116162}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1354)","v":5.8072546077944072}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1355","v":1.8444100812831041}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1356","v":-4.4436407500771428E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1357","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":35.052405066841587}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1358)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1360)","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"-Inputs!AH1641","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1361)","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"-Inputs!AH1642","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1362)","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"-Inputs!AH1643","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1363)","v":-3.8190058459281846E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1363)","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"-Inputs!AH1644","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1364)","v":-3.509798167821964E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1364)","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"-Inputs!AH1645","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1365)","v":6.4346559273037072E-5},{"$f":"SUM(RegDepPipeline:RegDepOther!X1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1365)","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"-Inputs!AH1646","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1366)","v":-4.4581909419336976E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1366)","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"-Inputs!AH1647","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1367","v":0},{"$f":"Asset_NoReclass!W1367","v":0},{"$f":"Asset_NoReclass!X1367","v":0},{"$f":"Asset_NoReclass!Y1367","v":0},{"$f":"Asset_NoReclass!Z1367","v":0},{"$f":"Asset_NoReclass!AA1367","v":0},{"$f":"Asset_NoReclass!AB1367","v":0},{"$f":"Asset_NoReclass!AC1367","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"-Inputs!AH1648","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1368","v":0},{"$f":"Asset_NoReclass!W1368","v":0},{"$f":"Asset_NoReclass!X1368","v":0},{"$f":"Asset_NoReclass!Y1368","v":0},{"$f":"Asset_NoReclass!Z1368","v":0},{"$f":"Asset_NoReclass!AA1368","v":0},{"$f":"Asset_NoReclass!AB1368","v":0},{"$f":"Asset_NoReclass!AC1368","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"-Inputs!AH1649","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1369","v":0},{"$f":"Asset_NoReclass!W1369","v":0},{"$f":"Asset_NoReclass!X1369","v":0},{"$f":"Asset_NoReclass!Y1369","v":0},{"$f":"Asset_NoReclass!Z1369","v":0},{"$f":"Asset_NoReclass!AA1369","v":0},{"$f":"Asset_NoReclass!AB1369","v":0},{"$f":"Asset_NoReclass!AC1369","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"-Inputs!AH1650","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.1722648396410809E-2,0,0,0,0,0,0,{"$f":"SUM(AD1360:AD1369)","v":0},{"$f":"SUM(AE1360:AE1369)","v":0},0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1372)","v":-4.6043270194926655E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1372)","v":-4.6043270194926655E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1372)","v":-4.6043270194926655E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1372)","v":-0.17112771810549826},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1372)","v":-0.17112771810549823},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1372)","v":-0.17112771810549823},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1372)","v":-0.17112771810549823},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1372)","v":-0.17112771810549823},{"$f":"-IF(AD1336<0,AD1336,IF(AD1324=0,0,MIN((AD1336/AD1324)*(AD1336>0),AD1336)))","v":-0.17112771810549821},{"$f":"-IF(AE1336<0,AE1336,IF(AE1324=0,0,MIN((AE1336/AE1324)*(AE1336>0),AE1336)))","v":-0.17112771810549821},-0.17112771810549818,-0.17112771810549818,-0.17112771810549818]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1373)","v":-0.18401208713618131},{"$f":"SUM(RegDepPipeline:RegDepOther!W1373)","v":-0.18401208713618131},{"$f":"SUM(RegDepPipeline:RegDepOther!X1373)","v":-0.18401208713618133},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1373)","v":-0.2247532295802914},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1373)","v":-0.2247532295802914},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1373)","v":-0.22475322958029137},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1373)","v":-0.22475322958029137},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1373)","v":-0.22475322958029137},-0.22475322958029145,-0.22475322958029148,-0.22475322958029148,-0.22475322958029148,-0.22475322958029148]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1374)","v":2.129048821944434E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1374)","v":2.129048821944434E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1374)","v":2.129048821944434E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1374)","v":8.0566690942860471E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1374)","v":8.0566690942860438E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1374)","v":8.0566690942860471E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1374)","v":8.0566690942860471E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1374)","v":8.0566690942860471E-4},3.383801019600139E-2,0,0,0,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1339<0,V1339,IF(V1327=0,0,MIN((V1339/V1327)*(V1339>0),V1339)))","v":-0.16466880777756476},-0.16466880777756476,-0.16419143204682374,-0.16419143204682371,-0.16419143204682371,-0.16419143204682371,-0.16419143204682371,-0.16419143204682371,-0.16419143204682368,-0.16419143204682368,0,0,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1340<0,V1340,IF(V1328=0,0,MIN((V1340/V1328)*(V1340>0),V1340)))","v":-0.30267263426754765},-0.30267263426754765,-0.3015027015449403,-0.3015027015449403,-0.3015027015449403,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1341<0,V1341,IF(V1329=0,0,MIN((V1341/V1329)*(V1341>0),V1341)))","v":-0.40663801412077444},-0.40663801412077438,-0.40664296385610305,-0.40664296385610305,-0.40664296385610305,-0.40664296385610299,-0.40664296385610299,-0.40664296385610299,-0.40664296385610299,-0.40664296385610293,-0.40664296385610293,-0.40664296385610293,-0.40664296385610293]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1342<0,V1342,IF(V1330=0,0,MIN((V1342/V1330)*(V1342>0),V1342)))","v":-0.58072546077944076},-0.58072546077944076,-0.58016818691169902,-0.58016818691169902,-0.58016818691169902,-0.58016818691169902,-0.58016818691169902,-0.58016818691169902,-0.58016818691169902,-0.58016818691169902,0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1379","v":-2.6637753984281184E-2},{"$f":"Asset_NoReclass!W1379","v":-2.6637753984281184E-2},{"$f":"Asset_NoReclass!X1379","v":-2.6637753984281184E-2},{"$f":"Asset_NoReclass!Y1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!Z1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!AA1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!AB1379","v":-6.5235660648423746E-2},{"$f":"Asset_NoReclass!AC1379","v":-6.5235660648423746E-2},-3.4245678954479573E-2,-3.4245678954479573E-2,-3.4245678954479566E-2,-3.4245678954479566E-2,-3.4245678954479566E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1380","v":0},{"$f":"Asset_NoReclass!W1380","v":0},{"$f":"Asset_NoReclass!X1380","v":0},{"$f":"Asset_NoReclass!Y1380","v":4.4436407500771428E-2},{"$f":"Asset_NoReclass!Z1380","v":0},{"$f":"Asset_NoReclass!AA1380","v":0},{"$f":"Asset_NoReclass!AB1380","v":0},{"$f":"Asset_NoReclass!AC1380","v":0},0,{"$f":"-IF(AE1344<0,AE1344,IF(AE1332=0,0,MIN((AE1344/AE1332)*(AE1344>0),AE1344)))","v":0},0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1381","v":0},{"$f":"Asset_NoReclass!W1381","v":0},{"$f":"Asset_NoReclass!X1381","v":0},{"$f":"Asset_NoReclass!Y1381","v":0},{"$f":"Asset_NoReclass!Z1381","v":0},{"$f":"Asset_NoReclass!AA1381","v":0},{"$f":"Asset_NoReclass!AB1381","v":0},{"$f":"Asset_NoReclass!AC1381","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-1.7111851233785225},-1.7111851233785222,-1.7089854907927609,-1.8683798182835794,-1.9128162257843508,-1.6113135242394103,-1.6113135242394103,-1.6113135242394103,{"$f":"SUM(AD1372:AD1381)","v":-1.5472911992588934},{"$f":"SUM(AE1372:AE1381)","v":-1.581129209454895},-0.83676959049637212,-0.83676959049637212,-0.83676959049637212]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":11.603686923653164},11.557643653458237,11.51160038326331,11.465557113068384,{"$f":"Y1336+Y1348+Y1360+Y1372","v":11.294429394962885},{"$f":"Z1336+Z1348+Z1360+Z1372","v":11.123301676857386},10.952173958751887,10.781046240646388,10.609918522540889,10.43879080443539,{"$f":"AE1336+AE1348+AE1360+AE1372","v":10.267663086329891},10.096535368224393,9.9254076501188937,9.7542799320133948]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6203734600764124,6.4363613729402314,6.2523492858040504,6.0683371986678694,{"$f":"Y1337+Y1349+Y1361+Y1373","v":5.8435839690875779},5.6188307395072865,5.3940775099269951,5.1693242803467037,4.9445710507664122,4.7198178211861208,4.4950645916058294,4.270311362025538,4.0455581324452465,3.8208049028649551]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8505059389727744E-2,-3.8292154507533302E-2,-3.807924962533886E-2,-3.7866344743144417E-2,{"$f":"Y1338+Y1350+Y1362+Y1374","v":-3.7060677833715812E-2},-3.6255010924287207E-2,-3.5449344014858601E-2,-3.4643677105429996E-2,-3.383801019600139E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6466880777756476,1.4820192699980828,1.3135314563745899,1.1493400243277661,{"$f":"Y1339+Y1351+Y1363+Y1375","v":0.98514859228094231},0.82095716023411858,0.65676572818729484,0.4925742961404711,0.32838286409364736,0.16419143204682368,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5133631713377382,1.2106905370701906,0.9045081046348209,0.6030054030898806,{"$f":"Y1340+Y1352+Y1364+Y1376","v":0.3015027015449403},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0995702118116162,5.6929321976908414,5.2863585301293394,4.8797155662732363,{"$f":"Y1341+Y1353+Y1365+Y1377","v":4.4730726024171332},4.0664296385610301,3.659786674704927,3.2531437108488239,2.8465007469927208,2.4398577831366177,2.0332148192805146,1.6265718554244117,1.2199288915683089,0.81328592771220598]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8072546077944072,5.2265291470149666,4.6413454952935922,4.0611773083818932,{"$f":"Y1342+Y1354+Y1366+Y1378","v":3.4810091214701941},2.9008409345584951,2.3206727476467961,1.7405045607350971,1.160336373823398,0.58016818691169902,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8444100812831041,1.8177723272988229,1.7911345733145416,1.7644968193302604,1.6992611586818367,1.634025498033413,1.5687898373849893,1.5035541767365657,1.438318516088142,1.4040728371336624,1.3698271581791828,1.3355814792247032,1.3013358002702236,1.2670901213157439]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-4.4436407500771428E-2},-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,{"$f":"Y1344+Y1356+Y1368+Y1380","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0,0,{"$f":"AE1344+AE1356+AE1368+AE1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Y1345+Y1357+Y1369+Y1381","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":35.052405066841587},{"$f":"SUM(V1384:V1393)","v":33.341219943463074},31.618312171688132,29.909326680895379,{"$f":"SUM(Y1384:Y1393)","v":28.040946862611793},26.128130636827443,24.516817112588036,22.905503588348619,21.294190064109205,19.746898864850312,18.165769655395422,17.329000064899045,16.492230474402671,15.655460883906301]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64,63,{"$f":"MAX(0,AD1410-1)","v":62},61,60,59]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,{"$f":"IF(AD$131=\"\",AC1411-1,MIN(AC1411-1,AD$131))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,{"$f":"IF(AD1409=\"\",MAX(0,AC1412-1),Inputs!$D$71-(AC$6-LEFT($A1408,4)))","v":23},22,21,20,19]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1417+1)","v":43},{"$f":"MAX(0,AD1417-1)","v":42},{"$f":"MAX(0,AE1417-1)","v":41},{"$f":"MAX(0,AF1417-1)","v":40},{"$f":"MAX(0,AG1417-1)","v":39}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,{"$f":"MAX(0,AD1419-1)","v":54.598995281445561},53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},{"$f":"V1470","v":2.6951830766357081},{"$f":"W1470","v":2.6582636543442493},2.6213442320527904,2.582795052169661,2.5442458722865315,2.5056966924034021,2.4671475125202726,2.4285983326371432,2.3900491527540138,2.3514999728708843,2.3129507929877549,2.2744016131046254]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1149992383724943,{"$f":"W1471","v":5.0467870730079092},4.9785749076433241,4.8007686609417766,4.622962414240229,4.4451561675386815,4.2673499208371339,4.0895436741355864,3.9117374274340393,3.7339311807324922,3.5561249340309451,3.378318687329398]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21274826665711893,{"$f":"W1472","v":0.19993242582386825},0.18711658499061756,0.18321832280331302,0.1793200606160085,0.17542179842870398,0.17152353624139946,0.16762527405409494,0.16033721866043865,0.15304916326678236,0.14576110787312607,0.13847305247946978]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7644902150056083,{"$f":"W1473","v":5.1880411935050477},4.611592172004487,4.0351431505039264,3.4586941290033657,2.8822451075028046,2.3057960860022435,1.7293470645016826,1.1528980430011218,0.57644902150056088,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5392124475152376,{"$f":"W1474","v":1.23136995801219},0.92352746850914247,0.61568497900609498,0.30784248950304749,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4103616967216124,{"$f":"W1475","v":2.2496709169401714},2.0889801371587304,1.9282893573772897,1.7675985775958489,1.6069077978144082,1.4462170180329674,1.2855262382515267,1.1248354584700859,0.96414467868864506,0.8034538989072042,0.64276311912576334]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8740294144888159,{"$f":"W1476","v":3.4866264730399341},3.0992235315910523,2.711820590142171,2.3244176486932893,1.9370147072444077,1.5496117657955262,1.1622088243466446,0.77480588289776309,0.38740294144888154,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2138247060402272,{"$f":"W1477","v":1.2049574794468587},{"$f":"X1477","v":1.1960902528534902},{"$f":"Y1477","v":1.1533727438230086},{"$f":"Z1477","v":1.1106552347925269},{"$f":"AA1477","v":1.0679377257620453},{"$f":"AB1477","v":1.0252202167315636},0.98250270770108183,{"$f":"AD1477","v":0.95965380752198692},{"$f":"AE1477","v":0.93680490734289201},{"$f":"AF1477","v":0.9139560071637971},{"$f":"AG1477","v":0.89110710698470219}]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20914412159572479,{"$f":"W1478","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":23.03399318303255},{"$f":"SUM(X1422:X1431)","v":21.474793295715951},19.91559340839936,18.220236978362966,16.524880548326571,14.829524118290177,13.442010177756829,12.054496237223482,10.683461112335172,9.3124259874468631,7.9413908625585519,7.5342077006196826]
[{"$f":"ROW()","v":1433},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1432-Asset_NoReclass!W1432)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1434)","v":2.6951830766357081}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1435)","v":5.1149992383724943}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1436)","v":0.21274826665711893}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1437)","v":5.7644902150056083}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1438)","v":1.5392124475152376}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1439)","v":2.4103616967216124}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1440)","v":3.8740294144888159}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1441","v":1.2138247060402272}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1442","v":0.20914412159572479}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1443","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":23.03399318303255}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1444)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1446)","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"-Inputs!AH1653","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1447)","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"-Inputs!AH1654","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1448)","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"-Inputs!AH1655","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1449)","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"-Inputs!AH1656","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1450)","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"-Inputs!AH1657","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1451)","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"-Inputs!AH1658","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1452)","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"-Inputs!AH1659","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1453","v":0},{"$f":"Asset_NoReclass!X1453","v":0},{"$f":"Asset_NoReclass!Y1453","v":0},{"$f":"Asset_NoReclass!Z1453","v":0},{"$f":"Asset_NoReclass!AA1453","v":0},{"$f":"Asset_NoReclass!AB1453","v":0},{"$f":"Asset_NoReclass!AC1453","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"-Inputs!AH1660","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1454","v":0},{"$f":"Asset_NoReclass!X1454","v":0},{"$f":"Asset_NoReclass!Y1454","v":0},{"$f":"Asset_NoReclass!Z1454","v":0},{"$f":"Asset_NoReclass!AA1454","v":0},{"$f":"Asset_NoReclass!AB1454","v":0},{"$f":"Asset_NoReclass!AC1454","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"-Inputs!AH1661","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1455","v":0},{"$f":"Asset_NoReclass!X1455","v":0},{"$f":"Asset_NoReclass!Y1455","v":0},{"$f":"Asset_NoReclass!Z1455","v":0},{"$f":"Asset_NoReclass!AA1455","v":0},{"$f":"Asset_NoReclass!AB1455","v":0},{"$f":"Asset_NoReclass!AC1455","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"-Inputs!AH1662","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0,{"$f":"SUM(AD1446:AD1455)","v":0},{"$f":"SUM(AE1446:AE1454)","v":0},0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1458)","v":-3.6919422291458816E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1458)","v":-3.6919422291458816E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1458)","v":-3.8549179883129274E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1458)","v":-3.8549179883129274E-2},{"$f":"-IF(AD1422<0,AD1422,IF(AD1410=0,0,MIN((AD1422/AD1410)*(AD1422>0),AD1422)))","v":-3.854917988312926E-2},{"$f":"-IF(AE1422<0,AE1422,IF(AE1410=0,0,MIN((AE1422/AE1410)*(AE1422>0),AE1422)))","v":-3.8549179883129253E-2},-3.8549179883129253E-2,-3.8549179883129246E-2,-3.8549179883129246E-2]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1459)","v":-6.8212165364585076E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1459)","v":-6.8212165364585076E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1459)","v":-0.17780624670154729},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1459)","v":-0.17780624670154729},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1459)","v":-0.17780624670154732},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1459)","v":-0.17780624670154729},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1459)","v":-0.17780624670154732},-0.17780624670154724,-0.17780624670154724,-0.17780624670154724,-0.17780624670154727,-0.17780624670154727]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1460)","v":-1.2815840833250689E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1460)","v":-1.2815840833250689E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1460)","v":-3.8982621873045326E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1460)","v":-3.8982621873045321E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1460)","v":-3.8982621873045321E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1460)","v":-3.8982621873045321E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1460)","v":-3.8982621873045313E-3},-7.2880553936563019E-3,-7.2880553936563027E-3,-7.2880553936563027E-3,-7.2880553936563036E-3,-7.2880553936563045E-3]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1425<0,W1425,IF(W1413=0,0,MIN((W1425/W1413)*(W1425>0),W1425)))","v":-0.57644902150056088},-0.57644902150056088,-0.57644902150056088,-0.57644902150056088,-0.57644902150056099,-0.57644902150056088,-0.57644902150056088,-0.57644902150056088,-0.57644902150056088,-0.57644902150056088,0,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1426<0,W1426,IF(W1414=0,0,MIN((W1426/W1414)*(W1426>0),W1426)))","v":-0.30784248950304749},-0.30784248950304749,-0.30784248950304749,-0.30784248950304749,-0.30784248950304749,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1427<0,W1427,IF(W1415=0,0,MIN((W1427/W1415)*(W1427>0),W1427)))","v":-0.16069077978144083},-0.16069077978144081,-0.16069077978144081,-0.16069077978144081,-0.16069077978144081,-0.16069077978144081,-0.16069077978144083,-0.16069077978144083,-0.16069077978144083,-0.16069077978144083,-0.16069077978144083,-0.16069077978144083]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1428<0,W1428,IF(W1416=0,0,MIN((W1428/W1416)*(W1428>0),W1428)))","v":-0.3874029414488816},-0.38740294144888154,-0.38740294144888154,-0.3874029414488816,-0.38740294144888154,-0.38740294144888154,-0.38740294144888154,-0.38740294144888154,-0.38740294144888154,-0.38740294144888154,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1465","v":-8.8672265933684401E-3},{"$f":"Asset_NoReclass!X1465","v":-8.8672265933684401E-3},{"$f":"Asset_NoReclass!Y1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!Z1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!AA1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!AB1465","v":-4.2717509030481764E-2},{"$f":"Asset_NoReclass!AC1465","v":-4.2717509030481764E-2},-2.2848900179094925E-2,-2.2848900179094928E-2,-2.2848900179094928E-2,-2.2848900179094928E-2,-2.2848900179094928E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1466","v":0},{"$f":"Asset_NoReclass!X1466","v":0},{"$f":"Asset_NoReclass!Y1466","v":0},{"$f":"Asset_NoReclass!Z1466","v":0},{"$f":"Asset_NoReclass!AA1466","v":0},{"$f":"Asset_NoReclass!AB1466","v":0},{"$f":"Asset_NoReclass!AC1466","v":0},0,{"$f":"-IF(AE1430<0,AE1430,IF(AE1418=0,0,MIN((AE1430/AE1418)*(AE1430>0),AE1430)))","v":0},0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1467","v":0},{"$f":"Asset_NoReclass!X1467","v":0},{"$f":"Asset_NoReclass!Y1467","v":0},{"$f":"Asset_NoReclass!Z1467","v":0},{"$f":"Asset_NoReclass!AA1467","v":0},{"$f":"Asset_NoReclass!AB1467","v":0},{"$f":"Asset_NoReclass!AC1467","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-1.5591998873165935},-1.5591998873165935,-1.6953564300363932,-1.6953564300363932,-1.6953564300363937,-1.3875139405333459,-1.3875139405333461,{"$f":"SUM(AD1458:AD1467)","v":-1.3710351248883113},{"$f":"SUM(AE1458:AE1467)","v":-1.3710351248883113},-1.3710351248883113,-0.40718316193886861,-0.40718316193886861]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":2.6951830766357081},2.6582636543442493,2.6213442320527904,{"$f":"Y1422+Y1434+Y1446+Y1458","v":2.582795052169661},{"$f":"Z1422+Z1434+Z1446+Z1458","v":2.5442458722865315},2.5056966924034021,2.4671475125202726,2.4285983326371432,2.3900491527540138,{"$f":"AE1422+AE1434+AE1446+AE1458","v":2.3514999728708843},2.3129507929877549,2.2744016131046254,2.235852433221496]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1149992383724943,5.0467870730079092,4.9785749076433241,{"$f":"Y1423+Y1435+Y1447+Y1459","v":4.8007686609417766},4.622962414240229,4.4451561675386815,4.2673499208371339,4.0895436741355864,3.9117374274340393,3.7339311807324922,3.5561249340309451,3.378318687329398,3.2005124406278509]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21274826665711893,0.19993242582386825,0.18711658499061756,{"$f":"Y1424+Y1436+Y1448+Y1460","v":0.18321832280331302},0.1793200606160085,0.17542179842870398,0.17152353624139946,0.16762527405409494,0.16033721866043865,0.15304916326678236,0.14576110787312607,0.13847305247946978,0.13118499708581347]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7644902150056083,5.1880411935050477,4.611592172004487,{"$f":"Y1425+Y1437+Y1449+Y1461","v":4.0351431505039264},3.4586941290033657,2.8822451075028046,2.3057960860022435,1.7293470645016826,1.1528980430011218,0.57644902150056088,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5392124475152376,1.23136995801219,0.92352746850914247,{"$f":"Y1426+Y1438+Y1450+Y1462","v":0.61568497900609498},0.30784248950304749,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4103616967216124,2.2496709169401714,2.0889801371587304,{"$f":"Y1427+Y1439+Y1451+Y1463","v":1.9282893573772897},1.7675985775958489,1.6069077978144082,1.4462170180329674,1.2855262382515267,1.1248354584700859,0.96414467868864506,0.8034538989072042,0.64276311912576334,0.48207233934432248]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8740294144888159,3.4866264730399341,3.0992235315910523,{"$f":"Y1428+Y1440+Y1452+Y1464","v":2.711820590142171},2.3244176486932893,1.9370147072444077,1.5496117657955262,1.1622088243466446,0.77480588289776309,0.38740294144888154,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2138247060402272,1.2049574794468587,1.1960902528534902,1.1533727438230086,1.1106552347925269,1.0679377257620453,1.0252202167315636,0.98250270770108183,0.95965380752198692,0.93680490734289201,0.9139560071637971,0.89110710698470219,0.86825820680560728]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,{"$f":"Y1430+Y1442+Y1454+Y1466","v":0.20914412159572479},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,{"$f":"AE1430+AE1442+AE1454+AE1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1431+Y1443+Y1455+Y1467","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":23.03399318303255},{"$f":"SUM(W1470:W1479)","v":21.474793295715951},19.91559340839936,{"$f":"SUM(Y1470:Y1479)","v":18.220236978362966},16.524880548326571,14.829524118290177,13.442010177756829,12.054496237223482,10.683461112335172,9.3124259874468631,7.9413908625585519,7.5342077006196826,7.1270245386808142]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65,64,{"$f":"MAX(0,AD1496-1)","v":63},62,61,60]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,{"$f":"IF(AD$131=\"\",AC1497-1,MIN(AC1497-1,AD$131))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,{"$f":"IF(AD1495=\"\",MAX(0,AC1498-1),Inputs!$D$71-(AC$6-LEFT($A1494,4)))","v":24},23,22,21,20]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1503+1)","v":44},{"$f":"MAX(0,AD1503-1)","v":43},{"$f":"MAX(0,AE1503-1)","v":42},{"$f":"MAX(0,AF1503-1)","v":41},{"$f":"MAX(0,AG1503-1)","v":40}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,{"$f":"MAX(0,AD1505-1)","v":55.598995281445561},54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},{"$f":"W1556","v":0.38777519903652397},{"$f":"X1556","v":0.38238540273729826},0.37684358530632295,0.37130176787534763,0.36575995044437232,0.360218133013397,0.35467631558242169,0.34913449815144637,0.34359268072047106,0.33805086328949574,0.33250904585852042]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8404003717450215,{"$f":"X1557","v":1.7787155368051855},1.7173805182946618,1.6560454997841381,1.5947104812736144,1.5333754627630907,1.472040444252567,1.4107054257420433,1.3493704072315196,1.2880353887209959,1.2267003702104722]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.53369076885136024,{"$f":"X1558","v":0.50765475180932251},0.49729445075198941,0.48693414969465632,0.47657384863732322,0.46621354757999012,0.45585324652265702,0.43685936125087965,0.41786547597910229,0.39887159070732492,0.37987770543554755]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.081991677031847,{"$f":"X1559","v":3.6737925093286621},3.2655933416254772,2.8573941739222928,2.4491950062191079,2.040995838515923,1.6327966708127384,1.2245975031095537,0.81639833540636908,0.40819916770318454,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.9599955336884074,{"$f":"X1560","v":0.7679964269507259},0.57599732021304439,0.38399821347536289,0.19199910673768145,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0316994923056964,{"$f":"X1561","v":0.96291952615198328},0.89413955999827022,0.82535959384455715,0.75657962769084408,0.68779966153713101,0.61901969538341794,0.55023972922970488,0.48145976307599175,0.41267979692227863,0.34389983076856551]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5787579601749258,{"$f":"X1562","v":4.1208821641574334},3.663006368139941,3.2051305721224486,2.7472547761049557,2.2893789800874629,1.8315031840699703,1.3736273880524776,0.91575159203498502,0.45787579601749251,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3560336862650671E-3,{"$f":"X1563","v":9.1492738417255845E-3},{"$f":"Y1563","v":8.8337816402867704E-3},{"$f":"Z1563","v":8.5182894388479563E-3},{"$f":"AA1563","v":8.2027972374091422E-3},{"$f":"AB1563","v":7.8873050359703281E-3},7.571812834531514E-3,{"$f":"AD1563","v":7.3997261792012525E-3},{"$f":"AE1563","v":7.227639523870991E-3},{"$f":"AF1563","v":7.0555528685407294E-3},{"$f":"AG1563","v":6.8834662132104679E-3}]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5188196141019645E-4,{"$f":"X1564","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":13.424318918481456},{"$f":"SUM(Y1508:Y1517)","v":12.204147473743745},10.999740807931403,9.7953341421190618,8.5909274763067192,7.3865208104943747,6.3741132514197147,5.3532155136767177,4.3323177759337188,3.3114200381907226,2.2905223004477264]
[{"$f":"ROW()","v":1519},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1518-Asset_NoReclass!X1518)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1520)","v":0.38777519903652397}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1521)","v":1.8404003717450215}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1522)","v":0.53369076885136024}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1523)","v":4.081991677031847}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1524)","v":0.9599955336884074}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1525)","v":1.0316994923056964}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1526)","v":4.5787579601749258}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1527","v":9.3560336862650671E-3}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1528","v":6.5188196141019645E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1529","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":13.424318918481456}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1530)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1532)","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"-Inputs!AH1665","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1533)","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"-Inputs!AH1666","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1534)","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"-Inputs!AH1667","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1535)","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"-Inputs!AH1668","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1536)","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"-Inputs!AH1669","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1537)","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"-Inputs!AH1670","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1538)","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"-Inputs!AH1671","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1539","v":0},{"$f":"Asset_NoReclass!Y1539","v":0},{"$f":"Asset_NoReclass!Z1539","v":0},{"$f":"Asset_NoReclass!AA1539","v":0},{"$f":"Asset_NoReclass!AB1539","v":0},{"$f":"Asset_NoReclass!AC1539","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"-Inputs!AH1672","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1540","v":0},{"$f":"Asset_NoReclass!Y1540","v":0},{"$f":"Asset_NoReclass!Z1540","v":0},{"$f":"Asset_NoReclass!AA1540","v":0},{"$f":"Asset_NoReclass!AB1540","v":0},{"$f":"Asset_NoReclass!AC1540","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"-Inputs!AH1673","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1541","v":0},{"$f":"Asset_NoReclass!Y1541","v":0},{"$f":"Asset_NoReclass!Z1541","v":0},{"$f":"Asset_NoReclass!AA1541","v":0},{"$f":"Asset_NoReclass!AB1541","v":0},{"$f":"Asset_NoReclass!AC1541","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"-Inputs!AH1674","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0,{"$f":"SUM(AD1532:AD1541)","v":0},{"$f":"SUM(AE1532:AE1541)","v":0},0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1544)","v":-5.3897962992256821E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1544)","v":-5.5418174309753371E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1544)","v":-5.5418174309753371E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1544)","v":-5.5418174309753371E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1544)","v":-5.5418174309753388E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1544)","v":-5.5418174309753388E-3},{"$f":"-IF(AD1508<0,AD1508,IF(AD1496=0,0,MIN((AD1508/AD1496)*(AD1508>0),AD1508)))","v":-5.5418174309753388E-3},{"$f":"-IF(AE1508<0,AE1508,IF(AE1496=0,0,MIN((AE1508/AE1496)*(AE1508>0),AE1508)))","v":-5.5418174309753388E-3},-5.5418174309753397E-3,-5.5418174309753397E-3,-5.5418174309753406E-3]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1545)","v":-6.1684834939836015E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1545)","v":-6.1335018510523642E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1545)","v":-6.1335018510523635E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1545)","v":-6.1335018510523635E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1545)","v":-6.1335018510523621E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1545)","v":-6.1335018510523615E-2},-6.1335018510523621E-2,-6.1335018510523621E-2,-6.1335018510523615E-2,-6.1335018510523615E-2,-6.1335018510523608E-2]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1546)","v":-2.6036017042037733E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1546)","v":-1.0360301057333115E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1546)","v":-1.0360301057333115E-2},-1.8993885271777377E-2,-1.8993885271777377E-2,-1.8993885271777377E-2,-1.8993885271777377E-2,-1.8993885271777377E-2]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1511<0,X1511,IF(X1499=0,0,MIN((X1511/X1499)*(X1511>0),X1511)))","v":-0.40819916770318471},-0.40819916770318465,-0.40819916770318465,-0.40819916770318471,-0.40819916770318465,-0.4081991677031846,-0.4081991677031846,-0.4081991677031846,-0.40819916770318454,-0.40819916770318454,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1512<0,X1512,IF(X1500=0,0,MIN((X1512/X1500)*(X1512>0),X1512)))","v":-0.19199910673768147},-0.19199910673768147,-0.19199910673768147,-0.19199910673768145,-0.19199910673768145,0,0,0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1513<0,X1513,IF(X1501=0,0,MIN((X1513/X1501)*(X1513>0),X1513)))","v":-6.8779966153713096E-2},-6.8779966153713096E-2,-6.8779966153713096E-2,-6.8779966153713096E-2,-6.8779966153713096E-2,-6.8779966153713096E-2,-6.877996615371311E-2,-6.877996615371311E-2,-6.877996615371311E-2,-6.877996615371311E-2,-6.8779966153713096E-2]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1514<0,X1514,IF(X1502=0,0,MIN((X1514/X1502)*(X1514>0),X1514)))","v":-0.45787579601749256},-0.45787579601749262,-0.45787579601749262,-0.45787579601749268,-0.45787579601749262,-0.45787579601749256,-0.45787579601749256,-0.45787579601749256,-0.45787579601749251,-0.45787579601749251,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1551","v":-2.0675984453948231E-4},{"$f":"Asset_NoReclass!Y1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!Z1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!AA1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!AB1551","v":-3.1549220143881383E-4},{"$f":"Asset_NoReclass!AC1551","v":-3.1549220143881383E-4},-1.7208665533026169E-4,-1.7208665533026169E-4,-1.7208665533026169E-4,-1.7208665533026169E-4,-1.7208665533026169E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1552","v":0},{"$f":"Asset_NoReclass!Y1552","v":0},{"$f":"Asset_NoReclass!Z1552","v":0},{"$f":"Asset_NoReclass!AA1552","v":0},{"$f":"Asset_NoReclass!AB1552","v":0},{"$f":"Asset_NoReclass!AC1552","v":0},0,{"$f":"-IF(AE1516<0,AE1516,IF(AE1504=0,0,MIN((AE1516/AE1504)*(AE1516>0),AE1516)))","v":0},0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1553","v":0},{"$f":"Asset_NoReclass!Y1553","v":0},{"$f":"Asset_NoReclass!Z1553","v":0},{"$f":"Asset_NoReclass!AA1553","v":0},{"$f":"Asset_NoReclass!AB1553","v":0},{"$f":"Asset_NoReclass!AC1553","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-1.2201714447377108},-1.2044066658123427,-1.2044066658123427,-1.2044066658123429,-1.2044066658123427,-1.0124075590746611,{"$f":"SUM(AD1544:AD1553)","v":-1.0208977377429969},{"$f":"SUM(AE1544:AE1553)","v":-1.0208977377429969},-1.0208977377429969,-1.0208977377429969,-0.15482277402231967]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.38777519903652397},0.38238540273729826,{"$f":"Y1508+Y1520+Y1532+Y1544","v":0.37684358530632295},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0.37130176787534763},0.36575995044437232,0.360218133013397,0.35467631558242169,0.34913449815144637,{"$f":"AE1508+AE1520+AE1532+AE1544","v":0.34359268072047106},0.33805086328949574,0.33250904585852042,0.32696722842754511]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8404003717450215,1.7787155368051855,{"$f":"Y1509+Y1521+Y1533+Y1545","v":1.7173805182946618},1.6560454997841381,1.5947104812736144,1.5333754627630907,1.472040444252567,1.4107054257420433,1.3493704072315196,1.2880353887209959,1.2267003702104722,1.1653653516999485]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53369076885136024,0.50765475180932251,{"$f":"Y1510+Y1522+Y1534+Y1546","v":0.49729445075198941},0.48693414969465632,0.47657384863732322,0.46621354757999012,0.45585324652265702,0.43685936125087965,0.41786547597910229,0.39887159070732492,0.37987770543554755,0.36088382016377019]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.081991677031847,3.6737925093286621,{"$f":"Y1511+Y1523+Y1535+Y1547","v":3.2655933416254772},2.8573941739222928,2.4491950062191079,2.040995838515923,1.6327966708127384,1.2245975031095537,0.81639833540636908,0.40819916770318454,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9599955336884074,0.7679964269507259,{"$f":"Y1512+Y1524+Y1536+Y1548","v":0.57599732021304439},0.38399821347536289,0.19199910673768145,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0316994923056964,0.96291952615198328,{"$f":"Y1513+Y1525+Y1537+Y1549","v":0.89413955999827022},0.82535959384455715,0.75657962769084408,0.68779966153713101,0.61901969538341794,0.55023972922970488,0.48145976307599175,0.41267979692227863,0.34389983076856551,0.27511986461485238]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5787579601749258,4.1208821641574334,{"$f":"Y1514+Y1526+Y1538+Y1550","v":3.663006368139941},3.2051305721224486,2.7472547761049557,2.2893789800874629,1.8315031840699703,1.3736273880524776,0.91575159203498502,0.45787579601749251,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3560336862650671E-3,9.1492738417255845E-3,8.8337816402867704E-3,8.5182894388479563E-3,8.2027972374091422E-3,7.8873050359703281E-3,7.571812834531514E-3,7.3997261792012525E-3,7.227639523870991E-3,7.0555528685407294E-3,6.8834662132104679E-3,6.7113795578802064E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":6.5188196141019645E-4},{"$f":"X1516+X1528+X1540+X1552","v":6.5188196141019645E-4},{"$f":"Y1516+Y1528+Y1540+Y1552","v":6.5188196141019645E-4},{"$f":"Z1516+Z1528+Z1540+Z1552","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,{"$f":"AE1516+AE1528+AE1540+AE1552","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"Y1517+Y1529+Y1541+Y1553","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":13.424318918481456},{"$f":"SUM(X1556:X1565)","v":12.204147473743745},{"$f":"SUM(Y1556:Y1565)","v":10.999740807931403},9.7953341421190618,8.5909274763067192,7.3865208104943747,6.3741132514197147,5.3532155136767177,4.3323177759337188,3.3114200381907226,2.2905223004477264,2.1356995264254066]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66,65,{"$f":"MAX(0,AD1582-1)","v":64},63,62,61]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,{"$f":"IF(AD$131=\"\",AC1583-1,MIN(AC1583-1,AD$131))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,{"$f":"IF(AD1581=\"\",MAX(0,AC1584-1),Inputs!$D$71-(AC$6-LEFT($A1580,4)))","v":25},24,23,22,21]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1589+1)","v":45},{"$f":"MAX(0,AD1589-1)","v":44},{"$f":"MAX(0,AE1589-1)","v":43},{"$f":"MAX(0,AF1589-1)","v":42},{"$f":"MAX(0,AG1589-1)","v":41}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,{"$f":"MAX(0,AD1591-1)","v":56.598995281445561},55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},{"$f":"X1642","v":2.0764174730811811},{"$f":"Y1642","v":2.0467543663228787},2.0170912595645762,1.9874281528062736,1.957765046047971,1.9281019392896683,1.8984388325313657,1.8687757257730631,1.8391126190147604,1.8094495122564578]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0334288114206638,{"$f":"Y1643","v":1.9656478510399751},1.8978668906592864,1.8300859302785977,1.762304969897909,1.6945240095172203,1.6267430491365316,1.5589620887558429,1.4911811283751542,1.4234001679944652]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3296916716974174,{"$f":"Y1644","v":1.303097838263469},1.2765040048295206,1.2499101713955723,1.2233163379616239,1.1967225045276755,1.1488536043465685,1.1009847041654615,1.0531158039843544,1.0052469038032474]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7802148997366931,{"$f":"Y1645","v":5.2021934097630238},4.6241719197893545,4.0461504298156852,3.4681289398420159,2.8901074498683466,2.3120859598946772,1.7340644699210079,1.1560429799473386,0.57802148997366931]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9201780499900698,{"$f":"Y1646","v":2.3361424399920558},1.7521068299940419,1.1680712199960279,0.58403560999801396,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5324321609051803,{"$f":"Y1647","v":1.430270016844835},1.3281078727844897,1.2259457287241444,1.1237835846637991,1.0216214406034538,0.91945929654310843,0.81729715248276302,0.71513500842241762,0.61297286436207221]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.2870788459101625,{"$f":"Y1648","v":7.4583709613191465},6.6296630767281304,5.8009551921371143,4.9722473075460982,4.1435394229550822,3.3148315383640656,2.4861236537730491,1.6574157691820326,0.8287078845910163]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12123218893759563,{"$f":"Y1649","v":0.1171911159730091},{"$f":"Z1649","v":0.11315004300842257},{"$f":"AA1649","v":0.10910897004383605},{"$f":"AB1649","v":0.10506789707924952},0.10102682411466299,{"$f":"AD1649","v":9.878178357878159E-2},{"$f":"AE1649","v":9.6536743042900192E-2},{"$f":"AF1649","v":9.4291702507018793E-2},{"$f":"AG1649","v":9.2046661971137395E-2}]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.1848983579329236E-3,{"$f":"Y1650","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":24.077489203321033},{"$f":"SUM(Z1594:Z1603)","v":21.859667999518393},19.638661897357817,17.417655795197248,15.196649693036683,12.975643590876112,11.319194064395099,9.6627445379140884,8.0062950114330764,6.3498454849520654]
[{"$f":"ROW()","v":1605},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1604-Asset_NoReclass!Y1604)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1606)","v":2.0764174730811811}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1607)","v":2.0334288114206638}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1608)","v":1.3296916716974174}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1609)","v":5.7802148997366931}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1610)","v":2.9201780499900698}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1611)","v":1.5324321609051803}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1612)","v":8.2870788459101625}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1613","v":0.12123218893759563}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1614","v":-3.1848983579329236E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1615","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":24.077489203321033}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1616)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1618)","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1619)","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1620)","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1621)","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1622)","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1623)","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1624)","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1625","v":0},{"$f":"Asset_NoReclass!Z1625","v":0},{"$f":"Asset_NoReclass!AA1625","v":0},{"$f":"Asset_NoReclass!AB1625","v":0},{"$f":"Asset_NoReclass!AC1625","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1626","v":0},{"$f":"Asset_NoReclass!Z1626","v":0},{"$f":"Asset_NoReclass!AA1626","v":0},{"$f":"Asset_NoReclass!AB1626","v":0},{"$f":"Asset_NoReclass!AC1626","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1627","v":0},{"$f":"Asset_NoReclass!Z1627","v":0},{"$f":"Asset_NoReclass!AA1627","v":0},{"$f":"Asset_NoReclass!AB1627","v":0},{"$f":"Asset_NoReclass!AC1627","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0,{"$f":"SUM(AD1618:AD1627)","v":0},{"$f":"SUM(AE1618:AE1627)","v":0},0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1630)","v":-2.9663106758302592E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1630)","v":-2.9663106758302586E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1630)","v":-2.9663106758302586E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1630)","v":-2.9663106758302586E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1630)","v":-2.9663106758302586E-2},{"$f":"-IF(AD1594<0,AD1594,IF(AD1582=0,0,MIN((AD1594/AD1582)*(AD1594>0),AD1594)))","v":-2.9663106758302589E-2},{"$f":"-IF(AE1594<0,AE1594,IF(AE1582=0,0,MIN((AE1594/AE1582)*(AE1594>0),AE1594)))","v":-2.9663106758302589E-2},-2.9663106758302589E-2,-2.9663106758302589E-2,-2.9663106758302586E-2]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1631)","v":-6.7780960380688787E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1631)","v":-6.7780960380688815E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1631)","v":-6.7780960380688815E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1631)","v":-6.7780960380688815E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1631)","v":-6.7780960380688815E-2},-6.7780960380688815E-2,-6.7780960380688815E-2,-6.7780960380688815E-2,-6.7780960380688829E-2,-6.7780960380688815E-2]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1632)","v":-2.659383343394835E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1632)","v":-2.659383343394835E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1632)","v":-2.6593833433948357E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1632)","v":-2.6593833433948357E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1632)","v":-2.6593833433948357E-2},-4.7868900181107017E-2,-4.7868900181107017E-2,-4.7868900181107017E-2,-4.7868900181107017E-2,-4.7868900181107024E-2]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1597<0,Y1597,IF(Y1585=0,0,MIN((Y1597/Y1585)*(Y1597>0),Y1597)))","v":-0.57802148997366931},-0.57802148997366931,-0.57802148997366931,-0.57802148997366931,-0.57802148997366931,-0.57802148997366931,-0.57802148997366931,-0.57802148997366931,-0.57802148997366931,-0.57802148997366931]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1598<0,Y1598,IF(Y1586=0,0,MIN((Y1598/Y1586)*(Y1598>0),Y1598)))","v":-0.58403560999801396},-0.58403560999801396,-0.58403560999801396,-0.58403560999801396,-0.58403560999801396,0,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1599<0,Y1599,IF(Y1587=0,0,MIN((Y1599/Y1587)*(Y1599>0),Y1599)))","v":-0.10216214406034535},-0.10216214406034536,-0.10216214406034536,-0.10216214406034536,-0.10216214406034538,-0.10216214406034538,-0.10216214406034538,-0.10216214406034538,-0.10216214406034538,-0.10216214406034536]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1600<0,Y1600,IF(Y1588=0,0,MIN((Y1600/Y1588)*(Y1600>0),Y1600)))","v":-0.8287078845910163},-0.8287078845910163,-0.8287078845910163,-0.8287078845910163,-0.82870788459101641,-0.82870788459101641,-0.82870788459101641,-0.82870788459101641,-0.8287078845910163,-0.8287078845910163]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!Z1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!AA1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!AB1637","v":-4.0410729645865215E-3},{"$f":"Asset_NoReclass!AC1637","v":-4.0410729645865215E-3},-2.2450405358813998E-3,-2.2450405358813998E-3,-2.2450405358813998E-3,-2.2450405358813998E-3,-2.2450405358813998E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1638","v":3.1848983579329236E-3},{"$f":"Asset_NoReclass!Z1638","v":0},{"$f":"Asset_NoReclass!AA1638","v":0},{"$f":"Asset_NoReclass!AB1638","v":0},{"$f":"Asset_NoReclass!AC1638","v":0},0,{"$f":"-IF(AE1602<0,AE1602,IF(AE1590=0,0,MIN((AE1602/AE1590)*(AE1602>0),AE1602)))","v":0},0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1639","v":0},{"$f":"Asset_NoReclass!Z1639","v":0},{"$f":"Asset_NoReclass!AA1639","v":0},{"$f":"Asset_NoReclass!AB1639","v":0},{"$f":"Asset_NoReclass!AC1639","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-2.2178212038026377},-2.2210061021605707,-2.2210061021605707,-2.2210061021605707,-2.2210061021605711,{"$f":"SUM(AD1630:AD1639)","v":-1.6564495264810108},{"$f":"SUM(AE1630:AE1639)","v":-1.6564495264810108},-1.6564495264810108,-1.6564495264810108,-1.6564495264810108]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.0764174730811811},2.0467543663228787,2.0170912595645762,1.9874281528062736,1.957765046047971,1.9281019392896683,1.8984388325313657,{"$f":"AE1594+AE1606+AE1618+AE1630","v":1.8687757257730631},1.8391126190147604,1.8094495122564578,1.7797864054981551]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0334288114206638,1.9656478510399751,1.8978668906592864,1.8300859302785977,1.762304969897909,1.6945240095172203,1.6267430491365316,1.5589620887558429,1.4911811283751542,1.4234001679944652,1.3556192076137763]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3296916716974174,1.303097838263469,1.2765040048295206,1.2499101713955723,1.2233163379616239,1.1967225045276755,1.1488536043465685,1.1009847041654615,1.0531158039843544,1.0052469038032474,0.95737800362214043]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7802148997366931,5.2021934097630238,4.6241719197893545,4.0461504298156852,3.4681289398420159,2.8901074498683466,2.3120859598946772,1.7340644699210079,1.1560429799473386,0.57802148997366931,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9201780499900698,2.3361424399920558,1.7521068299940419,1.1680712199960279,0.58403560999801396,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5324321609051803,1.430270016844835,1.3281078727844897,1.2259457287241444,1.1237835846637991,1.0216214406034538,0.91945929654310843,0.81729715248276302,0.71513500842241762,0.61297286436207221,0.51081072030172681]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2870788459101625,7.4583709613191465,6.6296630767281304,5.8009551921371143,4.9722473075460982,4.1435394229550822,3.3148315383640656,2.4861236537730491,1.6574157691820326,0.8287078845910163,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12123218893759563,0.1171911159730091,0.11315004300842257,0.10910897004383605,0.10506789707924952,0.10102682411466299,9.878178357878159E-2,9.6536743042900192E-2,9.4291702507018793E-2,9.2046661971137395E-2,8.9801621435255996E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.1848983579329236E-3},0,0,0,0,0,0,{"$f":"AE1602+AE1614+AE1626+AE1638","v":0},0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":24.077489203321033},{"$f":"SUM(Y1642:Y1651)","v":21.859667999518393},19.638661897357817,17.417655795197248,15.196649693036683,12.975643590876112,11.319194064395099,{"$f":"SUM(AE1642:AE1651)","v":9.6627445379140884},8.0062950114330764,6.3498454849520654,4.6933959584710543]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67,66,{"$f":"MAX(0,AD1668-1)","v":65},64,63,62]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,{"$f":"IF(AD$131=\"\",AC1669-1,MIN(AC1669-1,AD$131))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,{"$f":"IF(AD1667=\"\",MAX(0,AC1670-1),Inputs!$D$71-(AC$6-LEFT($A1666,4)))","v":26},25,24,23,22]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1675+1)","v":46},{"$f":"MAX(0,AD1675-1)","v":45},{"$f":"MAX(0,AE1675-1)","v":44},{"$f":"MAX(0,AF1675-1)","v":43},{"$f":"MAX(0,AG1675-1)","v":42}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,{"$f":"MAX(0,AD1677-1)","v":57.598995281445561},56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1729","v":0},2.5471867645063639,2.3339835422754711,2.1207803200445783,1.9075770978136857,1.6943738755827931,1.6292056495988394,1.5640374236148857,1.4988691976309321,1.4337009716469784]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1730","v":0},3.4980032724954535,3.4208139258089241,3.3436245791223946,3.2664352324358652,3.1892458857493358,3.0665825824512845,2.9439192791532331,2.8212559758551818,2.6985926725571305]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1731","v":0},2.3735580950852269,2.136202285576704,1.8988464760681814,1.6614906665596587,1.4241348570511361,1.1867790475426134,0.94942323803409079,0.71206742852556815,0.47471161901704539]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1732","v":0},3.4929161923090906,2.7943329538472725,2.0957497153854545,1.3971664769236365,0.69858323846181825,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1733","v":0},0.88315253375522729,0.82427569817154545,0.7653988625878636,0.70652202700418176,0.64764519142049992,0.58876835583681808,0.52989152025313624,0.47101468466945445,0.41213784908577267]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1734","v":0},5.5226781072368185,4.9704102965131369,4.4181424857894553,3.8658746750657733,3.3136068643420913,2.7613390536184093,2.2090712428947272,1.6568034321710454,1.1045356214473636]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1735","v":0},{"$f":"Y1735","v":2.0743812727272732E-2},{"$f":"Z1735","v":2.0052352303030308E-2},{"$f":"AA1735","v":1.9360891878787884E-2},{"$f":"AB1735","v":1.8669431454545461E-2},1.7977971030303037E-2,{"$f":"AD1735","v":1.7587145573122537E-2},{"$f":"AE1735","v":1.7196320115942038E-2},{"$f":"AF1735","v":1.6805494658761539E-2},{"$f":"AG1735","v":1.641466920158104E-2}]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":18.338238778115453},16.500071054496082,14.661903330876715,12.823735607257346,10.985567883637977,9.2502618346210852,8.2135390240660158,7.1768162135109437,6.1400934029558725]
[{"$f":"ROW()","v":1691},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1690-Asset_NoReclass!Z1690)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1693","v":2.5471867645063639}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1694","v":3.4980032724954535}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1695","v":2.3735580950852269}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1696","v":3.4929161923090906}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1697","v":0.88315253375522729}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1698","v":5.5226781072368185}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1699","v":2.0743812727272732E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1700","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1701","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":18.338238778115453}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1702)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1704)","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1705)","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1706)","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1707)","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1708)","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1709)","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1710)","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1711","v":0},{"$f":"Asset_NoReclass!AA1711","v":0},{"$f":"Asset_NoReclass!AB1711","v":0},{"$f":"Asset_NoReclass!AC1711","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1712","v":0},{"$f":"Asset_NoReclass!AA1712","v":0},{"$f":"Asset_NoReclass!AB1712","v":0},{"$f":"Asset_NoReclass!AC1712","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1713","v":0},{"$f":"Asset_NoReclass!AA1713","v":0},{"$f":"Asset_NoReclass!AB1713","v":0},{"$f":"Asset_NoReclass!AC1713","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0,{"$f":"SUM(AD1704:AD1713)","v":0},{"$f":"SUM(AE1704:AE1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1716)","v":0},{"$f":"-IF(AD1680<0,AD1680,IF(AD1668=0,0,MIN((AD1680/AD1668)*(AD1680>0),AD1680)))","v":0},{"$f":"-IF(AE1680<0,AE1680,IF(AE1668=0,0,MIN((AE1680/AE1668)*(AE1680>0),AE1680)))","v":0},0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1717)","v":-0.21320322223089269},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1717)","v":-0.21320322223089269},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1717)","v":-0.21320322223089269},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1717)","v":-0.21320322223089269},-6.5168225983953582E-2,-6.5168225983953582E-2,-6.5168225983953568E-2,-6.5168225983953568E-2,-6.5168225983953568E-2]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1718)","v":-7.7189346686529589E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1718)","v":-7.7189346686529589E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1718)","v":-7.7189346686529589E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1718)","v":-7.7189346686529589E-2},-0.12266330329805138,-0.12266330329805138,-0.12266330329805138,-0.12266330329805139,-0.12266330329805139]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1683<0,Z1683,IF(Z1671=0,0,MIN((Z1683/Z1671)*(Z1683>0),Z1683)))","v":-0.2373558095085227},-0.23735580950852267,-0.23735580950852267,-0.23735580950852267,-0.23735580950852267,-0.2373558095085227,-0.2373558095085227,-0.23735580950852272,-0.2373558095085227]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1684<0,Z1684,IF(Z1672=0,0,MIN((Z1684/Z1672)*(Z1684>0),Z1684)))","v":-0.69858323846181813},-0.69858323846181813,-0.69858323846181813,-0.69858323846181825,-0.69858323846181825,0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1685<0,Z1685,IF(Z1673=0,0,MIN((Z1685/Z1673)*(Z1685>0),Z1685)))","v":-5.8876835583681821E-2},-5.8876835583681821E-2,-5.8876835583681814E-2,-5.8876835583681814E-2,-5.8876835583681814E-2,-5.8876835583681807E-2,-5.8876835583681807E-2,-5.8876835583681807E-2,-5.8876835583681807E-2]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1686<0,Z1686,IF(Z1674=0,0,MIN((Z1686/Z1674)*(Z1686>0),Z1686)))","v":-0.55226781072368181},-0.55226781072368192,-0.55226781072368192,-0.55226781072368192,-0.55226781072368192,-0.55226781072368181,-0.55226781072368181,-0.55226781072368181,-0.55226781072368181]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1723","v":-6.9146042424242512E-4},{"$f":"Asset_NoReclass!AA1723","v":-6.9146042424242512E-4},{"$f":"Asset_NoReclass!AB1723","v":-6.9146042424242512E-4},{"$f":"Asset_NoReclass!AC1723","v":-6.9146042424242512E-4},-3.9082545718050079E-4,-3.9082545718050084E-4,-3.9082545718050089E-4,-3.9082545718050089E-4,-3.9082545718050095E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1724","v":0},{"$f":"Asset_NoReclass!AA1724","v":0},{"$f":"Asset_NoReclass!AB1724","v":0},{"$f":"Asset_NoReclass!AC1724","v":0},0,{"$f":"-IF(AE1688<0,AE1688,IF(AE1676=0,0,MIN((AE1688/AE1676)*(AE1688>0),AE1688)))","v":0},0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1725","v":-4.8999385470139051E-16},{"$f":"Asset_NoReclass!AA1725","v":-4.899938547013906E-16},{"$f":"Asset_NoReclass!AB1725","v":-4.899938547013906E-16},{"$f":"Asset_NoReclass!AC1725","v":-4.899938547013906E-16},1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-1.8381677236193696},-1.8381677236193696,-1.8381677236193696,-1.8381677236193696,{"$f":"SUM(AD1716:AD1725)","v":-1.7353060490168879},{"$f":"SUM(AE1716:AE1725)","v":-1.0367228105550719},-1.0367228105550716,-1.0367228105550719,-1.0367228105550719]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0,0,{"$f":"AE1680+AE1692+AE1704+AE1716","v":0},0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5471867645063639,2.3339835422754711,2.1207803200445783,1.9075770978136857,1.6943738755827931,1.6292056495988394,1.5640374236148857,1.4988691976309321,1.4337009716469784,1.3685327456630247]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4980032724954535,3.4208139258089241,3.3436245791223946,3.2664352324358652,3.1892458857493358,3.0665825824512845,2.9439192791532331,2.8212559758551818,2.6985926725571305,2.5759293692590792]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3735580950852269,2.136202285576704,1.8988464760681814,1.6614906665596587,1.4241348570511361,1.1867790475426134,0.94942323803409079,0.71206742852556815,0.47471161901704539,0.2373558095085227]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4929161923090906,2.7943329538472725,2.0957497153854545,1.3971664769236365,0.69858323846181825,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88315253375522729,0.82427569817154545,0.7653988625878636,0.70652202700418176,0.64764519142049992,0.58876835583681808,0.52989152025313624,0.47101468466945445,0.41213784908577267,0.35326101350209088]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5226781072368185,4.9704102965131369,4.4181424857894553,3.8658746750657733,3.3136068643420913,2.7613390536184093,2.2090712428947272,1.6568034321710454,1.1045356214473636,0.55226781072368181]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0743812727272732E-2,2.0052352303030308E-2,1.9360891878787884E-2,1.8669431454545461E-2,1.7977971030303037E-2,1.7587145573122537E-2,1.7196320115942038E-2,1.6805494658761539E-2,1.641466920158104E-2,1.6023843744400537E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0,0,{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":18.338238778115453},{"$f":"SUM(Z1728:Z1737)","v":16.500071054496082},14.661903330876715,12.823735607257346,10.985567883637977,9.2502618346210852,{"$f":"SUM(AE1728:AE1737)","v":8.2135390240660158},7.1768162135109437,6.1400934029558725,5.1033705924007995]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68,67,{"$f":"MAX(0,AD1754-1)","v":66},65,64,63]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,{"$f":"IF(AD$131=\"\",AC1755-1,MIN(AC1755-1,AD$131))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,{"$f":"IF(AD1753=\"\",MAX(0,AC1756-1),Inputs!$D$71-(AC$6-LEFT($A1752,4)))","v":27},26,25,24,23]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1761+1)","v":47},{"$f":"MAX(0,AD1761-1)","v":46},{"$f":"MAX(0,AE1761-1)","v":45},{"$f":"MAX(0,AF1761-1)","v":44},{"$f":"MAX(0,AG1761-1)","v":43}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,{"$f":"MAX(0,AD1763-1)","v":58.598995281445561},57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1815","v":0},4.786236623185772,4.52060549573571,4.254974368285648,3.989343240835586,3.841589787471305,3.6938363341070239,3.5460828807427429,3.3983294273784619]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1816","v":0},3.6673145600639856,3.6120390697755882,3.5567635794871908,3.5014880891987934,3.3718033451543938,3.2421186011099943,3.1124338570655947,2.9827491130211952]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1817","v":0},4.9869051679890708,4.4882146511901642,3.9895241343912571,3.49083361759235,2.9921431007934429,2.4934525839945358,1.9947620671956288,1.4960715503967217]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1818","v":0},2.5501729959313044,2.0401383967450437,1.5301037975587828,1.0200691983725219,0.51003459918626093,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1819","v":0},1.5764481920292148,1.4713516458939337,1.3662550997586527,1.2611585536233716,1.1560620074880905,1.0509654613528097,0.94586891521752869,0.84077236908224773]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1820","v":0},6.4561060639107932,5.8104954575197141,5.1648848511286349,4.5192742447375558,3.8736636383464766,3.2280530319553971,2.5824424255643175,1.9368318191732381]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1821","v":0},{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0},0,{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0}]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":24.023183603110141},21.942844716860154,19.862505830610168,17.782166944360178,15.74529647843997,13.708426012519762,12.181590145785812,10.654754279051863]
[{"$f":"ROW()","v":1777},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1776-Asset_NoReclass!AA1776)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1779","v":4.786236623185772}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1780","v":3.6673145600639856}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1781","v":4.9869051679890708}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1782","v":2.5501729959313044}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1783","v":1.5764481920292148}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1784","v":6.4561060639107932}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1785","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1786","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1787","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":24.023183603110141}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1788)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1790)","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1791)","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1792)","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1793)","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1794)","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1795)","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1796)","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1797","v":0},{"$f":"Asset_NoReclass!AB1797","v":0},{"$f":"Asset_NoReclass!AC1797","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1798","v":0},{"$f":"Asset_NoReclass!AB1798","v":0},{"$f":"Asset_NoReclass!AC1798","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1799","v":0},{"$f":"Asset_NoReclass!AB1799","v":0},{"$f":"Asset_NoReclass!AC1799","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0,{"$f":"SUM(AD1790:AD1799)","v":0},{"$f":"SUM(AE1790:AE1799)","v":0},0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1802)","v":0},{"$f":"-IF(AD1766<0,AD1766,IF(AD1754=0,0,MIN((AD1766/AD1754)*(AD1766>0),AD1766)))","v":0},{"$f":"-IF(AE1766<0,AE1766,IF(AE1754=0,0,MIN((AE1766/AE1754)*(AE1766>0),AE1766)))","v":0},0,0,0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1803)","v":-0.26563112745006179},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1803)","v":-0.26563112745006179},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1803)","v":-0.26563112745006179},-0.14775345336428097,-0.14775345336428097,-0.14775345336428095,-0.14775345336428095,-0.14775345336428095]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1804)","v":-5.5275490288397566E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1804)","v":-5.5275490288397566E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1804)","v":-5.5275490288397573E-2},-0.12968474404439975,-0.12968474404439975,-0.12968474404439978,-0.12968474404439978,-0.12968474404439978]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1769<0,AA1769,IF(AA1757=0,0,MIN((AA1769/AA1757)*(AA1769>0),AA1769)))","v":-0.49869051679890708},-0.49869051679890714,-0.49869051679890714,-0.49869051679890714,-0.49869051679890714,-0.49869051679890719,-0.49869051679890719,-0.49869051679890725]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1770<0,AA1770,IF(AA1758=0,0,MIN((AA1770/AA1758)*(AA1770>0),AA1770)))","v":-0.51003459918626093},-0.51003459918626093,-0.51003459918626093,-0.51003459918626093,-0.51003459918626093,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1771<0,AA1771,IF(AA1759=0,0,MIN((AA1771/AA1759)*(AA1771>0),AA1771)))","v":-0.10509654613528099},-0.10509654613528098,-0.10509654613528098,-0.10509654613528097,-0.10509654613528095,-0.10509654613528097,-0.10509654613528097,-0.10509654613528097]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1772<0,AA1772,IF(AA1760=0,0,MIN((AA1772/AA1760)*(AA1772>0),AA1772)))","v":-0.64561060639107937},-0.64561060639107937,-0.64561060639107937,-0.64561060639107937,-0.64561060639107948,-0.64561060639107937,-0.64561060639107937,-0.64561060639107937]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1809","v":0},{"$f":"Asset_NoReclass!AB1809","v":0},{"$f":"Asset_NoReclass!AC1809","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1810","v":0},{"$f":"Asset_NoReclass!AB1810","v":0},{"$f":"Asset_NoReclass!AC1810","v":0},0,{"$f":"-IF(AE1774<0,AE1774,IF(AE1762=0,0,MIN((AE1774/AE1762)*(AE1774>0),AE1774)))","v":0},0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1811","v":0},{"$f":"Asset_NoReclass!AB1811","v":0},{"$f":"Asset_NoReclass!AC1811","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-2.0803388862499879},-2.0803388862499879,-2.0803388862499879,{"$f":"SUM(AD1802:AD1811)","v":-2.0368704659202095},{"$f":"SUM(AE1802:AE1811)","v":-2.036870465920209},-1.5268358667339483,-1.5268358667339483,-1.5268358667339483]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0,0,{"$f":"AE1766+AE1778+AE1790+AE1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.786236623185772,4.52060549573571,4.254974368285648,3.989343240835586,3.841589787471305,3.6938363341070239,3.5460828807427429,3.3983294273784619,3.2505759740141809]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6673145600639856,3.6120390697755882,3.5567635794871908,3.5014880891987934,3.3718033451543938,3.2421186011099943,3.1124338570655947,2.9827491130211952,2.8530643689767956]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9869051679890708,4.4882146511901642,3.9895241343912571,3.49083361759235,2.9921431007934429,2.4934525839945358,1.9947620671956288,1.4960715503967217,0.99738103359781438]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5501729959313044,2.0401383967450437,1.5301037975587828,1.0200691983725219,0.51003459918626093,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5764481920292148,1.4713516458939337,1.3662550997586527,1.2611585536233716,1.1560620074880905,1.0509654613528097,0.94586891521752869,0.84077236908224773,0.73567582294696676]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4561060639107932,5.8104954575197141,5.1648848511286349,4.5192742447375558,3.8736636383464766,3.2280530319553971,2.5824424255643175,1.9368318191732381,1.2912212127821587]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0,0,{"$f":"AE1774+AE1786+AE1798+AE1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":24.023183603110141},{"$f":"SUM(AA1814:AA1823)","v":21.942844716860154},19.862505830610168,17.782166944360178,15.74529647843997,{"$f":"SUM(AE1814:AE1823)","v":13.708426012519762},12.181590145785812,10.654754279051863,9.127918412317916]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69},68,{"$f":"MAX(0,AD1840-1)","v":67},66,65,64]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,{"$f":"IF(AD$131=\"\",AC1841-1,MIN(AC1841-1,AD$131))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,{"$f":"IF(AD1839=\"\",MAX(0,AC1842-1),Inputs!$D$71-(AC$6-LEFT($A1838,4)))","v":28},27,26,25,24]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1847+1)","v":48},{"$f":"MAX(0,AD1847-1)","v":47},{"$f":"MAX(0,AE1847-1)","v":46},{"$f":"MAX(0,AF1847-1)","v":45},{"$f":"MAX(0,AG1847-1)","v":44}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561},60.598995281445561,{"$f":"MAX(0,AD1849-1)","v":59.598995281445561},58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},8.680207596625765E-2,8.6380139419882221E-2,8.5958202873506792E-2,8.4694111654778748E-2,8.3430020436050703E-2,8.2165929217322659E-2,8.0901837998594614E-2]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1901","v":0},2.8991125795858892,2.622092851924037,2.3450731242621847,2.2613205126813924,2.1775679011006002,2.0938152895198079,2.0100626779390156]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1902","v":0},6.9235557927791396,6.9053252774086555,6.8870947620381706,6.6411270919653784,6.3951594218925862,6.149191751819794,5.9032240817470019]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1903","v":0},1.7772332372116562,1.5995099134904907,1.4217865897693249,1.2440632660481592,1.0663399423269937,0.88861661860582808,0.71089329488466246]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1904","v":0},3.0209407225122691,2.4167525780098154,1.8125644335073616,1.2083762890049079,0.60418814450245395,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1905","v":0},4.933233894671778,4.6043516350269931,4.2754693753822082,3.9465871157374228,3.6177048560926375,3.2888225964478521,2.9599403368030668]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1906","v":0},2.9314290197622701,2.6382861177860431,2.345143215809816,2.0520003138335889,1.7588574118573619,1.4657145098811348,1.1725716079049078]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1907","v":0},{"$f":"AA1907","v":0},{"$f":"AB1907","v":0},0,{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0}]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":22.572307322489259},20.872698513065913,19.173089703642574,17.43816870092563,15.703247698208683,13.96832669549174,12.83759383727725]
[{"$f":"ROW()","v":1863},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1862-Asset_NoReclass!AB1862)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1864","v":8.680207596625765E-2}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1865","v":2.8991125795858892}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1866","v":6.9235557927791396}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1867","v":1.7772332372116562}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1868","v":3.0209407225122691}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1869","v":4.933233894671778}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1870","v":2.9314290197622701}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1871","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1872","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1873","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":22.572307322489259}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1874)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1876)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1876)","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1877)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1877)","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1878)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1878)","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1879)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1879)","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1880)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1880)","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1881)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1881)","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1882)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1882)","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1883","v":0},{"$f":"Asset_NoReclass!AC1883","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1884","v":0},{"$f":"Asset_NoReclass!AC1884","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1885","v":0},{"$f":"Asset_NoReclass!AC1885","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0,{"$f":"SUM(AD1876:AD1885)","v":0},{"$f":"SUM(AE1876:AE1885)","v":0},0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1888)","v":-4.2193654637543424E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1888)","v":-4.219365463754343E-4},{"$f":"-IF(AD1852<0,AD1852,IF(AD1840=0,0,MIN((AD1852/AD1840)*(AD1852>0),AD1852)))","v":-1.2640912187280411E-3},{"$f":"-IF(AE1852<0,AE1852,IF(AE1840=0,0,MIN((AE1852/AE1840)*(AE1852>0),AE1852)))","v":-1.2640912187280411E-3},-1.2640912187280411E-3,-1.2640912187280408E-3,-1.2640912187280408E-3]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1889)","v":-0.27701972766185207},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1889)","v":-0.27701972766185207},-8.3752611580792308E-2,-8.3752611580792308E-2,-8.3752611580792308E-2,-8.3752611580792322E-2,-8.3752611580792322E-2]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1890)","v":-1.8230515370484479E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1890)","v":-1.8230515370484486E-2},-0.2459676700727918,-0.2459676700727918,-0.24596767007279177,-0.24596767007279177,-0.24596767007279174]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1855<0,AB1855,IF(AB1843=0,0,MIN((AB1855/AB1843)*(AB1855>0),AB1855)))","v":-0.17772332372116562},-0.17772332372116562,-0.17772332372116562,-0.17772332372116559,-0.17772332372116562,-0.17772332372116562,-0.17772332372116562]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1856<0,AB1856,IF(AB1844=0,0,MIN((AB1856/AB1844)*(AB1856>0),AB1856)))","v":-0.60418814450245384},-0.60418814450245384,-0.60418814450245384,-0.60418814450245395,-0.60418814450245395,0,0]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1857<0,AB1857,IF(AB1845=0,0,MIN((AB1857/AB1845)*(AB1857>0),AB1857)))","v":-0.32888225964478518},-0.32888225964478524,-0.32888225964478524,-0.32888225964478524,-0.32888225964478524,-0.32888225964478524,-0.32888225964478518]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1858<0,AB1858,IF(AB1846=0,0,MIN((AB1858/AB1846)*(AB1858>0),AB1858)))","v":-0.293142901976227},-0.293142901976227,-0.293142901976227,-0.293142901976227,-0.293142901976227,-0.29314290197622694,-0.29314290197622694]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1895","v":0},{"$f":"Asset_NoReclass!AC1895","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1896","v":0},{"$f":"Asset_NoReclass!AC1896","v":0},0,{"$f":"-IF(AE1860<0,AE1860,IF(AE1848=0,0,MIN((AE1860/AE1848)*(AE1860>0),AE1860)))","v":0},0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1897","v":0},{"$f":"Asset_NoReclass!AC1897","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-1.6996088094233437},-1.6996088094233439,{"$f":"SUM(AD1888:AD1897)","v":-1.7349210027169439},{"$f":"SUM(AE1888:AE1897)","v":-1.7349210027169439},-1.7349210027169439,-1.13073285821449,-1.1307328582144898]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":8.680207596625765E-2},8.6380139419882221E-2,8.5958202873506792E-2,8.4694111654778748E-2,{"$f":"AE1852+AE1864+AE1876+AE1888","v":8.3430020436050703E-2},8.2165929217322659E-2,8.0901837998594614E-2,7.9637746779866569E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8991125795858892,2.622092851924037,2.3450731242621847,2.2613205126813924,2.1775679011006002,2.0938152895198079,2.0100626779390156,1.9263100663582233]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9235557927791396,6.9053252774086555,6.8870947620381706,6.6411270919653784,6.3951594218925862,6.149191751819794,5.9032240817470019,5.6572564116742097]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7772332372116562,1.5995099134904907,1.4217865897693249,1.2440632660481592,1.0663399423269937,0.88861661860582808,0.71089329488466246,0.53316997116349685]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0209407225122691,2.4167525780098154,1.8125644335073616,1.2083762890049079,0.60418814450245395,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.933233894671778,4.6043516350269931,4.2754693753822082,3.9465871157374228,3.6177048560926375,3.2888225964478521,2.9599403368030668,2.6310580771582814]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9314290197622701,2.6382861177860431,2.345143215809816,2.0520003138335889,1.7588574118573619,1.4657145098811348,1.1725716079049078,0.87942870592868083]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0,0,{"$f":"AE1860+AE1872+AE1884+AE1896","v":0},0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":22.572307322489259},{"$f":"SUM(AB1900:AB1909)","v":20.872698513065913},19.173089703642574,17.43816870092563,{"$f":"SUM(AE1900:AE1909)","v":15.703247698208683},13.96832669549174,12.83759383727725,11.706860979062759]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AC1926-1)","v":69},{"$f":"MAX(0,AD1926-1)","v":68},67,66,65]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},{"$f":"IF(AD$131=\"\",AC1927-1,MIN(AC1927-1,AD$131))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},{"$f":"IF(AD1925=\"\",MAX(0,AC1928-1),Inputs!$D$71-(AC$6-LEFT($A1924,4)))","v":29},28,27,26,25]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1933+1)","v":49},{"$f":"MAX(0,AD1933-1)","v":48},{"$f":"MAX(0,AE1933-1)","v":47},{"$f":"MAX(0,AF1933-1)","v":46},{"$f":"MAX(0,AG1933-1)","v":45}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AC1935-1)","v":61.598995281445561},{"$f":"MAX(0,AD1935-1)","v":60.598995281445561},59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},8.8811437499999955E-3,8.7694995972365918E-3,8.6424054001751922E-3,8.5153112031137925E-3,8.3882170060523929E-3,8.2611228089909932E-3]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1987","v":0},1.9137673878749997,1.8063717620096864,1.7440830805610765,1.6817943991124666,1.6195057176638568,1.5572170362152469]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1988","v":0},5.4032617856250775,5.3899481594146081,5.2040878780554838,5.0182275966963594,4.8323673153372351,4.6465070339781107]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1989","v":0},2.6764061411249993,2.4087655270124992,2.1411249128999992,1.8734842987874993,1.6058436846749995,1.3382030705624997]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},2.5211855778749994,2.0169484622999994,1.5127113467249995,1.0084742311499997,0.50423711557499984,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1991","v":0},7.3666363983749976,6.8755273051499977,6.3844182119249977,5.8933091186999977,5.4022000254749978,4.9110909322499978]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1992","v":0},6.528920405624997,5.8760283650624974,5.2231363244999978,4.5702442839374982,3.9173522433749985,3.2644602028124989]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"AB1993","v":0},{"$f":"AC1993","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0}]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},26.41905884025007,{"$f":"SUM(AD1938:AD1947)","v":24.382359080546529},22.21820416006673,20.054049239586938,17.889894319107142,15.725739398627345]
[{"$f":"ROW()","v":1949},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1948-Asset_NoReclass!AC1948)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1950","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1951","v":1.9137673878749997}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1952","v":5.4032617856250775}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1953","v":2.6764061411249993}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1954","v":2.5211855778749994}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1955","v":7.3666363983749976}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1956","v":6.528920405624997}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1957","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1958","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1959","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":26.41905884025007}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1960)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1962)","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1963)","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1964)","v":0},{"$f":"-Inputs!AD1727","v":0},{"$f":"-Inputs!AE1727","v":0},{"$f":"-Inputs!AF1727","v":0},{"$f":"-Inputs!AG1727","v":0},{"$f":"-Inputs!AH1727","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1965)","v":0},{"$f":"-Inputs!AD1728","v":0},{"$f":"-Inputs!AE1728","v":0},{"$f":"-Inputs!AF1728","v":0},{"$f":"-Inputs!AG1728","v":0},{"$f":"-Inputs!AH1728","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1966)","v":0},{"$f":"-Inputs!AD1729","v":0},{"$f":"-Inputs!AE1729","v":0},{"$f":"-Inputs!AF1729","v":0},{"$f":"-Inputs!AG1729","v":0},{"$f":"-Inputs!AH1729","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1967)","v":0},{"$f":"-Inputs!AD1730","v":0},{"$f":"-Inputs!AE1730","v":0},{"$f":"-Inputs!AF1730","v":0},{"$f":"-Inputs!AG1730","v":0},{"$f":"-Inputs!AH1730","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1968)","v":0},{"$f":"-Inputs!AD1731","v":0},{"$f":"-Inputs!AE1731","v":0},{"$f":"-Inputs!AF1731","v":0},{"$f":"-Inputs!AG1731","v":0},{"$f":"-Inputs!AH1731","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1969","v":0},{"$f":"-Inputs!AD1732","v":0},{"$f":"-Inputs!AE1732","v":0},{"$f":"-Inputs!AF1732","v":0},{"$f":"-Inputs!AG1732","v":0},{"$f":"-Inputs!AH1732","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1970","v":0},{"$f":"-Inputs!AD1733","v":0},{"$f":"-Inputs!AE1733","v":0},{"$f":"-Inputs!AF1733","v":0},{"$f":"-Inputs!AG1733","v":0},{"$f":"-Inputs!AH1733","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1971","v":0},{"$f":"-Inputs!AD1734","v":0},{"$f":"-Inputs!AE1734","v":0},{"$f":"-Inputs!AF1734","v":0},{"$f":"-Inputs!AG1734","v":0},{"$f":"-Inputs!AH1734","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0},{"$f":"SUM(AD1962:AD1971)","v":0},{"$f":"SUM(AE1962:AE1971)","v":0},0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1974)","v":-1.1164415276340337E-4},{"$f":"-IF(AD1938<0,AD1938,IF(AD1926=0,0,MIN((AD1938/AD1926)*(AD1938>0),AD1938)))","v":-1.2709419706139987E-4},{"$f":"-IF(AE1938<0,AE1938,IF(AE1926=0,0,MIN((AE1938/AE1926)*(AE1938>0),AE1938)))","v":-1.2709419706139987E-4},-1.270941970613999E-4,-1.270941970613999E-4,-1.270941970613999E-4]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1975)","v":-0.1073956258653132},{"$f":"-IF(AD1939<0,AD1939,IF(AD1927=0,0,MIN((AD1939/AD1927)*(AD1939>0),AD1939)))","v":-6.2288681448609877E-2},-6.2288681448609877E-2,-6.2288681448609877E-2,-6.2288681448609877E-2,-6.2288681448609877E-2]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1976)","v":-1.331362621046933E-2},{"$f":"-IF(AD1940<0,AD1940,IF(AD1928=0,0,MIN((AD1940/AD1928)*(AD1940>0),AD1940)))","v":-0.18586028135912441},-0.18586028135912441,-0.18586028135912441,-0.18586028135912441,-0.18586028135912444]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1941<0,AC1941,IF(AC1929=0,0,MIN((AC1941/AC1929)*(AC1941>0),AC1941)))","v":-0.26764061411249995},-0.2676406141124999,-0.2676406141124999,-0.2676406141124999,-0.2676406141124999,-0.26764061411249995]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1942<0,AC1942,IF(AC1930=0,0,MIN((AC1942/AC1930)*(AC1942>0),AC1942)))","v":-0.50423711557499984},-0.50423711557499984,-0.50423711557499984,-0.50423711557499984,-0.50423711557499984,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1943<0,AC1943,IF(AC1931=0,0,MIN((AC1943/AC1931)*(AC1943>0),AC1943)))","v":-0.49110909322499985},-0.49110909322499985,-0.49110909322499985,-0.49110909322499979,-0.49110909322499979,-0.49110909322499979]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1944<0,AC1944,IF(AC1932=0,0,MIN((AC1944/AC1932)*(AC1944>0),AC1944)))","v":-0.65289204056249972},-0.65289204056249972,-0.65289204056249972,-0.65289204056249972,-0.65289204056249972,-0.65289204056249983]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1981","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1982","v":0},{"$f":"-IF(AD1946<0,AD1946,IF(AD1934=0,0,MIN((AD1946/AD1934)*(AD1946>0),AD1946)))","v":0},{"$f":"-IF(AE1946<0,AE1946,IF(AE1934=0,0,MIN((AE1946/AE1934)*(AE1946>0),AE1946)))","v":0},0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1983","v":0},{"$f":"-IF(AD1947<0,AD1947,IF(AD1935=0,0,MIN((AD1947/AD1935)*(AD1947>0),AD1947)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-2.0366997597035454},{"$f":"SUM(AD1974:AD1983)","v":-2.164154920479795},{"$f":"SUM(AE1974:AE1983)","v":-2.164154920479795},-2.164154920479795,-2.164154920479795,-1.6599178049047953]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":8.8811437499999955E-3},8.7694995972365918E-3,{"$f":"AD1938+AD1950+AD1962+AD1974","v":8.6424054001751922E-3},{"$f":"AE1938+AE1950+AE1962+AE1974","v":8.5153112031137925E-3},8.3882170060523929E-3,8.2611228089909932E-3,8.1340286119295935E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9137673878749997,1.8063717620096864,{"$f":"AD1939+AD1951+AD1963+AD1975","v":1.7440830805610765},1.6817943991124666,1.6195057176638568,1.5572170362152469,1.494928354766637]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4032617856250775,5.3899481594146081,{"$f":"AD1940+AD1952+AD1964+AD1976","v":5.2040878780554838},5.0182275966963594,4.8323673153372351,4.6465070339781107,4.4606467526189864]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6764061411249993,2.4087655270124992,{"$f":"AD1941+AD1953+AD1965+AD1977","v":2.1411249128999992},1.8734842987874993,1.6058436846749995,1.3382030705624997,1.0705624564499998]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5211855778749994,2.0169484622999994,{"$f":"AD1942+AD1954+AD1966+AD1978","v":1.5127113467249995},1.0084742311499997,0.50423711557499984,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3666363983749976,6.8755273051499977,{"$f":"AD1943+AD1955+AD1967+AD1979","v":6.3844182119249977},5.8933091186999977,5.4022000254749978,4.9110909322499978,4.4199818390249979]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.528920405624997,5.8760283650624974,{"$f":"AD1944+AD1956+AD1968+AD1980","v":5.2231363244999978},4.5702442839374982,3.9173522433749985,3.2644602028124989,2.6115681622499993]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0},{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},{"$f":"AE1946+AE1958+AE1970+AE1982","v":0},0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0},{"$f":"AD1947+AD1959+AD1971+AD1983","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":26.41905884025007},{"$f":"SUM(AC1986:AC1995)","v":24.382359080546529},{"$f":"SUM(AD1986:AD1995)","v":22.21820416006673},20.054049239586938,17.889894319107142,15.725739398627345,14.06582159372255]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$128=\"\",\"\",AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AD$131))","v":42},{"$f":"MAX(0,AD2012-1)","v":41},40,39,38]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AD$131))","v":30},29,28,27,26]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AD2016-1)","v":4},3,2,1]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AD2017-1)","v":14},13,12,11]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AD2019-1)","v":49},{"$f":"MAX(0,AE2019-1)","v":48},{"$f":"MAX(0,AF2019-1)","v":47},{"$f":"MAX(0,AG2019-1)","v":46}]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AD2021-1)","v":37.184056771218749},36.184056771218749,35.184056771218749,34.184056771218749]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0},0.23064303487499996,0.2251515340446428,0.21966003321428565,0.21416853238392849,0.20867703155357137]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2073","v":0},2.4452265116249996,2.3637189612374998,2.28221141085,2.2007038604625002,2.1191963100750004]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2074","v":0},8.2672065038249976,7.9916329536974979,7.7160594035699983,7.4404858534424987,7.1649123033149991]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2075","v":0},4.3271414696249995,3.8944273226624997,3.4617131756999999,3.0289990287375002,2.5962848817749999]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2076","v":0},5.0178355056249986,4.0142684044999992,3.0107013033749994,2.0071342022499996,1.0035671011249998]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2077","v":0},4.2587527848749991,3.9748359325499991,3.6909190802249991,3.4070022278999992,3.1230853755749992]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2078","v":0},6.396497794394187,5.7568480149547678,5.1171982355153496,4.4775484560759313,3.8378986766365126]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2079","v":0},{"$f":"AC2079","v":0},{"$f":"AD2079","v":0},{"$f":"AE2079","v":0},{"$f":"AF2079","v":0},{"$f":"AG2079","v":0}]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0},{"$f":"SUM(AD2024:AD2033)","v":30.943303604844182},28.220883123646907,25.498462642449635,22.776042161252356,20.053621680055084]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2036","v":0.23064303487499996}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2037","v":2.4452265116249996}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2038","v":8.2672065038249976}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2039","v":4.3271414696249995}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2040","v":5.0178355056249986}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2041","v":4.2587527848749991}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2042","v":6.396497794394187}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2043","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2044","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2045","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":30.943303604844182}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2046)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0}]
[{"$f":"ROW()","v":2049},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0}]
[{"$f":"ROW()","v":2050},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0}]
[{"$f":"ROW()","v":2055},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0}]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0}]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0}]
[{"$f":"ROW()","v":2058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2048:AD2057)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2059},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2024<0,AD2024,IF(AD2012=0,0,MIN((AD2024/AD2012)*(AD2024>0),AD2024)))","v":-5.4915008303571423E-3},-5.4915008303571414E-3,-5.4915008303571414E-3,-5.4915008303571405E-3,-5.4915008303571414E-3]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.1507550387499988E-2,-8.1507550387499988E-2,-8.1507550387500002E-2,-8.1507550387500002E-2,-8.1507550387500016E-2]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.2755735501274999,-0.27557355012749996,-0.27557355012749996,-0.27557355012749996,-0.27557355012749996]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.43271414696249993,-0.43271414696249999,-0.43271414696249999,-0.43271414696250005,-0.43271414696249999]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0035671011249998,-1.0035671011249998,-1.0035671011249998,-1.0035671011249998,-1.0035671011249998]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.28391685232499991,-0.28391685232499991,-0.28391685232499991,-0.28391685232499991,-0.28391685232499991]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.6396497794394187,-0.6396497794394187,-0.6396497794394187,-0.63964977943941881,-0.63964977943941881]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2032<0,AD2032,IF(AD2020=0,0,MIN((AD2032/AD2020)*(AD2032>0),AD2032)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2060:AD2069)","v":-2.7224204811972754},-2.7224204811972754,-2.7224204811972754,-2.7224204811972754,-2.7224204811972754]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.23064303487499996},0.2251515340446428,0.21966003321428565,0.21416853238392849,0.20867703155357137,0.20318553072321421]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4452265116249996,2.3637189612374998,2.28221141085,2.2007038604625002,2.1191963100750004,2.0376887596875006]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2672065038249976,7.9916329536974979,7.7160594035699983,7.4404858534424987,7.1649123033149991,6.8893387531874994]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3271414696249995,3.8944273226624997,3.4617131756999999,3.0289990287375002,2.5962848817749999,2.1635707348124997]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0178355056249986,4.0142684044999992,3.0107013033749994,2.0071342022499996,1.0035671011249998,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2587527848749991,3.9748359325499991,3.6909190802249991,3.4070022278999992,3.1230853755749992,2.8391685232499992]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.396497794394187,5.7568480149547678,5.1171982355153496,4.4775484560759313,3.8378986766365126,3.1982488971970939]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":30.943303604844182},{"$f":"SUM(AD2072:AD2081)","v":28.220883123646907},25.498462642449635,22.776042161252356,20.053621680055084,17.331201198857805]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$128=\"\",\"\",AE$128-AE$6)","v":41}]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AE$131))","v":41},{"$f":"MAX(0,AE2098-1)","v":40},39,38]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AE$131))","v":30},29,28,27]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AE2102-1)","v":4},3,2]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AE2103-1)","v":14},13,12]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AE2105-1)","v":49},{"$f":"MAX(0,AF2105-1)","v":48},{"$f":"MAX(0,AG2105-1)","v":47}]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AE2107-1)","v":37.184056771218749},36.184056771218749,35.184056771218749]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2159","v":0},5.0257185992611566,4.8581946459524517,4.6906706926437467,4.5231467393350417]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2160","v":0},1.7529690252415859,1.6945367244001996,1.6361044235588134,1.5776721227174271]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2161","v":0},2.7828459034052142,2.5045613130646927,2.2262767227241711,1.9479921323836498]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2162","v":0},14.972045998141304,11.977636798513043,8.9832275988847812,5.9888183992565214]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2163","v":0},3.4204136420827926,3.1923860659439396,2.964358489805087,2.7363309136662339]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2164","v":0},16.56322540376835,14.906902863391515,13.250580323014681,11.594257782637847]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2165","v":0},{"$f":"AD2165","v":3.0707373829962128},{"$f":"AE2165","v":3.0093226353362885},{"$f":"AF2165","v":2.9479078876763642},{"$f":"AG2165","v":2.88649314001644}]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2166","v":0},0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9687214270143598,1.9171626982284158,1.8656039694424718,1.8140452406565277]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},49.556677381910973,44.060703744830548,38.564730107750123,33.06875647066969]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":5.0257185992611566}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":1.7529690252415859}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.7828459034052142}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":14.972045998141304}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":3.4204136420827926}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":16.56322540376835}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":3.0707373829962128}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":1.9687214270143598}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":49.556677381910973}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2110<0,AE2110,IF(AE2098=0,0,MIN((AE2110/AE2098)*(AE2110>0),AE2110)))","v":0},0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16752395330870523,-0.16752395330870523,-0.16752395330870523,-0.16752395330870526]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.8432300841386196E-2,-5.8432300841386196E-2,-5.8432300841386189E-2,-5.8432300841386189E-2]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27828459034052144,-0.27828459034052139,-0.27828459034052139,-0.27828459034052139]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9944091996282607,-2.9944091996282607,-2.9944091996282602,-2.9944091996282607]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.22802757613885286,-0.22802757613885283,-0.22802757613885286,-0.22802757613885283]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6563225403768349,-1.6563225403768351,-1.6563225403768351,-1.6563225403768354]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1414747659924253E-2,-6.1414747659924253E-2,-6.1414747659924253E-2,-6.1414747659924253E-2]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2118<0,AE2118,IF(AE2106=0,0,MIN((AE2118/AE2106)*(AE2118>0),AE2118)))","v":0},0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.15587287859441E-2,-5.15587287859441E-2,-5.15587287859441E-2,-5.1558728785944107E-2]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-5.4959736370804304},-5.4959736370804304,-5.4959736370804295,-5.4959736370804304]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0257185992611566,4.8581946459524517,4.6906706926437467,4.5231467393350417,4.3556227860263368]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7529690252415859,1.6945367244001996,1.6361044235588134,1.5776721227174271,1.5192398218760408]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7828459034052142,2.5045613130646927,2.2262767227241711,1.9479921323836498,1.6697075420431284]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.972045998141304,11.977636798513043,8.9832275988847812,5.9888183992565214,2.9944091996282607]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4204136420827926,3.1923860659439396,2.964358489805087,2.7363309136662339,2.5083033375273809]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.56322540376835,14.906902863391515,13.250580323014681,11.594257782637847,9.9379352422610108]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0707373829962128,3.0093226353362885,2.9479078876763642,2.88649314001644,2.8250783923565157]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9687214270143598,1.9171626982284158,1.8656039694424718,1.8140452406565277,1.7624865118705837]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":49.556677381910973},{"$f":"SUM(AE2158:AE2167)","v":44.060703744830548},38.564730107750123,33.06875647066969,27.572782833589258]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$128=\"\",\"\",AF$128-AF$6)","v":40}]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AF$131))","v":40},{"$f":"MAX(0,AF2184-1)","v":39},38]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AF$131))","v":30},29,28]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AF2188-1)","v":4},3]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AF2189-1)","v":14},13]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AF2191-1)","v":49},{"$f":"MAX(0,AG2191-1)","v":48}]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AF2193-1)","v":37.184056771218749},36.184056771218749]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},0,0,0]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2245","v":0},2.4044718859762253,2.324322823110351,2.2441737602444767]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2246","v":0},1.1971632174902724,1.1572577769072634,1.1173523363242543]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2247","v":0},1.6853521739514117,1.5168169565562706,1.3482817391611295]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2248","v":0},2.9201651600866532,2.3361321280693224,1.7520990960519918]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2249","v":0},2.864938397591668,2.67394250441889,2.482946611246112]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2250","v":0},19.042250610067196,17.138025549060476,15.233800488053756]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2251","v":0},{"$f":"AE2251","v":3.4583306081525134},{"$f":"AF2251","v":3.3891639959894633},{"$f":"AG2251","v":3.3199973838264132}]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2252","v":0},0,0,0]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4860565505499463,1.447138303611081,1.4082200566722156]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},35.058728603865887,31.982800037723116,28.906871471580349]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":0}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":2.4044718859762253}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":1.1971632174902724}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":1.6853521739514117}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":2.9201651600866532}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":2.864938397591668}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":19.042250610067196}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":3.4583306081525134}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.4860565505499463}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":35.058728603865887}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2196<0,AF2196,IF(AF2184=0,0,MIN((AF2196/AF2184)*(AF2196>0),AF2196)))","v":0},0,0]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0149062865874171E-2,-8.0149062865874171E-2,-8.0149062865874171E-2]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9905440583009079E-2,-3.9905440583009086E-2,-3.9905440583009086E-2]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16853521739514116,-0.16853521739514118,-0.16853521739514118]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.58403303201733059,-0.58403303201733059,-0.58403303201733059]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19099589317277788,-0.19099589317277785,-0.19099589317277785]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9042250610067195,-1.9042250610067195,-1.9042250610067195]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.916661216305027E-2,-6.916661216305027E-2,-6.916661216305027E-2]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF2204<0,AF2204,IF(AF2192=0,0,MIN((AF2204/AF2192)*(AF2204>0),AF2204)))","v":0},0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8918246938865392E-2,-3.8918246938865392E-2,-3.8918246938865392E-2]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2232:AF2241)","v":-3.075928566142768},-3.075928566142768,-3.075928566142768]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":0},0,0,0]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4044718859762253,2.324322823110351,2.2441737602444767,2.1640246973786024]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1971632174902724,1.1572577769072634,1.1173523363242543,1.0774468957412453]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6853521739514117,1.5168169565562706,1.3482817391611295,1.1797465217659884]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9201651600866532,2.3361321280693224,1.7520990960519918,1.1680660640346612]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.864938397591668,2.67394250441889,2.482946611246112,2.2919507180733341]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.042250610067196,17.138025549060476,15.233800488053756,13.329575427047036]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4583306081525134,3.3891639959894633,3.3199973838264132,3.2508307716633631]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4860565505499463,1.447138303611081,1.4082200566722156,1.3693018097333503]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":35.058728603865887},{"$f":"SUM(AF2244:AF2253)","v":31.982800037723116},28.906871471580349,25.830942905437581]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$128=\"\",\"\",AG$128-AG$6)","v":39}]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AG$131))","v":39},{"$f":"MAX(0,AG2270-1)","v":38}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AG$131))","v":30},29]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AG2274-1)","v":4}]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AG2275-1)","v":14}]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AG2277-1)","v":49}]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749},{"$f":"MAX(0,AG2279-1)","v":37.184056771218749}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2330","v":0},0,0]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9644649335445274,2.86564943575971]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4010142494148796,1.3543137744343836]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1741301439993093,1.0567171295993782]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3822857326685067,1.9058285861348054]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0862922595806035,2.88053944227523]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.5299432779592887,7.6769489501633599]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2337","v":0},{"$f":"AF2337","v":0.89340039093122769},{"$f":"AG2337","v":0.87553238311260317}]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2338","v":0},0,0]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3481540706687507,1.3128473436034138]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2282:AF2291)","v":0},21.779685058767097,19.928377045082883]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":0}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":2.9644649335445274}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":1.4010142494148796}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":1.1741301439993093}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":2.3822857326685067}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":3.0862922595806035}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":8.5299432779592887}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":0.89340039093122769}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.3481540706687507}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":21.779685058767097}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2282<0,AG2282,IF(AG2270=0,0,MIN((AG2282/AG2270)*(AG2282>0),AG2282)))","v":0},0]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.8815497784817588E-2,-9.8815497784817588E-2]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6700474980495989E-2,-4.6700474980495989E-2]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11741301439993093,-0.11741301439993092]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.47645714653370136,-0.47645714653370136]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.20575281730537356,-0.20575281730537356]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.85299432779592887,-0.85299432779592887]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7868007818624555E-2,-1.7868007818624555E-2]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2290<0,AG2290,IF(AG2278=0,0,MIN((AG2290/AG2278)*(AG2290>0),AG2290)))","v":0},{"$f":"-IF(AH2290<0,AH2290,IF(AH2278=0,0,MIN((AH2290/AH2278)*(AH2290>0),AH2290)))","v":0}]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2291<0,AG2291,IF(AG2279=0,0,MIN((AG2291/AG2279)*(AG2291>0),AG2291)))","v":-3.5306727065336926E-2},{"$f":"-IF(AH2291<0,AH2291,IF(AH2279=0,0,MIN((AH2291/AH2279)*(AH2291>0),AH2291)))","v":-3.5306727065336926E-2}]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-1.8513080136842097},-1.8513080136842097]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":0},0,0]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9644649335445274,2.86564943575971,2.7668339379748925]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4010142494148796,1.3543137744343836,1.3076132994538876]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1741301439993093,1.0567171295993782,0.93930411519944734]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3822857326685067,1.9058285861348054,1.4293714396011041]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0862922595806035,2.88053944227523,2.6747866249698564]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5299432779592887,7.6769489501633599,6.823954622367431]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89340039093122769,0.87553238311260317,0.85766437529397865]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2290+AF2302+AF2314+AF2326","v":0},0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3481540706687507,1.3128473436034138,1.2775406165380769]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":21.779685058767097},{"$f":"SUM(AG2330:AG2339)","v":19.928377045082883},18.077069031398672]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$128=\"\",\"\",AH$128-AH$6)","v":38}]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AH$131))","v":38}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AH$131))","v":30}]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10}]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5}]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15}]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10}]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.184056771218749}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},0]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7632773587354302]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1987747365102233]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.87581567929722626]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7202457608169617]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.885186653973757]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.3802327104979]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2423","v":0},{"$f":"AG2423","v":6.7271098376469594}]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2424","v":0},0]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4960334249009239]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},32.046676162379384]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":0}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":2.7632773587354302}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":1.1987747365102233}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":0.87581567929722626}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":4.7202457608169617}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":2.885186653973757}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":11.3802327104979}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":6.7271098376469594}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.4960334249009239}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":32.046676162379384}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2368<0,AH2368,IF(AH2356=0,0,MIN((AH2368/AH2356)*(AH2368>0),AH2368)))","v":0}]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.2109245291181002E-2]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9959157883674108E-2]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.7581567929722631E-2]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2372<0,AH2372,IF(AH2360=0,0,MIN((AH2372/AH2360)*(AH2372>0),AH2372)))","v":-0.94404915216339236}]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2373<0,AH2373,IF(AH2361=0,0,MIN((AH2373/AH2361)*(AH2373>0),AH2373)))","v":-0.19234577693158381}]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2374<0,AH2374,IF(AH2362=0,0,MIN((AH2374/AH2362)*(AH2374>0),AH2374)))","v":-1.13802327104979}]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2375<0,AH2375,IF(AH2363=0,0,MIN((AH2375/AH2363)*(AH2375>0),AH2375)))","v":-0.13454219675293919}]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2376<0,AH2376,IF(AH2364=0,0,MIN((AH2376/AH2364)*(AH2376>0),AH2376)))","v":0}]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9179530710015072E-2]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2404:AH2413)","v":-2.6677898987122979}]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":0},0]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7632773587354302,2.6711681134442493]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1987747365102233,1.158815578626549]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87581567929722626,0.78823411136750365]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7202457608169617,3.7761966086535694]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.885186653973757,2.692840877042173]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.3802327104979,10.242209439448111]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7271098376469594,6.5925676408940204]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4960334249009239,1.4568538941909088]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":32.046676162379384},{"$f":"SUM(AH2416:AH2425)","v":29.378886263667084}]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2509","v":0}]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2510","v":0}]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0}]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":3.1717743093919966}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":1.377485317059665}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.5973619631951208}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":2.7312839862318841}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":1.6672147010906646}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":6.564149588379526}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":2.2320327825912636}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.3765463996407385}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":20.717849047580859}]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0}]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2455+AH2467+AH2479+AH2491","v":3.1717743093919966}]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2456+AH2468+AH2480+AH2492","v":1.377485317059665}]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2457+AH2469+AH2481+AH2493","v":1.5973619631951208}]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2458+AH2470+AH2482+AH2494","v":2.7312839862318841}]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2459+AH2471+AH2483+AH2495","v":1.6672147010906646}]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2460+AH2472+AH2484+AH2496","v":6.564149588379526}]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2320327825912636]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0}]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2463+AH2475+AH2487+AH2499","v":1.3765463996407385}]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":20.717849047580859}]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"Asset_NoReclass","index":12,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"},null,null,null,null,null,null,null,null,null,null,null,null,"Asset base before asset reclassification"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]Asset_NoReclass"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600926,4004.3455109399874,3915.3511210644747,{"$f":"X35+X42","v":3814.9193955462506},{"$f":"Y35+Y42","v":3726.3178197495772},3639.3035410845569,3555.3117582955533,3469.130585066755,3393.1300886081267]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,8.0489781544651784,5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033996,170.31956584709502,35.052405066841594,23.033993183032546,13.424318918481458,{"$f":"X36+X43","v":24.077489203321033},18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,{"$f":"X37+X44","v":-0.83576675869445127},0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-63.561380052269136,-63.90958645637469,-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.7457826082594,-111.18578750949175,-111.47892913987897,{"$f":"X38+X45","v":-111.84329824130019},-105.35251744313516,-108.01496639211408,-108.75348055128791,-102.41955529887849,-92.575917504732715]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":2608.9030599474531},2553.3906580496491,2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4080.4618553600926,4004.3455109399874,3915.3511210644747,3814.9193955462506,3726.3178197495772,3639.3035410845569,3555.3117582955533,3469.130585066755,3393.1300886081267,3331.4974747082379]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":22.638368259464677},{"$f":"V133","v":22.241203904035473},21.844039548606268,21.446875193177064,21.04971083774786,20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":22.638368259464677},{"$f":"U134","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":22.638368259464677},{"$f":"SUM(U35:U38)","v":22.241203904035473},{"$f":"SUM(V35:V38)","v":21.844039548606268},{"$f":"SUM(W35:W38)","v":21.446875193177064},{"$f":"SUM(X35:X38)","v":21.04971083774786},{"$f":"SUM(Y35:Y38)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":2608.9030599474531},{"$f":"I47","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,2700.9883757162679,3412.6202897491366,3328.5112781998446,4020.6779416960308,4057.823487100628,3982.1043070359519,3893.5070815158683,3793.4725203530734,3705.2681089118291,3618.6509946022384,3535.056376168664,3449.2723672952948,3373.6690351920956]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":8.0489781544651784},{"$f":"J78","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763035,35.052405066841594,23.033993183032546,13.424318918481458,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445127,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-63.561380052269136},{"$f":"J102","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.34861825283019,-110.78862315406253,-111.08176478444976,-111.44613388587098,-104.95535308770594,-107.61780203668486,-108.3563161958587,-102.02239094344928,-92.178753149303503]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":2608.9030599474531},{"$f":"SUM(I42:I46)","v":2553.3906580496491},2494.5216834368662,2431.9566858055769,2368.0681562586501,2307.4842741960783,2308.4711250279111,2761.204847359676,{"$f":"SUM(P42:P46)","v":2700.9883757162679},{"$f":"SUM(Q42:Q46)","v":3412.6202897491366},3328.5112781998446,{"$f":"SUM(S42:S46)-S50","v":4020.6779416960308},4057.823487100628,3982.1043070359519,3893.5070815158683,3793.4725203530734,3705.2681089118291,{"$f":"SUM(Y42:Y46)-Y50","v":3618.6509946022384},3535.056376168664,3449.2723672952948,3373.6690351920956,3312.4335856476359]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-36.872163476808403},null,null,null,null,null,{"$f":"Y126","v":0}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-38.999986836060216}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2126.0820833524672},2089.2792698186977,2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.9044214166192,2663.8804785884204,3216.083005243865,3208.5233071752132,3163.5438191738731,3107.0605838614856,3045.9397016267098,2986.9539446642216,2924.5416737578325,2862.0731021778879,2799.6531911552165,2737.1302560700369]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":356.16354211525584},333.96663070411341,316.93837564607497,297.74366922612791,278.00662100544275,258.59640980912332,292.52360018885878,481.01566632522321,459.95047170900591,592.72156097003528,563.98346103809024,688.79020399916783,687.14192418854213,657.88810374531204,625.06184091148111,589.32607802851351,554.66489410007193,518.11684136910253,483.24993238784208,445.94764857913685,414.13008530411372]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":29.208194450085685},29.349148863012658,29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.572952927755605,30.717711494712912,30.155008724474445,31.279329100184768,31.342909171113376,29.752449679043949,32.555111466791381,36.319037950680936,38.776674199217986,44.433009261557203,48.550819801371865]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":80.216594847946851},83.562963482127842,80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,67.059923134401629,62.697982438231698,59.892159148166201,61.304963715909906,55.970229208208409,65.022296180684009,108.41685667346283,104.19284295655135,103.63135639079246,102.25554885542719,104.99923291989448,103.81200718168286,104.73278949278631,102.3493204353893,100.77221745458441]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4929161923090906,6.043089188240395,9.0640299107526641,11.585215488627664]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88315253375522729,2.4596007257844423,7.3928346204562203,14.759471018831217]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5226781072368185,11.978784171147613,14.910213190909882,21.43913359653488]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":3.5406544149940684},{"$f":"U111","v":5.1989125435904286},{"$f":"V111","v":6.1999475429596318},{"$f":"W111","v":5.9876466433815043},{"$f":"X111","v":5.8870151392101677},{"$f":"Y111","v":5.6881667284802999},{"$f":"Z111","v":5.4678830445989171},{"$f":"AA111","v":5.2475993607175342},{"$f":"AB111","v":5.0273156768361513}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,20.064724777599583,20.045735923939706,20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,20.274520781156717,20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":2608.9030599474531},{"$f":"SUM(J56:J65)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.988375716267,3412.6202897491357,3328.5112781998437,4020.6779416960294,4057.8234871006266,3982.1043070359506,3893.507081515867,3793.472520353072,3705.2681089118278,3618.650994602237,3535.0563761686622,3449.2723672952934,3373.6690351920934]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.2078668947161644},{"$f":"J229","v":4.6429644075447786E-2},9.5739619080742119E-2,3.0922514440645993E-5,0.88574910815214025,10.310327131890235,308.79470604469054,1.4956777114263504,621.03179970422048,0,588.17872893805281,53.692685082073396,16.639539684858828,5.2018178385339553,0.63542696963181911,2.7793842196678966,0,0,8.680207596625765E-2,8.8811437499999955E-3,0.23064303487499996]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,-3.1753727931607658,{"$f":"J230","v":2.0471447844066564},0.12475209584795395,-0.16792048732523865,0.26158949617389038,57.166591166546795,206.46519524176284,0.17707028267993824,159.58861671239279,0,132.96012804154932,35.614127807040667,9.4510169977188045,6.1572759259249343,3.3333187234695147,4.7976710455350542,2.5471867645063639,4.786236623185772,2.8991125795858892,1.9137673878749997,2.4452265116249996]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,0.90948664436992821,{"$f":"J231","v":0.83248969675614171},0.53600077140215929,-4.6467426277849805E-2,2.3818461893232472,0,0,0,0,9.3878885043999508E-2,5.7088458415070829,0.40706012947745063,2.107275127999475,1.0581865170467977,1.3066475006903555,3.9247574039298896,3.4980032724954535,3.6673145600639856,6.9235557927791396,5.4032617856250775,8.2672065038249976]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,8.1069974085398524,{"$f":"J232","v":2.1145477183535752},1.1230617296491476,1.3464539412949426,1.2853416280935113,4.8828499313290319,1.0551464664516688,2.8044110259624309,7.0883165171182378,0.67075011034032683,15.278939345815248,54.44565900770462,5.0545995824821501,9.1937440738909082,8.1389178090420931,12.45762924360853,2.3735580950852269,4.9869051679890708,1.7772332372116562,2.6764061411249993,4.3271414696249995]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4929161923090906,2.5501729959313044,3.0209407225122691,2.5211855778749994,5.0178355056249986]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88315253375522729,1.5764481920292148,4.933233894671778,7.3666363983749976,4.2587527848749991]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5226781072368185,6.4561060639107932,2.9314290197622701,6.528920405624997,6.396497794394187]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,1.8444100812831041,1.2138247060402272,9.3560336862650671E-3,0.12123218893759563,2.0743812727272732E-2,0,0,0,0]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.16098537681492889,2.341068877467114,1.7810872104348701,0.81493390425445578,0.79958296341545154,-1.8988853659876667E-2,-4.4436407500771428E-2,0.20914412159572479,6.5188196141019645E-4,-3.1848983579329236E-3,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":8.0489781544651784},{"$f":"SUM(J68:J77)","v":5.0406118435918206},1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763035,35.052405066841594,23.033993183032546,13.424318918481458,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-5.3597588925261999,0,0,0,0,0,-8.9358030790936196E-2,0,-1.6012004707582159E-2,-1.9443182533816005E-2,-0.29749346067606275,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8387559616094575,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-9.6111702345292427E-2,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.0579640910636323,-0.42296687868703392,-0.82658354434617842,-0.51891615268327995,-0.53827329801838852,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-2.9045933596697231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-5.1473221218545682,-0.42296687868703392,-0.84259554905376055,-2.3771152968265534,-0.83576675869445127,0,0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-39.010680428485635},-39.021019859967453,-39.027752513025384,-39.031551652965213,-39.040159830803567,-39.056906374036181,-39.148558228099162,-39.265540189417202,-44.443819639814571,-50.023942828198734,-51.726207266752958,-61.252383150725052,-61.619027686198805,-61.685053150921348,-61.756309204407621,-61.765141182156221,-62.412270906388912,-62.468571579944673,-62.506713098637562,-62.531816228929458,-62.61416167624197]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-19.021538617981687},-19.075399842445119,-19.319458515795041,-19.569127733359906,-19.671800692493321,-17.879641894285147,-17.973129105398428,-21.242264898897265,-26.817527451363397,-28.73809993194503,-28.757598400124493,-37.173049586875479,-38.704837440948893,-38.967526755048368,-39.049638423903318,-39.161361513300506,-39.09523949547571,-39.653145604446273,-40.201396388291158,-33.731330662898152,-23.72852479809363]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.76853223144295235},-0.76853223144295235,-0.77021539470743461,-0.77189855797191675,-0.77358172123639901,-0.849396319847468,-0.88156554820627286,-0.91666013660168622,-0.92104707074530867,-0.92104707074530867,-0.92104707074530867,-0.96976289971591667,-0.9829547522891523,-0.99460644611818982,-1.0583510311503228,-1.1220956161824562,0.26592321139410247,-1.2096783115269329,-1.2672207304399268,-1.2854512458104113,-1.2993647869080454]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-4.760628774358862},-5.0446345225191633,-5.3271254237414301,-5.6480485528360411,-5.9128662397812448,-5.2265088552232299,-5.4170871626216037,-5.5681888626574114,-5.6437416173531325,-5.9040396052957895,-6.2135777876447396,-5.993134423862152,-8.8556464207065986,-8.9286470953036172,-8.9958091917240921,-9.1756718811228684,-3.5607838332968562,-4.0661228568856087,-4.1607022946086687,-4.2535091219298939,-4.3164182041784827]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.18615195268674303,-0.2127897066710242,-0.22165693326439265,-0.22186369310893214,-0.21959222345714002,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245,-0.22028368388138245]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6610159518581014E-2,0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-4.899938547013906E-16,-4.899938547013906E-16,-4.899938547013906E-16]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-63.561380052269136},{"$f":"SUM(J92:J101)","v":-63.90958645637469},-64.444551847269295,-65.02062649713308,-65.39840848431453,-63.012453443392026,-63.420340044325471,-66.99265408757357,-77.826135779276399,-85.587129436184867,-87.618430525267499,-105.38833006117861,-110.34861825283019,-110.78862315406253,-111.08176478444976,-111.44613388587098,-104.95535308770594,-107.61780203668486,-108.3563161958587,-102.02239094344928,-92.178753149303503]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O102+Inputs!O133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P102+Inputs!P133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q102+Inputs!Q133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R102+Inputs!R133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S102+Inputs!S133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T102+Inputs!T133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U102+Inputs!U133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V102+Inputs!V133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W102+Inputs!W133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X102+Inputs!X133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y102-Y188-Y263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2126.0820833524672},{"$f":"I56+I68+I80+I92","v":2089.2792698186977},2050.3046796028057,2011.3726667088608,1972.3411459784102,1934.1867352557588,1905.440156013613,2175.0863038302041,2137.3164413522131,2713.9044214166192,2663.8804785884204,{"$f":"S56+S68+S80+S92-S116","v":3216.083005243865},{"$f":"T56+T68+T80+T92","v":3208.5233071752132},3163.5438191738731,3107.0605838614856,3045.9397016267098,2986.9539446642216,{"$f":"MAX(Y56+Y68+Y80+Y92,0)","v":2924.5416737578325},{"$f":"Z56+Z68+Z80+Z92","v":2862.0731021778879},2799.6531911552165,2737.1302560700369,2674.7467374286698]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":356.16354211525584},{"$f":"I57+I69+I81+I93","v":333.96663070411341},316.93837564607497,297.74366922612791,278.00662100544275,258.59640980912332,292.52360018885878,481.01566632522321,459.95047170900591,592.72156097003528,563.98346103809024,688.79020399916783,687.14192418854213,657.88810374531204,625.06184091148111,589.32607802851351,554.66489410007193,518.11684136910253,483.24993238784208,445.94764857913685,414.13008530411372,392.84678701764506]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":29.208194450085685},{"$f":"I58+I70+I82+I94","v":29.349148863012658},29.413106328325846,29.178891705020568,28.360525720770802,29.96879018885765,29.119393869010182,28.23782832080391,27.321168184202225,26.400121113456915,25.572952927755605,30.717711494712912,30.155008724474445,31.279329100184768,31.342909171113376,29.752449679043949,32.555111466791381,36.319037950680936,38.776674199217986,44.433009261557203,48.550819801371865,55.518661518288823]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":80.216594847946851},{"$f":"I59+I71+I83+I95","v":83.562963482127842},80.632876677962258,76.428812983869975,72.127218372328869,67.499693760641122,67.059923134401629,62.697982438231698,59.892159148166201,61.304963715909906,55.970229208208409,65.022296180684009,108.41685667346283,104.19284295655135,103.63135639079246,102.25554885542719,104.99923291989448,103.81200718168286,104.73278949278631,102.3493204353893,100.77221745458441,100.78294072003092]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"H60+H72+H84+H96","v":0},{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4929161923090906,6.043089188240395,9.0640299107526641,11.585215488627664,16.603050994252662]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"H61+H73+H85+H97","v":0},{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T61+T73+T85+T97","v":0},0,0,0,0,0.88315253375522729,2.4596007257844423,7.3928346204562203,14.759471018831217,19.018223803706217]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"H62+H74+H86+H98","v":0},{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5226781072368185,11.978784171147613,14.910213190909882,21.43913359653488,27.835631390929066]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,{"$f":"H63+H75+H87+H99","v":0},0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,5.8870151392101677,5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,4.8070319929547685]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":17.232645181697418},{"$f":"I64+I76+I88+I100","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.167066445212765,16.508135322679877,18.289222533114746,19.104156437369202,{"$f":"S64+S76+S88+S100-S124","v":20.064724777599583},{"$f":"T64+T76+T88+T100","v":20.045735923939706},20.001299516438934,20.210443638034658,20.211095519996068,20.207910621638135,{"$f":"MAX(Y64+Y76+Y88+Y100,0)","v":20.274520781156717},{"$f":"Z64+Z76+Z88+Z100","v":20.274520781156717},20.274520781156717,20.274520781156717,20.274520781156717]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},0,0,0,0,0,{"$f":"MAX(Y65+Y77+Y89+Y101,0)","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":2608.9030599474531},{"$f":"SUM(I104:I113)","v":2553.3906580496491},2494.5216834368662,2431.9566858055773,2368.0681562586506,2307.4842741960783,2308.4711250279115,2761.2048473596756,2700.988375716267,3412.6202897491357,3328.5112781998437,4020.6779416960294,4057.8234871006266,3982.1043070359506,3893.507081515867,3793.472520353072,3705.2681089118278,3618.650994602237,3535.0563761686622,3449.2723672952934,3373.6690351920934,3312.4335856476341]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-15.75000498414512},null,null,null,null,null,{"$f":"Y202+Y277","v":0}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825,null,null,null,null,null,0]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531,null,null,null,null,null,0]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.16098537681492889},null,null,null,null,null,{"$f":"Y210+Y285","v":0}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0},null,null,null,null,null,{"$f":"Y211+Y286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-36.872163476808403},null,null,null,null,null,{"$f":"SUM(Y116:Y125)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account"]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$66","v":57},{"$f":"U132-1","v":56},55,54,53,52,51,50,49]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":22.638368259464677},{"$f":"U137","v":22.241203904035473},{"$f":"V137","v":21.844039548606268},{"$f":"W137","v":21.446875193177064},{"$f":"X137","v":21.04971083774786},20.652546482318655,20.255382126889451,19.858217771460247,19.461053416031042]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":22.638368259464677}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"Inputs!AC460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.39716435542920492},{"$f":"Inputs!V456","v":-0.39716435542920492},{"$f":"Inputs!W456","v":-0.39716435542920492},{"$f":"Inputs!X456","v":-0.39716435542920492},{"$f":"-Y133/Y132","v":-0.39716435542920492},-0.39716435542920492,-0.39716435542920492,-0.39716435542920492,-0.39716435542920492]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":22.638368259464677},{"$f":"SUM(U133:U136)","v":22.241203904035473},{"$f":"SUM(V133:V136)","v":21.844039548606268},{"$f":"SUM(W133:W136)","v":21.446875193177064},{"$f":"SUM(X133:X136)","v":21.04971083774786},{"$f":"SUM(Y133:Y136)","v":20.652546482318655},20.255382126889451,19.858217771460247,19.461053416031042,19.063889060601838]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0}]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2126.0820833524672},2087.0714029239816,2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,1696.9645986391261,1657.9539182106405,1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,1462.9005160682127,1423.8898356397272,1384.8791552112416,1345.868474782756]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":356.16354211525584},337.14200349727417,318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,131.1606438875173,113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":29.208194450085685},28.439662218642731,27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,20.065628876518943,19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":80.216594847946851},75.455966073587987,70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,20.833049404574425,16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0}]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":2608.9030599474531},{"$f":"SUM(J154:J163)","v":2545.3416798951844},2481.7802998429152,2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-5.3597588925261999},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.1277638623007835E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-2.7851286308532393E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-9.6111702345292427E-2},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-4.2045453370522311E-2},{"$f":"-Inputs!Q275","v":-3.1770332021406875E-2},{"$f":"-Inputs!R275","v":-0.10144501274603727},{"$f":"-Inputs!S275","v":-1.3294585694912096E-2},{"$f":"-Inputs!T275","v":-2.0199941052602277},{"$f":"-Inputs!U275","v":-2.8598221270247817E-2},{"$f":"-Inputs!V275","v":-3.8651759549269513E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"-Inputs!AC278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"-Inputs!AC279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-2.9045933596697231},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"-Inputs!AC280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"-Inputs!AC281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},0,0,0,0,-8.3604639545412152,0,-4.2045453370522311E-2,-3.1770332021406875E-2,-0.10144501274603727,-1.3294585694912096E-2,-2.0211218691225286,-2.8598221270247817E-2,-3.8651759549269513E-2,-2.7851286308532393E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":0}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-39.010680428485635},{"$f":"-Inputs!J210","v":-39.010680428485635},{"$f":"-Inputs!K210","v":-39.010680428485635},{"$f":"-Inputs!L210","v":-39.010680428485635},{"$f":"-Inputs!M210","v":-39.010680428485635},{"$f":"-Inputs!N210","v":-39.010680428485628},{"$f":"-Inputs!O210","v":-39.010680428485628},{"$f":"-Inputs!P210","v":-39.010680428485628},{"$f":"-Inputs!Q210","v":-39.010680428485628},{"$f":"-Inputs!R210","v":-39.010680428485628},{"$f":"-Inputs!S210","v":-39.010680428485628},{"$f":"-Inputs!T210","v":-39.010680428485621},{"$f":"-Inputs!U210","v":-39.010680428485621},{"$f":"-Inputs!V210","v":-39.010680428485621},{"$f":"-Inputs!W210","v":-39.010680428485607},{"$f":"-Inputs!X210","v":-39.010680428485607},{"$f":"-Inputs!Y210","v":-39.0106804284856},{"$f":"-Inputs!Z210","v":-39.010680428485614},{"$f":"-Inputs!AA210","v":-39.010680428485614},{"$f":"-Inputs!AB210","v":-39.010680428485614},{"$f":"-Inputs!AC210","v":-39.0106804284856}]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-19.021538617981687},{"$f":"-Inputs!J211","v":-19.021538617981687},{"$f":"-Inputs!K211","v":-19.021538617981687},{"$f":"-Inputs!L211","v":-19.021538617981687},{"$f":"-Inputs!M211","v":-19.021538617981687},{"$f":"-Inputs!N211","v":-17.879641894285147},{"$f":"-Inputs!O211","v":-17.879641894285147},{"$f":"-Inputs!P211","v":-17.879641894285147},{"$f":"-Inputs!Q211","v":-17.879641894285147},{"$f":"-Inputs!R211","v":-17.879641894285147},{"$f":"-Inputs!S211","v":-17.879641894285147},{"$f":"-Inputs!T211","v":-17.256467115730779},{"$f":"-Inputs!U211","v":-17.256467115730779},{"$f":"-Inputs!V211","v":-17.256467115730782},{"$f":"-Inputs!W211","v":-17.256467115730782},{"$f":"-Inputs!X211","v":-17.256467115730782},{"$f":"-Inputs!Y211","v":-17.256153911624853},{"$f":"-Inputs!Z211","v":-17.25615391162485},{"$f":"-Inputs!AA211","v":-17.256153911624853},{"$f":"-Inputs!AB211","v":-10.366313689719616},{"$f":"-Inputs!AC211","v":0}]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.76853223144295235},{"$f":"-Inputs!J212","v":-0.76853223144295235},{"$f":"-Inputs!K212","v":-0.76853223144295235},{"$f":"-Inputs!L212","v":-0.76853223144295235},{"$f":"-Inputs!M212","v":-0.76853223144295235},{"$f":"-Inputs!N212","v":-0.75712920233599545},{"$f":"-Inputs!O212","v":-0.75712920233599545},{"$f":"-Inputs!P212","v":-0.75712920233599545},{"$f":"-Inputs!Q212","v":-0.75712920233599545},{"$f":"-Inputs!R212","v":-0.75712920233599545},{"$f":"-Inputs!S212","v":-0.75712920233599545},{"$f":"-Inputs!T212","v":-0.7571292023359959},{"$f":"-Inputs!U212","v":-0.7571292023359959},{"$f":"-Inputs!V212","v":-0.75712920233599601},{"$f":"-Inputs!W212","v":-0.7571292023359959},{"$f":"-Inputs!X212","v":-0.7571292023359959},{"$f":"-Inputs!Y212","v":-0.75589149126714361},{"$f":"-Inputs!Z212","v":-0.75589149126714361},{"$f":"-Inputs!AA212","v":-0.75589149126714361},{"$f":"-Inputs!AB212","v":-0.75589149126714361},{"$f":"-Inputs!AC212","v":-0.75589149126714361}]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-4.760628774358862},{"$f":"-Inputs!J213","v":-4.760628774358862},{"$f":"-Inputs!K213","v":-4.760628774358862},{"$f":"-Inputs!L213","v":-4.760628774358862},{"$f":"-Inputs!M213","v":-4.760628774358862},{"$f":"-Inputs!N213","v":-4.760628774358862},{"$f":"-Inputs!O213","v":-4.760628774358862},{"$f":"-Inputs!P213","v":-4.760628774358862},{"$f":"-Inputs!Q213","v":-4.760628774358862},{"$f":"-Inputs!R213","v":-4.760628774358862},{"$f":"-Inputs!S213","v":-4.760628774358862},{"$f":"-Inputs!T213","v":-4.7119677339865209},{"$f":"-Inputs!U213","v":-4.7119677339865209},{"$f":"-Inputs!V213","v":-4.71196773398652},{"$f":"-Inputs!W213","v":-4.71196773398652},{"$f":"-Inputs!X213","v":-4.7119677339865209},{"$f":"-Inputs!Y213","v":-1.9179284878088236},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"-Inputs!AC213","v":0}]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"-Inputs!AC214","v":0}]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0}]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0}]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0}]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0}]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-63.561380052269136},-63.561380052269136,-63.561380052269136,-63.561380052269136,-63.561380052269136,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-62.408080299465631,-61.736244480538915,-61.736244480538915,-61.736244480538915,-61.7362444805389,-61.7362444805389,-58.940654319186415,-57.022725831377606,-57.022725831377606,-50.132885609472375,-39.766571919752742]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2126.0820833524672},{"$f":"I154+I166+I178","v":2087.0714029239816},2048.0607224954961,2009.0500420670105,1970.039361638525,1931.0286812100394,1892.0180007815538,1853.0073203530683,1813.9966399245827,1774.9859594960972,1735.9752790676116,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":1696.9645986391261},{"$f":"T154+T166+T178","v":1657.9539182106405},1618.9432377821549,1579.9325573536694,1540.9218769251838,1501.9111964966983,1462.9005160682127,1423.8898356397272,1384.8791552112416,1345.868474782756,1306.8577943542705]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":356.16354211525584},{"$f":"I155+I167+I179","v":337.14200349727417},318.12046487929251,299.09892626131085,280.07738764332919,261.05584902534753,237.81644823853617,219.93680634425101,202.05716444996585,184.1775225556807,166.29788066139554,148.41823876711038,{"$f":"T155+T167+T179","v":131.1606438875173},113.90417677178652,96.647709656055738,79.391242540324953,62.134775424594167,44.878621512969318,27.622467601344468,10.366313689719615,0,0]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":29.208194450085685},{"$f":"I156+I168+I180","v":28.439662218642731},27.671129987199777,26.902597755756823,26.134065524313868,25.365533292870914,24.608404090534918,23.851274888198922,23.094145685862927,22.337016483526931,21.579887281190935,20.822758078854939,{"$f":"T156+T168+T180","v":20.065628876518943},19.308499674182947,18.551370471846951,17.766389983202423,17.009260780866427,16.253369289599284,15.49747779833214,14.741586307064996,13.985694815797851,13.229803324530707]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":80.216594847946851},{"$f":"I157+I169+I181","v":75.455966073587987},70.695337299229124,65.93470852487026,61.174079750511396,56.413450976152532,51.556710499448378,46.796081725089515,41.993407497360131,37.201008390979858,32.338934603874954,27.565011243821175,{"$f":"T157+T169+T181","v":20.833049404574425},16.092483449317655,11.341863955781864,6.6298962217953443,1.9179284878088234,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T158+T170+T182","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T159+T171+T183","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T160+T172+T184","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":17.232645181697418},{"$f":"I162+I174+I186","v":17.232645181697418},17.232645181697418,17.232645181697418,17.232645181697418,17.232645181697418,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":14.328051822027694},{"$f":"T162+T174+T186","v":14.328051822027694},14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694,14.328051822027694]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},{"$f":"T163+T175+T187","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":2608.9030599474531},2545.3416798951844,{"$f":"SUM(J190:J199)","v":2481.7802998429152},2418.2189197906455,2354.6575397383767,2291.096159686108,2220.3276154321006,2157.9195351326357,2095.4694093797993,2033.0295587483124,1970.5200334361007,1908.0986585509402,1844.341292201279,1782.5764494994696,1720.8015532593815,1659.0374574925343,1597.3012130119955,1538.360558692809,1481.3378328614313,1424.3151070300539,1374.1822214205815,1334.4156495008287]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"Wrong"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":2608.9030599474531},{"$f":"I200-Inputs!I172","v":2545.3416798951844},{"$f":"J200-Inputs!J172","v":2481.7802998429152},{"$f":"K200-Inputs!K172","v":2418.2189197906455},{"$f":"L200-Inputs!L172","v":2354.6575397383767},{"$f":"M200-Inputs!M172","v":2291.096159686108},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.2078668947161644,2.243957107309793,2.322624641850787,2.3017843398856477,3.1580540457198567,13.422155232059534,322.07898347713655,323.31980142763132,938.91846192052276,927.90519952080967,{"$f":"S265","v":1519.1184066047401},1550.5693889645743,1544.60058139172,1527.1280265078183,1505.0178247015281,1485.0427481675254,1461.6411576896221,1438.183266538163,1414.7740359439774,1391.2617812872836]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.1753727931607658,-1.1820892332175408,-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,54.707151950322654,261.0788599809722,257.89330725904006,408.54403841435453,397.6855803766947,{"$f":"S266","v":540.37196523205739},555.98128030102464,543.9839269735254,528.41413125542522,509.93483548818836,492.53011867547764,473.23821985613313,455.62746478649751,435.58133488941712,414.13008530411361]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},0.90948664436992821,1.7419763411260698,2.2762939492637466,2.2264601964569324,4.6032568959867328,4.5109897784752606,4.386553432604984,4.2270224983392932,4.0631046299299802,3.9930656465646663,{"$f":"S267","v":9.8949534158579713},10.089379847955501,11.970829426001819,12.791538699266422,11.986059695841524,15.545850685924954,20.065668661081652,23.279196400885848,29.691422954492204,34.565124985574016]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},8.1069974085398524,9.9375393787331259,10.494104458999706,10.95313862181747,11.086242784488594,15.503212634953261,15.901900713142188,17.898751650806069,24.103955324930034,23.63129460433343,{"$f":"S268","v":37.457284936862798},87.583807268888393,88.100359507233676,92.289492435010587,95.62565263363183,103.08130443208563,103.81200718168283,104.73278949278628,102.34932043538927,100.77221745458438]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S269","v":0},0,0,0,0,0,3.4929161923090906,6.043089188240395,9.0640299107526641,11.585215488627664]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S270","v":0},0,0,0,0,0,0.88315253375522729,2.4596007257844423,7.3928346204562203,14.759471018831217]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S271","v":0},0,0,0,0,0,5.5226781072368185,11.978784171147613,14.910213190909882,21.43913359653488]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":3.5406544149940684},{"$f":"U272","v":5.1989125435904286},{"$f":"V272","v":6.1999475429596318},{"$f":"W272","v":5.9876466433815043},{"$f":"X272","v":5.8870151392101677},{"$f":"Y272","v":5.6881667284802999},{"$f":"Z272","v":5.4678830445989171},{"$f":"AA272","v":5.2475993607175342},{"$f":"AB272","v":5.0273156768361513}]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S273","v":5.7366729555718914},5.717684101912015,5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,5.9464689591290272,5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":8.0489781544651784},12.741383593951447,13.737766014931299,13.410616520273653,16.388114509971039,88.143509595810713,603.285312227041,605.51896633646879,1379.5907310008245,1357.9912447637439,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.705528256487,2134.4350628605398,2107.9668958998341,2080.29043590943,2053.7185433072332,2024.9572602652413,1999.4868137715146]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ABS(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.2078668947161644},{"$f":"Inputs!J683","v":4.6429644075447786E-2},{"$f":"Inputs!K683","v":9.5739619080742119E-2},{"$f":"Inputs!L683","v":3.0922514440645993E-5},{"$f":"Inputs!M683","v":0.88574910815214025},{"$f":"Inputs!N683","v":10.310327131890235},{"$f":"Inputs!O683","v":308.79470604469054},{"$f":"Inputs!P683","v":1.4956777114263504},{"$f":"Inputs!Q683","v":621.03179970422048},{"$f":"Inputs!R683","v":0},{"$f":"Inputs!S683","v":588.17872893805281},{"$f":"Inputs!T683","v":53.692685082073396},{"$f":"Inputs!U683","v":16.639539684858828},{"$f":"Inputs!V683","v":5.2018178385339553},{"$f":"Inputs!W683","v":0.63542696963181911},{"$f":"Inputs!X683","v":2.7793842196678966},{"$f":"Inputs!Y683","v":0},{"$f":"Inputs!Z683","v":0},{"$f":"Inputs!AA683","v":8.680207596625765E-2},{"$f":"Inputs!AB683","v":8.8811437499999955E-3},{"$f":"Inputs!AC683","v":0.23064303487499996}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.1753727931607658},{"$f":"Inputs!J684","v":2.0471447844066564},{"$f":"Inputs!K684","v":0.12475209584795395},{"$f":"Inputs!L684","v":-0.16792048732523865},{"$f":"Inputs!M684","v":0.26158949617389038},{"$f":"Inputs!N684","v":57.166591166546795},{"$f":"Inputs!O684","v":206.46519524176284},{"$f":"Inputs!P684","v":0.17707028267993824},{"$f":"Inputs!Q684","v":159.58861671239279},{"$f":"Inputs!R684","v":0},{"$f":"Inputs!S684","v":132.96012804154932},{"$f":"Inputs!T684","v":35.614127807040667},{"$f":"Inputs!U684","v":9.4510169977188045},{"$f":"Inputs!V684","v":6.1572759259249343},{"$f":"Inputs!W684","v":3.3333187234695147},{"$f":"Inputs!X684","v":4.7976710455350542},{"$f":"Inputs!Y684","v":2.5471867645063639},{"$f":"Inputs!Z684","v":4.786236623185772},{"$f":"Inputs!AA684","v":2.8991125795858892},{"$f":"Inputs!AB684","v":1.9137673878749997},{"$f":"Inputs!AC684","v":2.4452265116249996}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":0.90948664436992821},{"$f":"Inputs!J685","v":0.83248969675614171},{"$f":"Inputs!K685","v":0.53600077140215929},{"$f":"Inputs!L685","v":-4.6467426277849805E-2},{"$f":"Inputs!M685","v":2.3818461893232472},{"$f":"Inputs!N685","v":0},{"$f":"Inputs!O685","v":0},{"$f":"Inputs!P685","v":0},{"$f":"Inputs!Q685","v":0},{"$f":"Inputs!R685","v":9.3878885043999508E-2},{"$f":"Inputs!S685","v":5.7088458415070829},{"$f":"Inputs!T685","v":0.40706012947745063},{"$f":"Inputs!U685","v":2.107275127999475},{"$f":"Inputs!V685","v":1.0581865170467977},{"$f":"Inputs!W685","v":1.3066475006903555},{"$f":"Inputs!X685","v":3.9247574039298896},{"$f":"Inputs!Y685","v":3.4980032724954535},{"$f":"Inputs!Z685","v":3.6673145600639856},{"$f":"Inputs!AA685","v":6.9235557927791396},{"$f":"Inputs!AB685","v":5.4032617856250775},{"$f":"Inputs!AC685","v":8.2672065038249976}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":8.1069974085398524},{"$f":"Inputs!J686","v":2.1145477183535752},{"$f":"Inputs!K686","v":1.1230617296491476},{"$f":"Inputs!L686","v":1.3464539412949426},{"$f":"Inputs!M686","v":1.2853416280935113},{"$f":"Inputs!N686","v":4.8828499313290319},{"$f":"Inputs!O686","v":1.0551464664516688},{"$f":"Inputs!P686","v":2.8044110259624309},{"$f":"Inputs!Q686","v":7.0883165171182378},{"$f":"Inputs!R686","v":0.67075011034032683},{"$f":"Inputs!S686","v":15.278939345815248},{"$f":"Inputs!T686","v":54.44565900770462},{"$f":"Inputs!U686","v":5.0545995824821501},{"$f":"Inputs!V686","v":9.1937440738909082},{"$f":"Inputs!W686","v":8.1389178090420931},{"$f":"Inputs!X686","v":12.45762924360853},{"$f":"Inputs!Y686","v":2.3735580950852269},{"$f":"Inputs!Z686","v":4.9869051679890708},{"$f":"Inputs!AA686","v":1.7772332372116562},{"$f":"Inputs!AB686","v":2.6764061411249993},{"$f":"Inputs!AC686","v":4.3271414696249995}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},{"$f":"Inputs!N687","v":0},{"$f":"Inputs!O687","v":0},{"$f":"Inputs!P687","v":0},{"$f":"Inputs!Q687","v":0},{"$f":"Inputs!R687","v":0},{"$f":"Inputs!S687","v":0},{"$f":"Inputs!T687","v":0},{"$f":"Inputs!U687","v":0},{"$f":"Inputs!V687","v":0},{"$f":"Inputs!W687","v":0},{"$f":"Inputs!X687","v":0},{"$f":"Inputs!Y687","v":3.4929161923090906},{"$f":"Inputs!Z687","v":2.5501729959313044},{"$f":"Inputs!AA687","v":3.0209407225122691},{"$f":"Inputs!AB687","v":2.5211855778749994},{"$f":"Inputs!AC687","v":5.0178355056249986}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},{"$f":"Inputs!N688","v":0},{"$f":"Inputs!O688","v":0},{"$f":"Inputs!P688","v":0},{"$f":"Inputs!Q688","v":0},{"$f":"Inputs!R688","v":0},{"$f":"Inputs!S688","v":0},{"$f":"Inputs!T688","v":0},{"$f":"Inputs!U688","v":0},{"$f":"Inputs!V688","v":0},{"$f":"Inputs!W688","v":0},{"$f":"Inputs!X688","v":0},{"$f":"Inputs!Y688","v":0.88315253375522729},{"$f":"Inputs!Z688","v":1.5764481920292148},{"$f":"Inputs!AA688","v":4.933233894671778},{"$f":"Inputs!AB688","v":7.3666363983749976},{"$f":"Inputs!AC688","v":4.2587527848749991}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},{"$f":"Inputs!N689","v":0},{"$f":"Inputs!O689","v":0},{"$f":"Inputs!P689","v":0},{"$f":"Inputs!Q689","v":0},{"$f":"Inputs!R689","v":0},{"$f":"Inputs!S689","v":0},{"$f":"Inputs!T689","v":0},{"$f":"Inputs!U689","v":0},{"$f":"Inputs!V689","v":0},{"$f":"Inputs!W689","v":0},{"$f":"Inputs!X689","v":0},{"$f":"Inputs!Y689","v":5.5226781072368185},{"$f":"Inputs!Z689","v":6.4561060639107932},{"$f":"Inputs!AA689","v":2.9314290197622701},{"$f":"Inputs!AB689","v":6.528920405624997},{"$f":"Inputs!AC689","v":6.396497794394187}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},{"$f":"Inputs!N690","v":0},{"$f":"Inputs!O690","v":0},{"$f":"Inputs!P690","v":0},{"$f":"Inputs!Q690","v":0},{"$f":"Inputs!R690","v":0},{"$f":"Inputs!S690","v":0},{"$f":"Inputs!T690","v":3.5406544149940684},{"$f":"Inputs!U690","v":1.8444100812831041},{"$f":"Inputs!V690","v":1.2138247060402272},{"$f":"Inputs!W690","v":9.3560336862650671E-3},{"$f":"Inputs!X690","v":0.12123218893759563},{"$f":"Inputs!Y690","v":2.0743812727272732E-2},{"$f":"Inputs!Z690","v":0},{"$f":"Inputs!AA690","v":0},{"$f":"Inputs!AB690","v":0},{"$f":"Inputs!AC690","v":0}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"Inputs!N691","v":0},{"$f":"Inputs!O691","v":-0.16098537681492889},{"$f":"Inputs!P691","v":2.341068877467114},{"$f":"Inputs!Q691","v":1.7810872104348701},{"$f":"Inputs!R691","v":0.81493390425445578},{"$f":"Inputs!S691","v":0.79958296341545154},{"$f":"Inputs!T691","v":-1.8988853659876667E-2},{"$f":"Inputs!U691","v":-4.4436407500771428E-2},{"$f":"Inputs!V691","v":0.20914412159572479},{"$f":"Inputs!W691","v":6.5188196141019645E-4},{"$f":"Inputs!X691","v":-3.1848983579329236E-3},{"$f":"Inputs!Y691","v":0},{"$f":"Inputs!Z691","v":0},{"$f":"Inputs!AA691","v":0},{"$f":"Inputs!AB691","v":0},{"$f":"Inputs!AC691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},{"$f":"Inputs!N692","v":0},{"$f":"Inputs!O692","v":0},{"$f":"Inputs!P692","v":0},{"$f":"Inputs!Q692","v":0},{"$f":"Inputs!R692","v":0},{"$f":"Inputs!S692","v":0},{"$f":"Inputs!T692","v":0},{"$f":"Inputs!U692","v":0},{"$f":"Inputs!V692","v":0},{"$f":"Inputs!W692","v":0},{"$f":"Inputs!X692","v":0},{"$f":"Inputs!Y692","v":0},{"$f":"Inputs!Z692","v":0},{"$f":"Inputs!AA692","v":0},{"$f":"Inputs!AB692","v":0},{"$f":"Inputs!AC692","v":0}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":8.0489781544651784},5.0406118435918206,1.8795542159800029,1.1320969502062947,4.814526421742789,72.359768229766061,516.15406237609022,6.8182278975358335,789.48982014416629,1.5795628996387823,742.92622513033996,147.68119758763035,35.052405066841594,23.033993183032546,13.424318918481458,24.077489203321033,18.338238778115453,24.023183603110141,22.572307322489259,26.41905884025007,30.943303604844182]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1749","v":0},{"$f":"-Inputs!J1749","v":0},{"$f":"-Inputs!K1749","v":0},{"$f":"-Inputs!L1749","v":0},{"$f":"-Inputs!M1749","v":0},{"$f":"-Inputs!N1749","v":0},{"$f":"-Inputs!O1749","v":0},{"$f":"-Inputs!P1749","v":0},{"$f":"-Inputs!Q1749","v":0},{"$f":"-Inputs!R1749","v":0},{"$f":"-Inputs!S1749","v":0},{"$f":"-Inputs!T1749","v":0},{"$f":"-Inputs!U1749","v":0},{"$f":"-Inputs!V1749","v":0},{"$f":"-Inputs!W1749","v":0},{"$f":"-Inputs!X1749","v":0},{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"-Inputs!AC1749","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1750","v":0},{"$f":"-Inputs!J1750","v":0},{"$f":"-Inputs!K1750","v":0},{"$f":"-Inputs!L1750","v":0},{"$f":"-Inputs!M1750","v":0},{"$f":"-Inputs!N1750","v":0},{"$f":"-Inputs!O1750","v":0},{"$f":"-Inputs!P1750","v":0},{"$f":"-Inputs!Q1750","v":0},{"$f":"-Inputs!R1750","v":0},{"$f":"-Inputs!S1750","v":0},{"$f":"-Inputs!T1750","v":-8.8230266928635406E-2},{"$f":"-Inputs!U1750","v":0},{"$f":"-Inputs!V1750","v":-1.6012004707582159E-2},{"$f":"-Inputs!W1750","v":-1.9443182533816005E-2},{"$f":"-Inputs!X1750","v":-0.29749346067606275},{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"-Inputs!AC1750","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1751","v":0},{"$f":"-Inputs!J1751","v":0},{"$f":"-Inputs!K1751","v":0},{"$f":"-Inputs!L1751","v":0},{"$f":"-Inputs!M1751","v":0},{"$f":"-Inputs!N1751","v":0},{"$f":"-Inputs!O1751","v":0},{"$f":"-Inputs!P1751","v":0},{"$f":"-Inputs!Q1751","v":0},{"$f":"-Inputs!R1751","v":0},{"$f":"-Inputs!S1751","v":0},{"$f":"-Inputs!T1751","v":0},{"$f":"-Inputs!U1751","v":0},{"$f":"-Inputs!V1751","v":0},{"$f":"-Inputs!W1751","v":-1.8109046753009252},{"$f":"-Inputs!X1751","v":0},{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"-Inputs!AC1751","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1752","v":0},{"$f":"-Inputs!J1752","v":0},{"$f":"-Inputs!K1752","v":0},{"$f":"-Inputs!L1752","v":0},{"$f":"-Inputs!M1752","v":0},{"$f":"-Inputs!N1752","v":0},{"$f":"-Inputs!O1752","v":0},{"$f":"-Inputs!P1752","v":0},{"$f":"-Inputs!Q1752","v":0},{"$f":"-Inputs!R1752","v":0},{"$f":"-Inputs!S1752","v":0},{"$f":"-Inputs!T1752","v":-3.0379699858034046},{"$f":"-Inputs!U1752","v":-0.39436865741678612},{"$f":"-Inputs!V1752","v":-0.78793178479690895},{"$f":"-Inputs!W1752","v":-0.51891615268327995},{"$f":"-Inputs!X1752","v":-0.53827329801838852},{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"-Inputs!AC1752","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1753","v":0},{"$f":"-Inputs!J1753","v":0},{"$f":"-Inputs!K1753","v":0},{"$f":"-Inputs!L1753","v":0},{"$f":"-Inputs!M1753","v":0},{"$f":"-Inputs!N1753","v":0},{"$f":"-Inputs!O1753","v":0},{"$f":"-Inputs!P1753","v":0},{"$f":"-Inputs!Q1753","v":0},{"$f":"-Inputs!R1753","v":0},{"$f":"-Inputs!S1753","v":0},{"$f":"-Inputs!T1753","v":0},{"$f":"-Inputs!U1753","v":0},{"$f":"-Inputs!V1753","v":0},{"$f":"-Inputs!W1753","v":0},{"$f":"-Inputs!X1753","v":0},{"$f":"-Inputs!Y1753","v":0},{"$f":"-Inputs!Z1753","v":0},{"$f":"-Inputs!AA1753","v":0},{"$f":"-Inputs!AB1753","v":0},{"$f":"-Inputs!AC1753","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1754","v":0},{"$f":"-Inputs!J1754","v":0},{"$f":"-Inputs!K1754","v":0},{"$f":"-Inputs!L1754","v":0},{"$f":"-Inputs!M1754","v":0},{"$f":"-Inputs!N1754","v":0},{"$f":"-Inputs!O1754","v":0},{"$f":"-Inputs!P1754","v":0},{"$f":"-Inputs!Q1754","v":0},{"$f":"-Inputs!R1754","v":0},{"$f":"-Inputs!S1754","v":0},{"$f":"-Inputs!T1754","v":0},{"$f":"-Inputs!U1754","v":0},{"$f":"-Inputs!V1754","v":0},{"$f":"-Inputs!W1754","v":0},{"$f":"-Inputs!X1754","v":0},{"$f":"-Inputs!Y1754","v":0},{"$f":"-Inputs!Z1754","v":0},{"$f":"-Inputs!AA1754","v":0},{"$f":"-Inputs!AB1754","v":0},{"$f":"-Inputs!AC1754","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1755","v":0},{"$f":"-Inputs!J1755","v":0},{"$f":"-Inputs!K1755","v":0},{"$f":"-Inputs!L1755","v":0},{"$f":"-Inputs!M1755","v":0},{"$f":"-Inputs!N1755","v":0},{"$f":"-Inputs!O1755","v":0},{"$f":"-Inputs!P1755","v":0},{"$f":"-Inputs!Q1755","v":0},{"$f":"-Inputs!R1755","v":0},{"$f":"-Inputs!S1755","v":0},{"$f":"-Inputs!T1755","v":0},{"$f":"-Inputs!U1755","v":0},{"$f":"-Inputs!V1755","v":0},{"$f":"-Inputs!W1755","v":0},{"$f":"-Inputs!X1755","v":0},{"$f":"-Inputs!Y1755","v":0},{"$f":"-Inputs!Z1755","v":0},{"$f":"-Inputs!AA1755","v":0},{"$f":"-Inputs!AB1755","v":0},{"$f":"-Inputs!AC1755","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1756","v":0},{"$f":"-Inputs!J1756","v":0},{"$f":"-Inputs!K1756","v":0},{"$f":"-Inputs!L1756","v":0},{"$f":"-Inputs!M1756","v":0},{"$f":"-Inputs!N1756","v":0},{"$f":"-Inputs!O1756","v":0},{"$f":"-Inputs!P1756","v":0},{"$f":"-Inputs!Q1756","v":0},{"$f":"-Inputs!R1756","v":0},{"$f":"-Inputs!S1756","v":0},{"$f":"-Inputs!T1756","v":0},{"$f":"-Inputs!U1756","v":0},{"$f":"-Inputs!V1756","v":0},{"$f":"-Inputs!W1756","v":0},{"$f":"-Inputs!X1756","v":0},{"$f":"-Inputs!Y1756","v":0},{"$f":"-Inputs!Z1756","v":0},{"$f":"-Inputs!AA1756","v":0},{"$f":"-Inputs!AB1756","v":0},{"$f":"-Inputs!AC1756","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1757","v":0},{"$f":"-Inputs!J1757","v":0},{"$f":"-Inputs!K1757","v":0},{"$f":"-Inputs!L1757","v":0},{"$f":"-Inputs!M1757","v":0},{"$f":"-Inputs!N1757","v":0},{"$f":"-Inputs!O1757","v":0},{"$f":"-Inputs!P1757","v":0},{"$f":"-Inputs!Q1757","v":0},{"$f":"-Inputs!R1757","v":0},{"$f":"-Inputs!S1757","v":0},{"$f":"-Inputs!T1757","v":0},{"$f":"-Inputs!U1757","v":0},{"$f":"-Inputs!V1757","v":0},{"$f":"-Inputs!W1757","v":0},{"$f":"-Inputs!X1757","v":0},{"$f":"-Inputs!Y1757","v":0},{"$f":"-Inputs!Z1757","v":0},{"$f":"-Inputs!AA1757","v":0},{"$f":"-Inputs!AB1757","v":0},{"$f":"-Inputs!AC1757","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1758","v":0},{"$f":"-Inputs!J1758","v":0},{"$f":"-Inputs!K1758","v":0},{"$f":"-Inputs!L1758","v":0},{"$f":"-Inputs!M1758","v":0},{"$f":"-Inputs!N1758","v":0},{"$f":"-Inputs!O1758","v":0},{"$f":"-Inputs!P1758","v":0},{"$f":"-Inputs!Q1758","v":0},{"$f":"-Inputs!R1758","v":0},{"$f":"-Inputs!S1758","v":0},{"$f":"-Inputs!T1758","v":0},{"$f":"-Inputs!U1758","v":0},{"$f":"-Inputs!V1758","v":0},{"$f":"-Inputs!W1758","v":0},{"$f":"-Inputs!X1758","v":0},{"$f":"-Inputs!Y1758","v":0},{"$f":"-Inputs!Z1758","v":0},{"$f":"-Inputs!AA1758","v":0},{"$f":"-Inputs!AB1758","v":0},{"$f":"-Inputs!AC1758","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},0,0,0,0,0,0,0,0,0,-3.1262002527320401,-0.39436865741678612,-0.80394378950449108,-2.3492640105180209,-0.83576675869445127,0,0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J251-(J338+J424+J510+J596+J682+J768+J854+J940+J1026+J1112+J1198+J1284+J1370+J1456+J1542+J1628+J1714+J1800+J1886+J1972+J2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1216","v":0},{"$f":"-Inputs!J1216","v":-1.0339431481819398E-2},{"$f":"-Inputs!K1216","v":-1.707208453974831E-2},{"$f":"-Inputs!L1216","v":-2.0871224479579627E-2},{"$f":"-Inputs!M1216","v":-2.9479402317931589E-2},{"$f":"-Inputs!N1216","v":-4.6225945550556216E-2},{"$f":"-Inputs!O1216","v":-0.13787779961353147},{"$f":"-Inputs!P1216","v":-0.25485976093157581},{"$f":"-Inputs!Q1216","v":-5.4331392113289416},{"$f":"-Inputs!R1216","v":-11.013262399713108},{"$f":"-Inputs!S1216","v":-12.715526838267332},{"$f":"-Inputs!T1216","v":-22.241702722239431},{"$f":"-Inputs!U1216","v":-22.608347257713181},{"$f":"-Inputs!V1216","v":-22.674372722435731},{"$f":"-Inputs!W1216","v":-22.745628775922015},{"$f":"-Inputs!X1216","v":-22.754460753670614},{"$f":"-Inputs!Y1216","v":-23.401590477903309},{"$f":"-Inputs!Z1216","v":-23.457891151459059},{"$f":"-Inputs!AA1216","v":-23.496032670151948},{"$f":"-Inputs!AB1216","v":-23.52113580044384},{"$f":"-Inputs!AC1216","v":-23.60348124775637}]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1217","v":0},{"$f":"-Inputs!J1217","v":-5.3861224463431279E-2},{"$f":"-Inputs!K1217","v":-0.29791989781335432},{"$f":"-Inputs!L1217","v":-0.54758911537821797},{"$f":"-Inputs!M1217","v":-0.65026207451163387},{"$f":"-Inputs!N1217","v":0},{"$f":"-Inputs!O1217","v":-9.3487211113281524E-2},{"$f":"-Inputs!P1217","v":-3.3626230046121193},{"$f":"-Inputs!Q1217","v":-8.9378855570782481},{"$f":"-Inputs!R1217","v":-10.858458037659885},{"$f":"-Inputs!S1217","v":-10.877956505839347},{"$f":"-Inputs!T1217","v":-19.9165824711447},{"$f":"-Inputs!U1217","v":-21.448370325218118},{"$f":"-Inputs!V1217","v":-21.711059639317583},{"$f":"-Inputs!W1217","v":-21.793171308172536},{"$f":"-Inputs!X1217","v":-21.90489439756972},{"$f":"-Inputs!Y1217","v":-21.839085583850856},{"$f":"-Inputs!Z1217","v":-22.396991692821423},{"$f":"-Inputs!AA1217","v":-22.945242476666305},{"$f":"-Inputs!AB1217","v":-23.365016973178534},{"$f":"-Inputs!AC1217","v":-23.72852479809363}]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1218","v":0},{"$f":"-Inputs!J1218","v":0},{"$f":"-Inputs!K1218","v":-1.6831632644822275E-3},{"$f":"-Inputs!L1218","v":-3.3663265289644549E-3},{"$f":"-Inputs!M1218","v":-5.0494897934466824E-3},{"$f":"-Inputs!N1218","v":-9.2267117511472513E-2},{"$f":"-Inputs!O1218","v":-0.12443634587027738},{"$f":"-Inputs!P1218","v":-0.1595309342656907},{"$f":"-Inputs!Q1218","v":-0.16391786840931327},{"$f":"-Inputs!R1218","v":-0.16391786840931327},{"$f":"-Inputs!S1218","v":-0.16391786840931327},{"$f":"-Inputs!T1218","v":-0.21263369737992074},{"$f":"-Inputs!U1218","v":-0.2258255499531564},{"$f":"-Inputs!V1218","v":-0.23747724378219376},{"$f":"-Inputs!W1218","v":-0.30122182881432702},{"$f":"-Inputs!X1218","v":-0.36496641384646028},{"$f":"-Inputs!Y1218","v":1.0218147026612461},{"$f":"-Inputs!Z1218","v":-0.45378682025978939},{"$f":"-Inputs!AA1218","v":-0.51132923917278306},{"$f":"-Inputs!AB1218","v":-0.52955975454326754},{"$f":"-Inputs!AC1218","v":-0.54347329564090174}]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1219","v":0},{"$f":"-Inputs!J1219","v":-0.28400574816030111},{"$f":"-Inputs!K1219","v":-0.56649664938256827},{"$f":"-Inputs!L1219","v":-0.88741977847717957},{"$f":"-Inputs!M1219","v":-1.1522374654223833},{"$f":"-Inputs!N1219","v":-0.4658800808643675},{"$f":"-Inputs!O1219","v":-0.65645838826274172},{"$f":"-Inputs!P1219","v":-0.80756008829854908},{"$f":"-Inputs!Q1219","v":-0.88311284299427084},{"$f":"-Inputs!R1219","v":-1.143410830936928},{"$f":"-Inputs!S1219","v":-1.452949013285878},{"$f":"-Inputs!T1219","v":-1.2811666898756315},{"$f":"-Inputs!U1219","v":-4.1436786867200777},{"$f":"-Inputs!V1219","v":-4.2166793613170972},{"$f":"-Inputs!W1219","v":-4.283841457737573},{"$f":"-Inputs!X1219","v":-4.4637041471363474},{"$f":"-Inputs!Y1219","v":-1.6428553454880328},{"$f":"-Inputs!Z1219","v":-4.0661228568856087},{"$f":"-Inputs!AA1219","v":-4.1607022946086687},{"$f":"-Inputs!AB1219","v":-4.2535091219298939},{"$f":"-Inputs!AC1219","v":-4.3164182041784827}]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1220","v":0},{"$f":"-Inputs!J1220","v":0},{"$f":"-Inputs!K1220","v":0},{"$f":"-Inputs!L1220","v":0},{"$f":"-Inputs!M1220","v":0},{"$f":"-Inputs!N1220","v":0},{"$f":"-Inputs!O1220","v":0},{"$f":"-Inputs!P1220","v":0},{"$f":"-Inputs!Q1220","v":0},{"$f":"-Inputs!R1220","v":0},{"$f":"-Inputs!S1220","v":0},{"$f":"-Inputs!T1220","v":0},{"$f":"-Inputs!U1220","v":0},{"$f":"-Inputs!V1220","v":0},{"$f":"-Inputs!W1220","v":0},{"$f":"-Inputs!X1220","v":0},{"$f":"-Inputs!Y1220","v":0},{"$f":"-Inputs!Z1220","v":0},{"$f":"-Inputs!AA1220","v":0},{"$f":"-Inputs!AB1220","v":0},{"$f":"-Inputs!AC1220","v":0}]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1221","v":0},{"$f":"-Inputs!J1221","v":0},{"$f":"-Inputs!K1221","v":0},{"$f":"-Inputs!L1221","v":0},{"$f":"-Inputs!M1221","v":0},{"$f":"-Inputs!N1221","v":0},{"$f":"-Inputs!O1221","v":0},{"$f":"-Inputs!P1221","v":0},{"$f":"-Inputs!Q1221","v":0},{"$f":"-Inputs!R1221","v":0},{"$f":"-Inputs!S1221","v":0},{"$f":"-Inputs!T1221","v":0},{"$f":"-Inputs!U1221","v":0},{"$f":"-Inputs!V1221","v":0},{"$f":"-Inputs!W1221","v":0},{"$f":"-Inputs!X1221","v":0},{"$f":"-Inputs!Y1221","v":0},{"$f":"-Inputs!Z1221","v":0},{"$f":"-Inputs!AA1221","v":0},{"$f":"-Inputs!AB1221","v":0},{"$f":"-Inputs!AC1221","v":0}]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1222","v":0},{"$f":"-Inputs!J1222","v":0},{"$f":"-Inputs!K1222","v":0},{"$f":"-Inputs!L1222","v":0},{"$f":"-Inputs!M1222","v":0},{"$f":"-Inputs!N1222","v":0},{"$f":"-Inputs!O1222","v":0},{"$f":"-Inputs!P1222","v":0},{"$f":"-Inputs!Q1222","v":0},{"$f":"-Inputs!R1222","v":0},{"$f":"-Inputs!S1222","v":0},{"$f":"-Inputs!T1222","v":0},{"$f":"-Inputs!U1222","v":0},{"$f":"-Inputs!V1222","v":0},{"$f":"-Inputs!W1222","v":0},{"$f":"-Inputs!X1222","v":0},{"$f":"-Inputs!Y1222","v":0},{"$f":"-Inputs!Z1222","v":0},{"$f":"-Inputs!AA1222","v":0},{"$f":"-Inputs!AB1222","v":0},{"$f":"-Inputs!AC1222","v":0}]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1223","v":0},{"$f":"-Inputs!J1223","v":0},{"$f":"-Inputs!K1223","v":0},{"$f":"-Inputs!L1223","v":0},{"$f":"-Inputs!M1223","v":0},{"$f":"-Inputs!N1223","v":0},{"$f":"-Inputs!O1223","v":0},{"$f":"-Inputs!P1223","v":0},{"$f":"-Inputs!Q1223","v":0},{"$f":"-Inputs!R1223","v":0},{"$f":"-Inputs!S1223","v":0},{"$f":"-Inputs!T1223","v":0},{"$f":"-Inputs!U1223","v":-0.18615195268674303},{"$f":"-Inputs!V1223","v":-0.2127897066710242},{"$f":"-Inputs!W1223","v":-0.22165693326439265},{"$f":"-Inputs!X1223","v":-0.22186369310893214},{"$f":"-Inputs!Y1223","v":-0.21959222345714002},{"$f":"-Inputs!Z1223","v":-0.22028368388138245},{"$f":"-Inputs!AA1223","v":-0.22028368388138245},{"$f":"-Inputs!AB1223","v":-0.22028368388138245},{"$f":"-Inputs!AC1223","v":-0.22028368388138245}]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1224","v":0},{"$f":"-Inputs!J1224","v":0},{"$f":"-Inputs!K1224","v":0},{"$f":"-Inputs!L1224","v":0},{"$f":"-Inputs!M1224","v":0},{"$f":"-Inputs!N1224","v":0},{"$f":"-Inputs!O1224","v":0},{"$f":"-Inputs!P1224","v":0},{"$f":"-Inputs!Q1224","v":0},{"$f":"-Inputs!R1224","v":0},{"$f":"-Inputs!S1224","v":0},{"$f":"-Inputs!T1224","v":0},{"$f":"-Inputs!U1224","v":0},{"$f":"-Inputs!V1224","v":0},{"$f":"-Inputs!W1224","v":0},{"$f":"-Inputs!X1224","v":0},{"$f":"-Inputs!Y1224","v":6.6610159518581014E-2},{"$f":"-Inputs!Z1224","v":0},{"$f":"-Inputs!AA1224","v":0},{"$f":"-Inputs!AB1224","v":0},{"$f":"-Inputs!AC1224","v":0}]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1225","v":0},{"$f":"-Inputs!J1225","v":0},{"$f":"-Inputs!K1225","v":0},{"$f":"-Inputs!L1225","v":0},{"$f":"-Inputs!M1225","v":0},{"$f":"-Inputs!N1225","v":0},{"$f":"-Inputs!O1225","v":0},{"$f":"-Inputs!P1225","v":0},{"$f":"-Inputs!Q1225","v":0},{"$f":"-Inputs!R1225","v":0},{"$f":"-Inputs!S1225","v":0},{"$f":"-Inputs!T1225","v":0},{"$f":"-Inputs!U1225","v":0},{"$f":"-Inputs!V1225","v":0},{"$f":"-Inputs!W1225","v":0},{"$f":"-Inputs!X1225","v":0},{"$f":"-Inputs!Y1225","v":0},{"$f":"-Inputs!Z1225","v":-4.8999385470139051E-16},{"$f":"-Inputs!AA1225","v":-4.899938547013906E-16},{"$f":"-Inputs!AB1225","v":-4.899938547013906E-16},{"$f":"-Inputs!AC1225","v":-4.899938547013906E-16}]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.34820640410555181},-0.88317179500015308,-1.4592464448639415,-1.8370284320453953,-0.60437314392639618,-1.0122597448598321,-4.5845737881079351,-15.418055479810773,-23.179049136719236,-25.210350225801871,-43.652085580639685,-48.612373772291278,-49.052378673523634,-49.345520303910838,-49.709889405332071,-46.014698768519509,-50.595076205307258,-51.33359036448109,-51.889505333976913,-52.412181229550768]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O263+Inputs!O1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P263+Inputs!P1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q263+Inputs!Q1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R263+Inputs!R1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S263+Inputs!S1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T263+Inputs!T1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U263+Inputs!U1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V263+Inputs!V1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W263+Inputs!W1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X263+Inputs!X1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y263+Inputs!Y1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z263+Inputs!Z1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA263+Inputs!AA1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB263+Inputs!AB1226,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC263+Inputs!AC1226,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.2078668947161644},2.243957107309793,2.322624641850787,2.3017843398856481,3.1580540457198563,13.422155232059534,322.07898347713655,323.31980142763132,938.91846192052287,927.90519952080967,{"$f":"S217+S229+S241+S253-S277","v":1519.1184066047401},{"$f":"T217+T229+T241+T253","v":1550.5693889645743},1544.60058139172,1527.1280265078183,1505.0178247015281,1485.0427481675254,{"$f":"MAX(Y217+Y229+Y241+Y253,0)","v":1461.6411576896221},{"$f":"Z217+Z229+Z241+Z253","v":1438.183266538163},1414.7740359439774,1391.2617812872836,1367.8889430744021]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.1753727931607658},-1.1820892332175408,-1.3552570351829412,-2.0707666378863978,-2.4594392162241414,54.707151950322654,261.07885998097225,257.89330725904,408.54403841435459,397.68558037669465,540.37196523205739,555.98128030102464,543.9839269735254,528.41413125542522,509.93483548818836,492.53011867547764,473.23821985613313,455.62746478649751,435.58133488941712,414.13008530411361,392.84678701764494]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":0.90948664436992821},1.7419763411260698,2.2762939492637471,2.2264601964569324,4.6032568959867337,4.5109897784752606,4.3865534326049831,4.2270224983392932,4.0631046299299802,3.9930656465646659,9.8949534158579713,10.089379847955501,11.970829426001819,12.791538699266422,11.986059695841524,15.545850685924954,20.065668661081652,23.279196400885848,29.691422954492204,34.565124985574016,42.288858193758109]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":8.1069974085398524},9.9375393787331276,10.494104458999706,10.95313862181747,11.086242784488599,15.503212634953258,15.901900713142187,17.898751650806073,24.103955324930034,23.63129460433343,37.457284936862798,87.583807268888393,88.100359507233676,92.289492435010587,95.62565263363183,103.08130443208563,103.81200718168283,104.73278949278628,102.34932043538927,100.77221745458438,100.78294072003089]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4929161923090906,6.043089188240395,9.0640299107526641,11.585215488627664,16.603050994252662]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88315253375522729,2.4596007257844423,7.3928346204562203,14.759471018831217,19.018223803706217]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5226781072368185,11.978784171147613,14.910213190909882,21.43913359653488,27.835631390929066]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.5406544149940684,5.1989125435904286,6.1999475429596318,5.9876466433815043,5.8870151392101677,5.6881667284802999,5.4678830445989171,5.2475993607175342,5.0273156768361513,4.8070319929547685]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},0,0,0,0,0,-0.16098537681492889,2.1800835006521853,3.9611707110870551,4.7761046153415112,{"$f":"S225+S237+S249+S261-S285","v":5.7366729555718914},{"$f":"T225+T237+T249+T261","v":5.717684101912015},5.673247694411244,5.8823918160069688,5.8830436979683789,5.8798587996104459,{"$f":"MAX(Y225+Y237+Y249+Y261,0)","v":5.9464689591290272},{"$f":"Z225+Z237+Z249+Z261","v":5.9464689591290272},5.9464689591290272,5.9464689591290272,5.9464689591290272]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},0,0,0,0,0,{"$f":"MAX(Y226+Y238+Y250+Y262,0)","v":0},-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":8.0489781544651784},{"$f":"SUM(J265:J274)","v":12.741383593951451},13.737766014931299,13.410616520273653,16.388114509971047,88.143509595810713,603.285312227041,605.51896633646879,1379.5907310008245,1357.9912447637437,2112.5792831450904,2213.482194899349,2199.5278575364823,2172.705528256487,2134.4350628605398,2107.9668958998341,2080.29043590943,2053.7185433072332,2024.9572602652413,1999.4868137715146,1978.0179361468081]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ABS(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-15.75000498414512}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.604213319652825]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35695979619553531]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building"]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.16098537681492889}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-36.872163476808403}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,J292-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,J296-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,J297-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,J299-1)","v":29},{"$f":"MAX(0,K299-1)","v":28},{"$f":"MAX(0,L299-1)","v":27},{"$f":"MAX(0,M299-1)","v":26},{"$f":"MAX(0,N299-1)","v":25},{"$f":"MAX(0,O299-1)","v":24},{"$f":"MAX(0,P299-1)","v":23},{"$f":"MAX(0,Q299-1)","v":22},{"$f":"MAX(0,R299-1)","v":21},{"$f":"MAX(0,S299-1)","v":20},{"$f":"MAX(0,T299-1)","v":19},{"$f":"MAX(0,U299-1)","v":18},{"$f":"MAX(0,V299-1)","v":17},{"$f":"MAX(0,W299-1)","v":16},{"$f":"MAX(0,X299-1)","v":15},{"$f":"MAX(0,Y299-1)","v":14},{"$f":"MAX(0,Z299-1)","v":13},{"$f":"MAX(0,AA299-1)","v":12},{"$f":"MAX(0,AB299-1)","v":11}]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,J301-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.2078668947161644,2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,1.9772634349560727,1.9443090443734714,1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,1.7795370914604649,1.7465827008778636,1.7136283102952623,1.680673919712661]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.1753727931607658,-3.2292340176241972,-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},8.1069974085398524,7.8229916603795511,7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,4.4401267753594764,4.1726480286499426,3.9051692819404087,3.6376905352308748,3.370211788521341,3.1455310026199181,2.9208502167184953,2.6961694308170725,2.4714886449156497]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0}]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":8.0489781544651784},7.7007717503596274,7.3525653462540754,7.0043589421485235,6.6561525380429716,6.3361886025654428,6.0162246670879131,5.6962607316103844,5.3762967961328556,5.0563328606553268,8.1271866161922883,7.1647753606023468,6.8443335171340731,6.5238916736657995,6.2034498301975258,5.8830079867292522,5.6053641040690891,5.3277202214089261,5.0500763387487639,4.7724324560886018]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.2078668947161644}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.1753727931607658}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":0.90948664436992821}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":8.1069974085398524}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":8.0489781544651784}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1497","v":0},{"$f":"-Inputs!U1497","v":0},{"$f":"-Inputs!V1497","v":0},{"$f":"-Inputs!W1497","v":0},{"$f":"-Inputs!X1497","v":0},{"$f":"-Inputs!Y1497","v":0},{"$f":"-Inputs!Z1497","v":0},{"$f":"-Inputs!AA1497","v":0},{"$f":"-Inputs!AB1497","v":0},{"$f":"-Inputs!AC1497","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1498","v":0},{"$f":"-Inputs!U1498","v":0},{"$f":"-Inputs!V1498","v":0},{"$f":"-Inputs!W1498","v":0},{"$f":"-Inputs!X1498","v":0},{"$f":"-Inputs!Y1498","v":0},{"$f":"-Inputs!Z1498","v":0},{"$f":"-Inputs!AA1498","v":0},{"$f":"-Inputs!AB1498","v":0},{"$f":"-Inputs!AC1498","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1499","v":0},{"$f":"-Inputs!U1499","v":0},{"$f":"-Inputs!V1499","v":0},{"$f":"-Inputs!W1499","v":0},{"$f":"-Inputs!X1499","v":0},{"$f":"-Inputs!Y1499","v":0},{"$f":"-Inputs!Z1499","v":0},{"$f":"-Inputs!AA1499","v":0},{"$f":"-Inputs!AB1499","v":0},{"$f":"-Inputs!AC1499","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1500","v":-0.6419694121216688},{"$f":"-Inputs!U1500","v":0},{"$f":"-Inputs!V1500","v":0},{"$f":"-Inputs!W1500","v":0},{"$f":"-Inputs!X1500","v":0},{"$f":"-Inputs!Y1500","v":0},{"$f":"-Inputs!Z1500","v":0},{"$f":"-Inputs!AA1500","v":0},{"$f":"-Inputs!AB1500","v":0},{"$f":"-Inputs!AC1500","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1501","v":0},{"$f":"-Inputs!U1501","v":0},{"$f":"-Inputs!V1501","v":0},{"$f":"-Inputs!W1501","v":0},{"$f":"-Inputs!X1501","v":0},{"$f":"-Inputs!Y1501","v":0},{"$f":"-Inputs!Z1501","v":0},{"$f":"-Inputs!AA1501","v":0},{"$f":"-Inputs!AB1501","v":0},{"$f":"-Inputs!AC1501","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1502","v":0},{"$f":"-Inputs!U1502","v":0},{"$f":"-Inputs!V1502","v":0},{"$f":"-Inputs!W1502","v":0},{"$f":"-Inputs!X1502","v":0},{"$f":"-Inputs!Y1502","v":0},{"$f":"-Inputs!Z1502","v":0},{"$f":"-Inputs!AA1502","v":0},{"$f":"-Inputs!AB1502","v":0},{"$f":"-Inputs!AC1502","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1503","v":0},{"$f":"-Inputs!U1503","v":0},{"$f":"-Inputs!V1503","v":0},{"$f":"-Inputs!W1503","v":0},{"$f":"-Inputs!X1503","v":0},{"$f":"-Inputs!Y1503","v":0},{"$f":"-Inputs!Z1503","v":0},{"$f":"-Inputs!AA1503","v":0},{"$f":"-Inputs!AB1503","v":0},{"$f":"-Inputs!AC1503","v":0}]
[{"$f":"ROW()","v":335},null,"Building"]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1505","v":0},{"$f":"-Inputs!U1505","v":0},{"$f":"-Inputs!V1505","v":0},{"$f":"-Inputs!W1505","v":0},{"$f":"-Inputs!X1505","v":0},{"$f":"-Inputs!Y1505","v":0},{"$f":"-Inputs!Z1505","v":0},{"$f":"-Inputs!AA1505","v":0},{"$f":"-Inputs!AB1505","v":0},{"$f":"-Inputs!AC1505","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1506","v":0},{"$f":"-Inputs!U1506","v":0},{"$f":"-Inputs!V1506","v":0},{"$f":"-Inputs!W1506","v":0},{"$f":"-Inputs!X1506","v":0},{"$f":"-Inputs!Y1506","v":0},{"$f":"-Inputs!Z1506","v":0},{"$f":"-Inputs!AA1506","v":0},{"$f":"-Inputs!AB1506","v":0},{"$f":"-Inputs!AC1506","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},0,0,0,0,0,0,0,0,0,0,-0.6419694121216688,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I964","v":0},{"$f":"-Inputs!J964","v":-1.0339431481819398E-2},{"$f":"-Inputs!K964","v":-1.0339431481819398E-2},{"$f":"-Inputs!L964","v":-1.0339431481819398E-2},{"$f":"-Inputs!M964","v":-1.0339431481819398E-2},{"$f":"-Inputs!N964","v":-3.1540955638802347E-2},{"$f":"-Inputs!O964","v":-3.1540955638802347E-2},{"$f":"-Inputs!P964","v":-3.1540955638802347E-2},{"$f":"-Inputs!Q964","v":-3.1540955638802347E-2},{"$f":"-Inputs!R964","v":-3.1540955638802347E-2},{"$f":"-Inputs!S964","v":-3.1540955638802347E-2},{"$f":"-Inputs!T964","v":-3.2954390582601224E-2},{"$f":"-Inputs!U964","v":-3.2954390582601224E-2},{"$f":"-Inputs!V964","v":-3.2954390582601224E-2},{"$f":"-Inputs!W964","v":-3.2954390582601231E-2},{"$f":"-Inputs!X964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Y964","v":-3.2954390582601231E-2},{"$f":"-Inputs!Z964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AA964","v":-3.2954390582601231E-2},{"$f":"-Inputs!AB964","v":-3.2954390582601238E-2},{"$f":"-Inputs!AC964","v":-3.2954390582601238E-2}]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I965","v":0},{"$f":"-Inputs!J965","v":-5.3861224463431279E-2},{"$f":"-Inputs!K965","v":-5.3861224463431279E-2},{"$f":"-Inputs!L965","v":-5.3861224463431279E-2},{"$f":"-Inputs!M965","v":-5.3861224463431279E-2},{"$f":"-Inputs!N965","v":0},{"$f":"-Inputs!O965","v":0},{"$f":"-Inputs!P965","v":0},{"$f":"-Inputs!Q965","v":0},{"$f":"-Inputs!R965","v":0},{"$f":"-Inputs!S965","v":0},{"$f":"-Inputs!T965","v":0},{"$f":"-Inputs!U965","v":0},{"$f":"-Inputs!V965","v":0},{"$f":"-Inputs!W965","v":0},{"$f":"-Inputs!X965","v":0},{"$f":"-Inputs!Y965","v":0},{"$f":"-Inputs!Z965","v":0},{"$f":"-Inputs!AA965","v":0},{"$f":"-Inputs!AB965","v":0},{"$f":"-Inputs!AC965","v":0}]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I966","v":0},{"$f":"-Inputs!J966","v":0},{"$f":"-Inputs!K966","v":0},{"$f":"-Inputs!L966","v":0},{"$f":"-Inputs!M966","v":0},{"$f":"-Inputs!N966","v":-1.8189732887398561E-2},{"$f":"-Inputs!O966","v":-1.8189732887398561E-2},{"$f":"-Inputs!P966","v":-1.8189732887398561E-2},{"$f":"-Inputs!Q966","v":-1.8189732887398561E-2},{"$f":"-Inputs!R966","v":-1.8189732887398561E-2},{"$f":"-Inputs!S966","v":-1.8189732887398561E-2},{"$f":"-Inputs!T966","v":-2.0008706176138428E-2},{"$f":"-Inputs!U966","v":-2.0008706176138431E-2},{"$f":"-Inputs!V966","v":-2.0008706176138428E-2},{"$f":"-Inputs!W966","v":-2.0008706176138431E-2},{"$f":"-Inputs!X966","v":-2.0008706176138431E-2},{"$f":"-Inputs!Y966","v":-2.0008706176138428E-2},{"$f":"-Inputs!Z966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AA966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AB966","v":-2.0008706176138431E-2},{"$f":"-Inputs!AC966","v":-2.0008706176138431E-2}]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I967","v":0},{"$f":"-Inputs!J967","v":-0.28400574816030111},{"$f":"-Inputs!K967","v":-0.28400574816030111},{"$f":"-Inputs!L967","v":-0.28400574816030111},{"$f":"-Inputs!M967","v":-0.28400574816030111},{"$f":"-Inputs!N967","v":-0.27023324695132833},{"$f":"-Inputs!O967","v":-0.27023324695132833},{"$f":"-Inputs!P967","v":-0.27023324695132833},{"$f":"-Inputs!Q967","v":-0.27023324695132833},{"$f":"-Inputs!R967","v":-0.27023324695132833},{"$f":"-Inputs!S967","v":-0.27023324695132833},{"$f":"-Inputs!T967","v":-0.2674787467095337},{"$f":"-Inputs!U967","v":-0.2674787467095337},{"$f":"-Inputs!V967","v":-0.2674787467095337},{"$f":"-Inputs!W967","v":-0.2674787467095337},{"$f":"-Inputs!X967","v":-0.2674787467095337},{"$f":"-Inputs!Y967","v":-0.22468078590142265},{"$f":"-Inputs!Z967","v":-0.22468078590142265},{"$f":"-Inputs!AA967","v":-0.22468078590142265},{"$f":"-Inputs!AB967","v":-0.22468078590142268},{"$f":"-Inputs!AC967","v":-0.22468078590142268}]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I968","v":0},{"$f":"-Inputs!J968","v":0},{"$f":"-Inputs!K968","v":0},{"$f":"-Inputs!L968","v":0},{"$f":"-Inputs!M968","v":0},{"$f":"-Inputs!N968","v":0},{"$f":"-Inputs!O968","v":0},{"$f":"-Inputs!P968","v":0},{"$f":"-Inputs!Q968","v":0},{"$f":"-Inputs!R968","v":0},{"$f":"-Inputs!S968","v":0},{"$f":"-Inputs!T968","v":0},{"$f":"-Inputs!U968","v":0},{"$f":"-Inputs!V968","v":0},{"$f":"-Inputs!W968","v":0},{"$f":"-Inputs!X968","v":0},{"$f":"-Inputs!Y968","v":0},{"$f":"-Inputs!Z968","v":0},{"$f":"-Inputs!AA968","v":0},{"$f":"-Inputs!AB968","v":0},{"$f":"-Inputs!AC968","v":0}]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I969","v":0},{"$f":"-Inputs!J969","v":0},{"$f":"-Inputs!K969","v":0},{"$f":"-Inputs!L969","v":0},{"$f":"-Inputs!M969","v":0},{"$f":"-Inputs!N969","v":0},{"$f":"-Inputs!O969","v":0},{"$f":"-Inputs!P969","v":0},{"$f":"-Inputs!Q969","v":0},{"$f":"-Inputs!R969","v":0},{"$f":"-Inputs!S969","v":0},{"$f":"-Inputs!T969","v":0},{"$f":"-Inputs!U969","v":0},{"$f":"-Inputs!V969","v":0},{"$f":"-Inputs!W969","v":0},{"$f":"-Inputs!X969","v":0},{"$f":"-Inputs!Y969","v":0},{"$f":"-Inputs!Z969","v":0},{"$f":"-Inputs!AA969","v":0},{"$f":"-Inputs!AB969","v":0},{"$f":"-Inputs!AC969","v":0}]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I970","v":0},{"$f":"-Inputs!J970","v":0},{"$f":"-Inputs!K970","v":0},{"$f":"-Inputs!L970","v":0},{"$f":"-Inputs!M970","v":0},{"$f":"-Inputs!N970","v":0},{"$f":"-Inputs!O970","v":0},{"$f":"-Inputs!P970","v":0},{"$f":"-Inputs!Q970","v":0},{"$f":"-Inputs!R970","v":0},{"$f":"-Inputs!S970","v":0},{"$f":"-Inputs!T970","v":0},{"$f":"-Inputs!U970","v":0},{"$f":"-Inputs!V970","v":0},{"$f":"-Inputs!W970","v":0},{"$f":"-Inputs!X970","v":0},{"$f":"-Inputs!Y970","v":0},{"$f":"-Inputs!Z970","v":0},{"$f":"-Inputs!AA970","v":0},{"$f":"-Inputs!AB970","v":0},{"$f":"-Inputs!AC970","v":0}]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I971","v":0},{"$f":"-Inputs!J971","v":0},{"$f":"-Inputs!K971","v":0},{"$f":"-Inputs!L971","v":0},{"$f":"-Inputs!M971","v":0},{"$f":"-Inputs!N971","v":0},{"$f":"-Inputs!O971","v":0},{"$f":"-Inputs!P971","v":0},{"$f":"-Inputs!Q971","v":0},{"$f":"-Inputs!R971","v":0},{"$f":"-Inputs!S971","v":0},{"$f":"-Inputs!T971","v":0},{"$f":"-Inputs!U971","v":0},{"$f":"-Inputs!V971","v":0},{"$f":"-Inputs!W971","v":0},{"$f":"-Inputs!X971","v":0},{"$f":"-Inputs!Y971","v":0},{"$f":"-Inputs!Z971","v":0},{"$f":"-Inputs!AA971","v":0},{"$f":"-Inputs!AB971","v":0},{"$f":"-Inputs!AC971","v":0}]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I972","v":0},{"$f":"-Inputs!J972","v":0},{"$f":"-Inputs!K972","v":0},{"$f":"-Inputs!L972","v":0},{"$f":"-Inputs!M972","v":0},{"$f":"-Inputs!N972","v":0},{"$f":"-Inputs!O972","v":0},{"$f":"-Inputs!P972","v":0},{"$f":"-Inputs!Q972","v":0},{"$f":"-Inputs!R972","v":0},{"$f":"-Inputs!S972","v":0},{"$f":"-Inputs!T972","v":0},{"$f":"-Inputs!U972","v":0},{"$f":"-Inputs!V972","v":0},{"$f":"-Inputs!W972","v":0},{"$f":"-Inputs!X972","v":0},{"$f":"-Inputs!Y972","v":0},{"$f":"-Inputs!Z972","v":0},{"$f":"-Inputs!AA972","v":0},{"$f":"-Inputs!AB972","v":0},{"$f":"-Inputs!AC972","v":0}]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I973","v":0},{"$f":"-Inputs!J973","v":0},{"$f":"-Inputs!K973","v":0},{"$f":"-Inputs!L973","v":0},{"$f":"-Inputs!M973","v":0},{"$f":"-Inputs!N973","v":0},{"$f":"-Inputs!O973","v":0},{"$f":"-Inputs!P973","v":0},{"$f":"-Inputs!Q973","v":0},{"$f":"-Inputs!R973","v":0},{"$f":"-Inputs!S973","v":0},{"$f":"-Inputs!T973","v":0},{"$f":"-Inputs!U973","v":0},{"$f":"-Inputs!V973","v":0},{"$f":"-Inputs!W973","v":0},{"$f":"-Inputs!X973","v":0},{"$f":"-Inputs!Y973","v":0},{"$f":"-Inputs!Z973","v":0},{"$f":"-Inputs!AA973","v":0},{"$f":"-Inputs!AB973","v":0},{"$f":"-Inputs!AC973","v":0}]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},{"$f":"SUM(J340:J349)","v":-0.34820640410555181},-0.34820640410555181,-0.34820640410555181,-0.34820640410555181,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.31996393547752922,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,-0.32044184346827337,{"$f":"SUM(Y340:Y349)","v":-0.27764388266016232},-0.27764388266016232,-0.27764388266016232,-0.27764388266016238,-0.27764388266016238]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.2078668947161644},2.1975274632343451,2.1871880317525259,2.1768486002707066,2.1665091687888873,2.1349682131500849,2.1034272575112825,2.07188630187248,2.0403453462336776,2.0088043905948751,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":1.9772634349560727},{"$f":"T304+T316+T328+T340","v":1.9443090443734714},1.9113546537908701,1.8784002632082688,1.8454458726256675,1.8124914820430662,{"$f":"MAX(Y304+Y316+Y328+Y340,0)","v":1.7795370914604649},{"$f":"Z304+Z316+Z328+Z340","v":1.7465827008778636},1.7136283102952623,1.680673919712661,1.6477195291300597]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.1753727931607658},-3.2292340176241972,-3.2830952420876285,-3.3369564665510598,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,-3.3908176910144912,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":0.90948664436992821},0.90948664436992821,0.90948664436992821,0.90948664436992821,0.90948664436992821,0.89129691148252965,0.87310717859513109,0.85491744570773254,0.83672771282033398,0.81853797993293542,0.80034824704553686,0.78033954086939838,0.7603308346932599,0.74032212851712142,0.72031342234098295,0.70030471616484447,0.68029600998870599,0.66028730381256751,0.64027859763642903,0.62026989146029055,0.60026118528415207]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":8.1069974085398524},7.8229916603795511,7.5389859122192497,7.2549801640589484,6.9709744158986471,6.7007411689473191,6.4305079219959911,6.1602746750446631,5.8900414280933351,5.6198081811420071,5.3495749341906791,4.4401267753594764,4.1726480286499426,3.9051692819404087,3.6376905352308748,3.370211788521341,3.1455310026199181,2.9208502167184953,2.6961694308170725,2.4714886449156497,2.2468078590142269]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"MAX(Y312+Y324+Y336+Y348,0)","v":0},{"$f":"Z312+Z324+Z336+Z348","v":0},0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y313+Y325+Y337+Y349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":8.0489781544651784},{"$f":"SUM(J352:J361)","v":7.7007717503596274},7.3525653462540754,7.0043589421485235,6.6561525380429716,6.3361886025654428,6.0162246670879131,5.6962607316103844,5.3762967961328556,5.0563328606553268,8.1271866161922883,7.1647753606023468,6.8443335171340731,6.5238916736657995,6.2034498301975258,5.8830079867292522,5.6053641040690891,5.3277202214089261,5.0500763387487639,4.7724324560886018,4.4947885734284387]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.3908176910144912]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building"]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0}]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0}]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-3.3908176910144912}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,K378-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA378-1)","v":53},52]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,K382-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,K383-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,K387-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},4.6429644075447786E-2,3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,2.2252001123765526E-2,2.1887214220097238E-2,2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,2.0063279701755796E-2,1.9698492798087507E-2,1.9333705894419219E-2,1.896891899075093E-2]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,{"$f":"I439","v":0},2.0471447844066564,1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,{"$f":"I440","v":0},0.83248969675614171,0.83080653349165945,0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,0.70979653009947152,0.6920516168469848,0.67430670359449807,0.65656179034201134,0.63881687708952462,0.62107196383703789,0.60332705058455116,0.58558213733206443,0.56783722407957771]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I441","v":0},2.1145477183535752,1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"I444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,{"$f":"I445","v":0},{"$f":"J445","v":0},{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0}]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":5.0406118435918206},4.5056464526972198,3.9706810618026185,3.4357156709080172,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684527,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668163,2.4218581995405213,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983964,1.8180718728597867]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":4.6429644075447786E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.0471447844066564}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":0.83248969675614171}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.1145477183535752}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":5.0406118435918206}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1509","v":0},{"$f":"-Inputs!U1509","v":0},{"$f":"-Inputs!V1509","v":0},{"$f":"-Inputs!W1509","v":0},{"$f":"-Inputs!X1509","v":0},{"$f":"-Inputs!Y1509","v":0},{"$f":"-Inputs!Z1509","v":0},{"$f":"-Inputs!AA1509","v":0},{"$f":"-Inputs!AB1509","v":0},{"$f":"-Inputs!AC1509","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1510","v":0},{"$f":"-Inputs!U1510","v":0},{"$f":"-Inputs!V1510","v":0},{"$f":"-Inputs!W1510","v":0},{"$f":"-Inputs!X1510","v":0},{"$f":"-Inputs!Y1510","v":0},{"$f":"-Inputs!Z1510","v":0},{"$f":"-Inputs!AA1510","v":0},{"$f":"-Inputs!AB1510","v":0},{"$f":"-Inputs!AC1510","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1511","v":0},{"$f":"-Inputs!U1511","v":0},{"$f":"-Inputs!V1511","v":0},{"$f":"-Inputs!W1511","v":0},{"$f":"-Inputs!X1511","v":0},{"$f":"-Inputs!Y1511","v":0},{"$f":"-Inputs!Z1511","v":0},{"$f":"-Inputs!AA1511","v":0},{"$f":"-Inputs!AB1511","v":0},{"$f":"-Inputs!AC1511","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1512","v":-3.3670158029678256E-3},{"$f":"-Inputs!U1512","v":0},{"$f":"-Inputs!V1512","v":0},{"$f":"-Inputs!W1512","v":0},{"$f":"-Inputs!X1512","v":0},{"$f":"-Inputs!Y1512","v":0},{"$f":"-Inputs!Z1512","v":0},{"$f":"-Inputs!AA1512","v":0},{"$f":"-Inputs!AB1512","v":0},{"$f":"-Inputs!AC1512","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1513","v":0},{"$f":"-Inputs!U1513","v":0},{"$f":"-Inputs!V1513","v":0},{"$f":"-Inputs!W1513","v":0},{"$f":"-Inputs!X1513","v":0},{"$f":"-Inputs!Y1513","v":0},{"$f":"-Inputs!Z1513","v":0},{"$f":"-Inputs!AA1513","v":0},{"$f":"-Inputs!AB1513","v":0},{"$f":"-Inputs!AC1513","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1514","v":0},{"$f":"-Inputs!U1514","v":0},{"$f":"-Inputs!V1514","v":0},{"$f":"-Inputs!W1514","v":0},{"$f":"-Inputs!X1514","v":0},{"$f":"-Inputs!Y1514","v":0},{"$f":"-Inputs!Z1514","v":0},{"$f":"-Inputs!AA1514","v":0},{"$f":"-Inputs!AB1514","v":0},{"$f":"-Inputs!AC1514","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1515","v":0},{"$f":"-Inputs!U1515","v":0},{"$f":"-Inputs!V1515","v":0},{"$f":"-Inputs!W1515","v":0},{"$f":"-Inputs!X1515","v":0},{"$f":"-Inputs!Y1515","v":0},{"$f":"-Inputs!Z1515","v":0},{"$f":"-Inputs!AA1515","v":0},{"$f":"-Inputs!AB1515","v":0},{"$f":"-Inputs!AC1515","v":0}]
[{"$f":"ROW()","v":421},null,"Building"]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1517","v":0},{"$f":"-Inputs!U1517","v":0},{"$f":"-Inputs!V1517","v":0},{"$f":"-Inputs!W1517","v":0},{"$f":"-Inputs!X1517","v":0},{"$f":"-Inputs!Y1517","v":0},{"$f":"-Inputs!Z1517","v":0},{"$f":"-Inputs!AA1517","v":0},{"$f":"-Inputs!AB1517","v":0},{"$f":"-Inputs!AC1517","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1518","v":0},{"$f":"-Inputs!U1518","v":0},{"$f":"-Inputs!V1518","v":0},{"$f":"-Inputs!W1518","v":0},{"$f":"-Inputs!X1518","v":0},{"$f":"-Inputs!Y1518","v":0},{"$f":"-Inputs!Z1518","v":0},{"$f":"-Inputs!AA1518","v":0},{"$f":"-Inputs!AB1518","v":0},{"$f":"-Inputs!AC1518","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-3.3670158029678256E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K976","v":-6.7326530579289098E-3},{"$f":"-Inputs!L976","v":-6.7326530579289098E-3},{"$f":"-Inputs!M976","v":-6.7326530579289098E-3},{"$f":"-Inputs!N976","v":-6.6328062964925399E-4},{"$f":"-Inputs!O976","v":-6.6328062964925399E-4},{"$f":"-Inputs!P976","v":-6.6328062964925399E-4},{"$f":"-Inputs!Q976","v":-6.6328062964925399E-4},{"$f":"-Inputs!R976","v":-6.6328062964925399E-4},{"$f":"-Inputs!S976","v":-6.6328062964925399E-4},{"$f":"-Inputs!T976","v":-3.6478690366828725E-4},{"$f":"-Inputs!U976","v":-3.6478690366828725E-4},{"$f":"-Inputs!V976","v":-3.647869036682872E-4},{"$f":"-Inputs!W976","v":-3.647869036682872E-4},{"$f":"-Inputs!X976","v":-3.6478690366828715E-4},{"$f":"-Inputs!Y976","v":-3.6478690366828742E-4},{"$f":"-Inputs!Z976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AA976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AB976","v":-3.6478690366828742E-4},{"$f":"-Inputs!AC976","v":-3.6478690366828742E-4}]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K977","v":-0.24405867334992304},{"$f":"-Inputs!L977","v":-0.24405867334992304},{"$f":"-Inputs!M977","v":-0.24405867334992304},{"$f":"-Inputs!N977","v":0},{"$f":"-Inputs!O977","v":0},{"$f":"-Inputs!P977","v":0},{"$f":"-Inputs!Q977","v":0},{"$f":"-Inputs!R977","v":0},{"$f":"-Inputs!S977","v":0},{"$f":"-Inputs!T977","v":-6.2617560207470807E-2},{"$f":"-Inputs!U977","v":-6.2617560207470807E-2},{"$f":"-Inputs!V977","v":-6.2617560207470807E-2},{"$f":"-Inputs!W977","v":-6.2617560207470807E-2},{"$f":"-Inputs!X977","v":-6.2617560207470793E-2},{"$f":"-Inputs!Y977","v":-6.2617560207470821E-2},{"$f":"-Inputs!Z977","v":-6.2617560207470821E-2},{"$f":"-Inputs!AA977","v":-6.2617560207470807E-2},{"$f":"-Inputs!AB977","v":-6.2617560207470807E-2},{"$f":"-Inputs!AC977","v":-6.2617560207470807E-2}]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K978","v":-1.6831632644822275E-3},{"$f":"-Inputs!L978","v":-1.6831632644822275E-3},{"$f":"-Inputs!M978","v":-1.6831632644822275E-3},{"$f":"-Inputs!N978","v":-1.6649793935122833E-2},{"$f":"-Inputs!O978","v":-1.6649793935122833E-2},{"$f":"-Inputs!P978","v":-1.6649793935122833E-2},{"$f":"-Inputs!Q978","v":-1.6649793935122833E-2},{"$f":"-Inputs!R978","v":-1.6649793935122833E-2},{"$f":"-Inputs!S978","v":-1.6649793935122833E-2},{"$f":"-Inputs!T978","v":-1.7744913252486769E-2},{"$f":"-Inputs!U978","v":-1.7744913252486765E-2},{"$f":"-Inputs!V978","v":-1.7744913252486765E-2},{"$f":"-Inputs!W978","v":-1.7744913252486765E-2},{"$f":"-Inputs!X978","v":-1.7744913252486765E-2},{"$f":"-Inputs!Y978","v":-1.7744913252486783E-2},{"$f":"-Inputs!Z978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AA978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AB978","v":-1.7744913252486783E-2},{"$f":"-Inputs!AC978","v":-1.7744913252486783E-2}]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K979","v":-0.28249090122226711},{"$f":"-Inputs!L979","v":-0.28249090122226711},{"$f":"-Inputs!M979","v":-0.28249090122226711},{"$f":"-Inputs!N979","v":-7.0484923945119168E-2},{"$f":"-Inputs!O979","v":-7.0484923945119168E-2},{"$f":"-Inputs!P979","v":-7.0484923945119168E-2},{"$f":"-Inputs!Q979","v":-7.0484923945119168E-2},{"$f":"-Inputs!R979","v":-7.0484923945119168E-2},{"$f":"-Inputs!S979","v":-7.0484923945119168E-2},{"$f":"-Inputs!T979","v":-4.0198355762669467E-2},{"$f":"-Inputs!U979","v":-4.0198355762669467E-2},{"$f":"-Inputs!V979","v":-4.019835576266946E-2},{"$f":"-Inputs!W979","v":-4.019835576266946E-2},{"$f":"-Inputs!X979","v":-4.0198355762669453E-2},{"$f":"-Inputs!Y979","v":-3.9987917274983964E-2},{"$f":"-Inputs!Z979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AA979","v":-3.9987917274983964E-2},{"$f":"-Inputs!AB979","v":-3.9987917274983957E-2},{"$f":"-Inputs!AC979","v":-3.9987917274983957E-2}]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K980","v":0},{"$f":"-Inputs!L980","v":0},{"$f":"-Inputs!M980","v":0},{"$f":"-Inputs!N980","v":0},{"$f":"-Inputs!O980","v":0},{"$f":"-Inputs!P980","v":0},{"$f":"-Inputs!Q980","v":0},{"$f":"-Inputs!R980","v":0},{"$f":"-Inputs!S980","v":0},{"$f":"-Inputs!T980","v":0},{"$f":"-Inputs!U980","v":0},{"$f":"-Inputs!V980","v":0},{"$f":"-Inputs!W980","v":0},{"$f":"-Inputs!X980","v":0},{"$f":"-Inputs!Y980","v":0},{"$f":"-Inputs!Z980","v":0},{"$f":"-Inputs!AA980","v":0},{"$f":"-Inputs!AB980","v":0},{"$f":"-Inputs!AC980","v":0}]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K981","v":0},{"$f":"-Inputs!L981","v":0},{"$f":"-Inputs!M981","v":0},{"$f":"-Inputs!N981","v":0},{"$f":"-Inputs!O981","v":0},{"$f":"-Inputs!P981","v":0},{"$f":"-Inputs!Q981","v":0},{"$f":"-Inputs!R981","v":0},{"$f":"-Inputs!S981","v":0},{"$f":"-Inputs!T981","v":0},{"$f":"-Inputs!U981","v":0},{"$f":"-Inputs!V981","v":0},{"$f":"-Inputs!W981","v":0},{"$f":"-Inputs!X981","v":0},{"$f":"-Inputs!Y981","v":0},{"$f":"-Inputs!Z981","v":0},{"$f":"-Inputs!AA981","v":0},{"$f":"-Inputs!AB981","v":0},{"$f":"-Inputs!AC981","v":0}]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K982","v":0},{"$f":"-Inputs!L982","v":0},{"$f":"-Inputs!M982","v":0},{"$f":"-Inputs!N982","v":0},{"$f":"-Inputs!O982","v":0},{"$f":"-Inputs!P982","v":0},{"$f":"-Inputs!Q982","v":0},{"$f":"-Inputs!R982","v":0},{"$f":"-Inputs!S982","v":0},{"$f":"-Inputs!T982","v":0},{"$f":"-Inputs!U982","v":0},{"$f":"-Inputs!V982","v":0},{"$f":"-Inputs!W982","v":0},{"$f":"-Inputs!X982","v":0},{"$f":"-Inputs!Y982","v":0},{"$f":"-Inputs!Z982","v":0},{"$f":"-Inputs!AA982","v":0},{"$f":"-Inputs!AB982","v":0},{"$f":"-Inputs!AC982","v":0}]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K983","v":0},{"$f":"-Inputs!L983","v":0},{"$f":"-Inputs!M983","v":0},{"$f":"-Inputs!N983","v":0},{"$f":"-Inputs!O983","v":0},{"$f":"-Inputs!P983","v":0},{"$f":"-Inputs!Q983","v":0},{"$f":"-Inputs!R983","v":0},{"$f":"-Inputs!S983","v":0},{"$f":"-Inputs!T983","v":0},{"$f":"-Inputs!U983","v":0},{"$f":"-Inputs!V983","v":0},{"$f":"-Inputs!W983","v":0},{"$f":"-Inputs!X983","v":0},{"$f":"-Inputs!Y983","v":0},{"$f":"-Inputs!Z983","v":0},{"$f":"-Inputs!AA983","v":0},{"$f":"-Inputs!AB983","v":0},{"$f":"-Inputs!AC983","v":0}]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K984","v":0},{"$f":"-Inputs!L984","v":0},{"$f":"-Inputs!M984","v":0},{"$f":"-Inputs!N984","v":0},{"$f":"-Inputs!O984","v":0},{"$f":"-Inputs!P984","v":0},{"$f":"-Inputs!Q984","v":0},{"$f":"-Inputs!R984","v":0},{"$f":"-Inputs!S984","v":0},{"$f":"-Inputs!T984","v":0},{"$f":"-Inputs!U984","v":0},{"$f":"-Inputs!V984","v":0},{"$f":"-Inputs!W984","v":0},{"$f":"-Inputs!X984","v":0},{"$f":"-Inputs!Y984","v":0},{"$f":"-Inputs!Z984","v":0},{"$f":"-Inputs!AA984","v":0},{"$f":"-Inputs!AB984","v":0},{"$f":"-Inputs!AC984","v":0}]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K985","v":0},{"$f":"-Inputs!L985","v":0},{"$f":"-Inputs!M985","v":0},{"$f":"-Inputs!N985","v":0},{"$f":"-Inputs!O985","v":0},{"$f":"-Inputs!P985","v":0},{"$f":"-Inputs!Q985","v":0},{"$f":"-Inputs!R985","v":0},{"$f":"-Inputs!S985","v":0},{"$f":"-Inputs!T985","v":0},{"$f":"-Inputs!U985","v":0},{"$f":"-Inputs!V985","v":0},{"$f":"-Inputs!W985","v":0},{"$f":"-Inputs!X985","v":0},{"$f":"-Inputs!Y985","v":0},{"$f":"-Inputs!Z985","v":0},{"$f":"-Inputs!AA985","v":0},{"$f":"-Inputs!AB985","v":0},{"$f":"-Inputs!AC985","v":0}]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.53496539089460127},{"$f":"SUM(L426:L435)","v":-0.53496539089460127},-0.53496539089460127,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-8.7797998509891256E-2,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629532,-0.12092561612629529,{"$f":"SUM(Y426:Y435)","v":-0.12071517763860985},-0.12071517763860985,-0.12071517763860984,-0.12071517763860984,-0.12071517763860984]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":4.6429644075447786E-2},3.9696991017518876E-2,3.2964337959589966E-2,2.6231684901661056E-2,2.5568404272011801E-2,2.4905123642362546E-2,2.4241843012713291E-2,2.3578562383064036E-2,2.2915281753414781E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.2252001123765526E-2},{"$f":"T390+T402+T414+T426","v":2.1887214220097238E-2},2.1522427316428949E-2,2.1157640412760661E-2,2.0792853509092372E-2,2.0428066605424084E-2,{"$f":"MAX(Y390+Y402+Y414+Y426,0)","v":2.0063279701755796E-2},{"$f":"Z390+Z402+Z414+Z426","v":1.9698492798087507E-2},1.9333705894419219E-2,1.896891899075093E-2,1.8604132087082642E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.0471447844066564},1.8030861110567333,1.5590274377068103,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.3149687643568873,1.2523512041494165,1.1897336439419457,1.1271160837344749,1.0644985235270041,1.0018809633195334,0.93926340311206258,0.8766458429045918,0.81402828269712102,0.75141072248965024,0.68879316228217946]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":0.83248969675614171},0.83080653349165945,0.82912337022717719,0.82744020696269494,0.81079041302757215,0.79414061909244937,0.77749082515732659,0.76084103122220381,0.74419123728708103,0.72754144335195825,0.70979653009947152,0.6920516168469848,0.67430670359449807,0.65656179034201134,0.63881687708952462,0.62107196383703789,0.60332705058455116,0.58558213733206443,0.56783722407957771,0.55009231082709098]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.1145477183535752},1.8320568171313081,1.5495659159090409,1.2670750146867737,1.1965900907416547,1.1261051667965356,1.0556202428514165,0.98513531890629735,0.91465039496117817,0.84416547101605899,0.80060009945042165,0.76040174368775215,0.72020338792508265,0.68000503216241315,0.63980667639974365,0.59981875912475968,0.55983084184977572,0.51984292457479175,0.47985500729980779,0.43986709002482383]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"MAX(Y398+Y410+Y422+Y434,0)","v":0},{"$f":"Z398+Z410+Z422+Z434","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y399+Y411+Y423+Y435,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":5.0406118435918206},{"$f":"SUM(K438:K447)","v":4.5056464526972198},3.9706810618026185,3.4357156709080172,3.3479176723981259,3.2601196738882345,3.1723216753783436,3.0845236768684527,2.996725678358561,2.9089276798486696,2.7846350479194069,2.6637094317931114,2.5427838156668163,2.4218581995405213,2.3009325834142258,2.1802174057756156,2.0595022281370063,1.9387870504983964,1.8180718728597867,1.6973566952211769]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building"]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,L464-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB464-1)","v":53}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,L468-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,L469-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,L473-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},9.5739619080742119E-2,9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,7.9935086137015846E-2,7.8645810554160756E-2,7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,7.2199432639885305E-2,7.0910157057030215E-2,6.9620881474175125E-2,6.8331605891320035E-2]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,{"$f":"J525","v":0},0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,{"$f":"J526","v":0},0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"J527","v":0},1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"J528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"J529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"J530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,{"$f":"J531","v":0},{"$f":"K531","v":0},{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0}]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"J532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":1.8795542159800029},1.3034795661162146,0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":9.5739619080742119E-2}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.12475209584795395}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.53600077140215929}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.1230617296491476}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":1.8795542159800029}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1521","v":0},{"$f":"-Inputs!U1521","v":0},{"$f":"-Inputs!V1521","v":0},{"$f":"-Inputs!W1521","v":0},{"$f":"-Inputs!X1521","v":0},{"$f":"-Inputs!Y1521","v":0},{"$f":"-Inputs!Z1521","v":0},{"$f":"-Inputs!AA1521","v":0},{"$f":"-Inputs!AB1521","v":0},{"$f":"-Inputs!AC1521","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1522","v":0},{"$f":"-Inputs!U1522","v":0},{"$f":"-Inputs!V1522","v":0},{"$f":"-Inputs!W1522","v":0},{"$f":"-Inputs!X1522","v":0},{"$f":"-Inputs!Y1522","v":0},{"$f":"-Inputs!Z1522","v":0},{"$f":"-Inputs!AA1522","v":0},{"$f":"-Inputs!AB1522","v":0},{"$f":"-Inputs!AC1522","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1523","v":0},{"$f":"-Inputs!U1523","v":0},{"$f":"-Inputs!V1523","v":0},{"$f":"-Inputs!W1523","v":-1.8109046753009252},{"$f":"-Inputs!X1523","v":0},{"$f":"-Inputs!Y1523","v":0},{"$f":"-Inputs!Z1523","v":0},{"$f":"-Inputs!AA1523","v":0},{"$f":"-Inputs!AB1523","v":0},{"$f":"-Inputs!AC1523","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1524","v":-2.2172139005040906E-2},{"$f":"-Inputs!U1524","v":0},{"$f":"-Inputs!V1524","v":0},{"$f":"-Inputs!W1524","v":0},{"$f":"-Inputs!X1524","v":0},{"$f":"-Inputs!Y1524","v":0},{"$f":"-Inputs!Z1524","v":0},{"$f":"-Inputs!AA1524","v":0},{"$f":"-Inputs!AB1524","v":0},{"$f":"-Inputs!AC1524","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1525","v":0},{"$f":"-Inputs!U1525","v":0},{"$f":"-Inputs!V1525","v":0},{"$f":"-Inputs!W1525","v":0},{"$f":"-Inputs!X1525","v":0},{"$f":"-Inputs!Y1525","v":0},{"$f":"-Inputs!Z1525","v":0},{"$f":"-Inputs!AA1525","v":0},{"$f":"-Inputs!AB1525","v":0},{"$f":"-Inputs!AC1525","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1526","v":0},{"$f":"-Inputs!U1526","v":0},{"$f":"-Inputs!V1526","v":0},{"$f":"-Inputs!W1526","v":0},{"$f":"-Inputs!X1526","v":0},{"$f":"-Inputs!Y1526","v":0},{"$f":"-Inputs!Z1526","v":0},{"$f":"-Inputs!AA1526","v":0},{"$f":"-Inputs!AB1526","v":0},{"$f":"-Inputs!AC1526","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1527","v":0},{"$f":"-Inputs!U1527","v":0},{"$f":"-Inputs!V1527","v":0},{"$f":"-Inputs!W1527","v":0},{"$f":"-Inputs!X1527","v":0},{"$f":"-Inputs!Y1527","v":0},{"$f":"-Inputs!Z1527","v":0},{"$f":"-Inputs!AA1527","v":0},{"$f":"-Inputs!AB1527","v":0},{"$f":"-Inputs!AC1527","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1528","v":0},{"$f":"-Inputs!U1528","v":0},{"$f":"-Inputs!V1528","v":0},{"$f":"-Inputs!W1528","v":0},{"$f":"-Inputs!X1528","v":0},{"$f":"-Inputs!Y1528","v":0},{"$f":"-Inputs!Z1528","v":0},{"$f":"-Inputs!AA1528","v":0},{"$f":"-Inputs!AB1528","v":0},{"$f":"-Inputs!AC1528","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1529","v":0},{"$f":"-Inputs!U1529","v":0},{"$f":"-Inputs!V1529","v":0},{"$f":"-Inputs!W1529","v":0},{"$f":"-Inputs!X1529","v":0},{"$f":"-Inputs!Y1529","v":0},{"$f":"-Inputs!Z1529","v":0},{"$f":"-Inputs!AA1529","v":0},{"$f":"-Inputs!AB1529","v":0},{"$f":"-Inputs!AC1529","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1530","v":0},{"$f":"-Inputs!U1530","v":0},{"$f":"-Inputs!V1530","v":0},{"$f":"-Inputs!W1530","v":0},{"$f":"-Inputs!X1530","v":0},{"$f":"-Inputs!Y1530","v":0},{"$f":"-Inputs!Z1530","v":0},{"$f":"-Inputs!AA1530","v":0},{"$f":"-Inputs!AB1530","v":0},{"$f":"-Inputs!AC1530","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.2172139005040906E-2},0,0,-1.8109046753009252,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L988","v":-3.7991399398313169E-3},{"$f":"-Inputs!M988","v":-3.7991399398313169E-3},{"$f":"-Inputs!N988","v":-1.3677088440106015E-3},{"$f":"-Inputs!O988","v":-1.3677088440106015E-3},{"$f":"-Inputs!P988","v":-1.3677088440106015E-3},{"$f":"-Inputs!Q988","v":-1.3677088440106015E-3},{"$f":"-Inputs!R988","v":-1.3677088440106015E-3},{"$f":"-Inputs!S988","v":-1.3677088440106015E-3},{"$f":"-Inputs!T988","v":-1.2892755828550955E-3},{"$f":"-Inputs!U988","v":-1.2892755828550955E-3},{"$f":"-Inputs!V988","v":-1.2892755828550955E-3},{"$f":"-Inputs!W988","v":-1.2892755828550957E-3},{"$f":"-Inputs!X988","v":-1.2892755828550957E-3},{"$f":"-Inputs!Y988","v":-1.2892755828550939E-3},{"$f":"-Inputs!Z988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AA988","v":-1.2892755828550937E-3},{"$f":"-Inputs!AB988","v":-1.2892755828550935E-3},{"$f":"-Inputs!AC988","v":-1.2892755828550935E-3}]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L989","v":-0.24966921756486365},{"$f":"-Inputs!M989","v":-0.24966921756486365},{"$f":"-Inputs!N989","v":0},{"$f":"-Inputs!O989","v":0},{"$f":"-Inputs!P989","v":0},{"$f":"-Inputs!Q989","v":0},{"$f":"-Inputs!R989","v":0},{"$f":"-Inputs!S989","v":0},{"$f":"-Inputs!T989","v":0},{"$f":"-Inputs!U989","v":0},{"$f":"-Inputs!V989","v":0},{"$f":"-Inputs!W989","v":0},{"$f":"-Inputs!X989","v":0},{"$f":"-Inputs!Y989","v":0},{"$f":"-Inputs!Z989","v":0},{"$f":"-Inputs!AA989","v":0},{"$f":"-Inputs!AB989","v":0},{"$f":"-Inputs!AC989","v":0}]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L990","v":-1.6831632644822275E-3},{"$f":"-Inputs!M990","v":-1.6831632644822275E-3},{"$f":"-Inputs!N990","v":-1.0720015428043184E-2},{"$f":"-Inputs!O990","v":-1.0720015428043184E-2},{"$f":"-Inputs!P990","v":-1.0720015428043184E-2},{"$f":"-Inputs!Q990","v":-1.0720015428043184E-2},{"$f":"-Inputs!R990","v":-1.0720015428043184E-2},{"$f":"-Inputs!S990","v":-1.0720015428043184E-2},{"$f":"-Inputs!T990","v":-1.115034172154609E-2},{"$f":"-Inputs!U990","v":-1.115034172154609E-2},{"$f":"-Inputs!V990","v":-1.115034172154609E-2},{"$f":"-Inputs!W990","v":-1.115034172154609E-2},{"$f":"-Inputs!X990","v":-1.115034172154609E-2},{"$f":"-Inputs!Y990","v":1.3983420316037203},{"$f":"-Inputs!Z990","v":0},{"$f":"-Inputs!AA990","v":0},{"$f":"-Inputs!AB990","v":0},{"$f":"-Inputs!AC990","v":0}]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L991","v":-0.32092312909461135},{"$f":"-Inputs!M991","v":-0.32092312909461135},{"$f":"-Inputs!N991","v":-3.7435390988304916E-2},{"$f":"-Inputs!O991","v":-3.7435390988304916E-2},{"$f":"-Inputs!P991","v":-3.7435390988304916E-2},{"$f":"-Inputs!Q991","v":-3.7435390988304916E-2},{"$f":"-Inputs!R991","v":-3.7435390988304916E-2},{"$f":"-Inputs!S991","v":-3.7435390988304916E-2},{"$f":"-Inputs!T991","v":-1.1663778433186152E-2},{"$f":"-Inputs!U991","v":-1.1663778433186148E-2},{"$f":"-Inputs!V991","v":-1.1663778433186148E-2},{"$f":"-Inputs!W991","v":-1.1663778433186148E-2},{"$f":"-Inputs!X991","v":-1.1663778433186148E-2},{"$f":"-Inputs!Y991","v":-1.0359534962301391E-2},{"$f":"-Inputs!Z991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AA991","v":-1.0359534962301391E-2},{"$f":"-Inputs!AB991","v":-1.0359534962301395E-2},{"$f":"-Inputs!AC991","v":-1.0359534962301395E-2}]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L992","v":0},{"$f":"-Inputs!M992","v":0},{"$f":"-Inputs!N992","v":0},{"$f":"-Inputs!O992","v":0},{"$f":"-Inputs!P992","v":0},{"$f":"-Inputs!Q992","v":0},{"$f":"-Inputs!R992","v":0},{"$f":"-Inputs!S992","v":0},{"$f":"-Inputs!T992","v":0},{"$f":"-Inputs!U992","v":0},{"$f":"-Inputs!V992","v":0},{"$f":"-Inputs!W992","v":0},{"$f":"-Inputs!X992","v":0},{"$f":"-Inputs!Y992","v":0},{"$f":"-Inputs!Z992","v":0},{"$f":"-Inputs!AA992","v":0},{"$f":"-Inputs!AB992","v":0},{"$f":"-Inputs!AC992","v":0}]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L993","v":0},{"$f":"-Inputs!M993","v":0},{"$f":"-Inputs!N993","v":0},{"$f":"-Inputs!O993","v":0},{"$f":"-Inputs!P993","v":0},{"$f":"-Inputs!Q993","v":0},{"$f":"-Inputs!R993","v":0},{"$f":"-Inputs!S993","v":0},{"$f":"-Inputs!T993","v":0},{"$f":"-Inputs!U993","v":0},{"$f":"-Inputs!V993","v":0},{"$f":"-Inputs!W993","v":0},{"$f":"-Inputs!X993","v":0},{"$f":"-Inputs!Y993","v":0},{"$f":"-Inputs!Z993","v":0},{"$f":"-Inputs!AA993","v":0},{"$f":"-Inputs!AB993","v":0},{"$f":"-Inputs!AC993","v":0}]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L994","v":0},{"$f":"-Inputs!M994","v":0},{"$f":"-Inputs!N994","v":0},{"$f":"-Inputs!O994","v":0},{"$f":"-Inputs!P994","v":0},{"$f":"-Inputs!Q994","v":0},{"$f":"-Inputs!R994","v":0},{"$f":"-Inputs!S994","v":0},{"$f":"-Inputs!T994","v":0},{"$f":"-Inputs!U994","v":0},{"$f":"-Inputs!V994","v":0},{"$f":"-Inputs!W994","v":0},{"$f":"-Inputs!X994","v":0},{"$f":"-Inputs!Y994","v":0},{"$f":"-Inputs!Z994","v":0},{"$f":"-Inputs!AA994","v":0},{"$f":"-Inputs!AB994","v":0},{"$f":"-Inputs!AC994","v":0}]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L995","v":0},{"$f":"-Inputs!M995","v":0},{"$f":"-Inputs!N995","v":0},{"$f":"-Inputs!O995","v":0},{"$f":"-Inputs!P995","v":0},{"$f":"-Inputs!Q995","v":0},{"$f":"-Inputs!R995","v":0},{"$f":"-Inputs!S995","v":0},{"$f":"-Inputs!T995","v":0},{"$f":"-Inputs!U995","v":0},{"$f":"-Inputs!V995","v":0},{"$f":"-Inputs!W995","v":0},{"$f":"-Inputs!X995","v":0},{"$f":"-Inputs!Y995","v":0},{"$f":"-Inputs!Z995","v":0},{"$f":"-Inputs!AA995","v":0},{"$f":"-Inputs!AB995","v":0},{"$f":"-Inputs!AC995","v":0}]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L996","v":0},{"$f":"-Inputs!M996","v":0},{"$f":"-Inputs!N996","v":0},{"$f":"-Inputs!O996","v":0},{"$f":"-Inputs!P996","v":0},{"$f":"-Inputs!Q996","v":0},{"$f":"-Inputs!R996","v":0},{"$f":"-Inputs!S996","v":0},{"$f":"-Inputs!T996","v":0},{"$f":"-Inputs!U996","v":0},{"$f":"-Inputs!V996","v":0},{"$f":"-Inputs!W996","v":0},{"$f":"-Inputs!X996","v":0},{"$f":"-Inputs!Y996","v":0},{"$f":"-Inputs!Z996","v":0},{"$f":"-Inputs!AA996","v":0},{"$f":"-Inputs!AB996","v":0},{"$f":"-Inputs!AC996","v":0}]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L997","v":0},{"$f":"-Inputs!M997","v":0},{"$f":"-Inputs!N997","v":0},{"$f":"-Inputs!O997","v":0},{"$f":"-Inputs!P997","v":0},{"$f":"-Inputs!Q997","v":0},{"$f":"-Inputs!R997","v":0},{"$f":"-Inputs!S997","v":0},{"$f":"-Inputs!T997","v":0},{"$f":"-Inputs!U997","v":0},{"$f":"-Inputs!V997","v":0},{"$f":"-Inputs!W997","v":0},{"$f":"-Inputs!X997","v":0},{"$f":"-Inputs!Y997","v":0},{"$f":"-Inputs!Z997","v":0},{"$f":"-Inputs!AA997","v":0},{"$f":"-Inputs!AB997","v":0},{"$f":"-Inputs!AC997","v":0}]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.57607464986378853},{"$f":"SUM(M512:M521)","v":-0.57607464986378853},-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-4.9523115260358699E-2,-2.4103395737587338E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,-2.4103395737587331E-2,{"$f":"SUM(Y512:Y521)","v":1.3866932210585639},-1.1648810545156485E-2,-1.1648810545156485E-2,-1.1648810545156488E-2,-1.1648810545156488E-2]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":9.5739619080742119E-2},9.1940479140910802E-2,8.8141339201079485E-2,8.6773630357068879E-2,8.5405921513058272E-2,8.4038212669047666E-2,8.2670503825037059E-2,8.1302794981026452E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":7.9935086137015846E-2},{"$f":"T476+T488+T500+T512","v":7.8645810554160756E-2},7.7356534971305665E-2,7.6067259388450575E-2,7.4777983805595485E-2,7.3488708222740395E-2,{"$f":"MAX(Y476+Y488+Y500+Y512,0)","v":7.2199432639885305E-2},{"$f":"Z476+Z488+Z500+Z512","v":7.0910157057030215E-2},6.9620881474175125E-2,6.8331605891320035E-2,6.7042330308464945E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.12475209584795395,-0.1249171217169097,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,-0.37458633928177337,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.53600077140215929,0.53431760813767704,0.53263444487319478,0.52191442944515165,0.51119441401710852,0.50047439858906539,0.48975438316102221,0.47903436773297903,0.46831435230493584,0.45716401058338973,0.44601366886184363,0.43486332714029752,-1.3871916898821739,-1.3983420316037201,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.1230617296491476,0.80213860055453634,0.48121547145992499,0.4437800804716201,0.4063446894833152,0.36890929849501031,0.33147390750670541,0.29403851651840052,0.25660312553009562,0.22276720809186859,0.21110342965868245,0.19943965122549631,0.18777587279231017,0.17611209435912403,0.16575255939682265,0.15539302443452127,0.14503348947221989,0.13467395450991848,0.12431441954761709]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"MAX(Y484+Y496+Y508+Y520,0)","v":0},{"$f":"Z484+Z496+Z508+Z520","v":0},0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y485+Y497+Y509+Y521,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":1.8795542159800029},{"$f":"SUM(L524:L533)","v":1.3034795661162146},0.72740491625242587,0.6778818009920673,0.62835868573170861,0.57883557047134993,0.52931245521099135,0.47978933995063261,0.80485256397204741,0.75857702922941905,0.7344736334918317,0.71037023775424446,-1.1246378332842681,-1.1487412290218555,0.23795199203670819,0.22630318149155171,0.21465437094639522,0.20300556040123874,0.19135674985608225]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.37458633928177337]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.37458633928177337}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,M550-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,M554-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,M555-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB555-1)","v":0}]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,M559-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},3.0922514440645993E-5,-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"K611","v":0},-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"K612","v":0},-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"K613","v":0},1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"K614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"K615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"K616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,{"$f":"K617","v":0},{"$f":"L617","v":0},{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0}]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"K618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.1320969502062947},0.75431496302484069,0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.0922514440645993E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.16792048732523865}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-4.6467426277849805E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.3464539412949426}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.1320969502062947}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1533","v":0},{"$f":"-Inputs!U1533","v":0},{"$f":"-Inputs!V1533","v":0},{"$f":"-Inputs!W1533","v":0},{"$f":"-Inputs!X1533","v":0},{"$f":"-Inputs!Y1533","v":0},{"$f":"-Inputs!Z1533","v":0},{"$f":"-Inputs!AA1533","v":0},{"$f":"-Inputs!AB1533","v":0},{"$f":"-Inputs!AC1533","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1534","v":0},{"$f":"-Inputs!U1534","v":0},{"$f":"-Inputs!V1534","v":0},{"$f":"-Inputs!W1534","v":0},{"$f":"-Inputs!X1534","v":0},{"$f":"-Inputs!Y1534","v":0},{"$f":"-Inputs!Z1534","v":0},{"$f":"-Inputs!AA1534","v":0},{"$f":"-Inputs!AB1534","v":0},{"$f":"-Inputs!AC1534","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1535","v":0},{"$f":"-Inputs!U1535","v":0},{"$f":"-Inputs!V1535","v":0},{"$f":"-Inputs!W1535","v":0},{"$f":"-Inputs!X1535","v":0},{"$f":"-Inputs!Y1535","v":0},{"$f":"-Inputs!Z1535","v":0},{"$f":"-Inputs!AA1535","v":0},{"$f":"-Inputs!AB1535","v":0},{"$f":"-Inputs!AC1535","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1536","v":0},{"$f":"-Inputs!U1536","v":0},{"$f":"-Inputs!V1536","v":0},{"$f":"-Inputs!W1536","v":0},{"$f":"-Inputs!X1536","v":0},{"$f":"-Inputs!Y1536","v":0},{"$f":"-Inputs!Z1536","v":0},{"$f":"-Inputs!AA1536","v":0},{"$f":"-Inputs!AB1536","v":0},{"$f":"-Inputs!AC1536","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1537","v":0},{"$f":"-Inputs!U1537","v":0},{"$f":"-Inputs!V1537","v":0},{"$f":"-Inputs!W1537","v":0},{"$f":"-Inputs!X1537","v":0},{"$f":"-Inputs!Y1537","v":0},{"$f":"-Inputs!Z1537","v":0},{"$f":"-Inputs!AA1537","v":0},{"$f":"-Inputs!AB1537","v":0},{"$f":"-Inputs!AC1537","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1538","v":0},{"$f":"-Inputs!U1538","v":0},{"$f":"-Inputs!V1538","v":0},{"$f":"-Inputs!W1538","v":0},{"$f":"-Inputs!X1538","v":0},{"$f":"-Inputs!Y1538","v":0},{"$f":"-Inputs!Z1538","v":0},{"$f":"-Inputs!AA1538","v":0},{"$f":"-Inputs!AB1538","v":0},{"$f":"-Inputs!AC1538","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1539","v":0},{"$f":"-Inputs!U1539","v":0},{"$f":"-Inputs!V1539","v":0},{"$f":"-Inputs!W1539","v":0},{"$f":"-Inputs!X1539","v":0},{"$f":"-Inputs!Y1539","v":0},{"$f":"-Inputs!Z1539","v":0},{"$f":"-Inputs!AA1539","v":0},{"$f":"-Inputs!AB1539","v":0},{"$f":"-Inputs!AC1539","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1540","v":0},{"$f":"-Inputs!U1540","v":0},{"$f":"-Inputs!V1540","v":0},{"$f":"-Inputs!W1540","v":0},{"$f":"-Inputs!X1540","v":0},{"$f":"-Inputs!Y1540","v":0},{"$f":"-Inputs!Z1540","v":0},{"$f":"-Inputs!AA1540","v":0},{"$f":"-Inputs!AB1540","v":0},{"$f":"-Inputs!AC1540","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1541","v":0},{"$f":"-Inputs!U1541","v":0},{"$f":"-Inputs!V1541","v":0},{"$f":"-Inputs!W1541","v":0},{"$f":"-Inputs!X1541","v":0},{"$f":"-Inputs!Y1541","v":0},{"$f":"-Inputs!Z1541","v":0},{"$f":"-Inputs!AA1541","v":0},{"$f":"-Inputs!AB1541","v":0},{"$f":"-Inputs!AC1541","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1542","v":0},{"$f":"-Inputs!U1542","v":0},{"$f":"-Inputs!V1542","v":0},{"$f":"-Inputs!W1542","v":0},{"$f":"-Inputs!X1542","v":0},{"$f":"-Inputs!Y1542","v":0},{"$f":"-Inputs!Z1542","v":0},{"$f":"-Inputs!AA1542","v":0},{"$f":"-Inputs!AB1542","v":0},{"$f":"-Inputs!AC1542","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1000","v":-8.6081778383519623E-3},{"$f":"-Inputs!N1000","v":-4.417502062949427E-7},{"$f":"-Inputs!O1000","v":-4.417502062949427E-7},{"$f":"-Inputs!P1000","v":-4.417502062949427E-7},{"$f":"-Inputs!Q1000","v":-4.417502062949427E-7},{"$f":"-Inputs!R1000","v":-4.417502062949427E-7},{"$f":"-Inputs!S1000","v":-4.417502062949427E-7},{"$f":"-Inputs!T1000","v":0},{"$f":"-Inputs!U1000","v":0},{"$f":"-Inputs!V1000","v":0},{"$f":"-Inputs!W1000","v":0},{"$f":"-Inputs!X1000","v":0},{"$f":"-Inputs!Y1000","v":0},{"$f":"-Inputs!Z1000","v":0},{"$f":"-Inputs!AA1000","v":0},{"$f":"-Inputs!AB1000","v":0},{"$f":"-Inputs!AC1000","v":0}]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1001","v":-0.10267295913341591},{"$f":"-Inputs!N1001","v":0},{"$f":"-Inputs!O1001","v":0},{"$f":"-Inputs!P1001","v":0},{"$f":"-Inputs!Q1001","v":0},{"$f":"-Inputs!R1001","v":0},{"$f":"-Inputs!S1001","v":0},{"$f":"-Inputs!T1001","v":0},{"$f":"-Inputs!U1001","v":0},{"$f":"-Inputs!V1001","v":0},{"$f":"-Inputs!W1001","v":0},{"$f":"-Inputs!X1001","v":0},{"$f":"-Inputs!Y1001","v":0},{"$f":"-Inputs!Z1001","v":0},{"$f":"-Inputs!AA1001","v":0},{"$f":"-Inputs!AB1001","v":0},{"$f":"-Inputs!AC1001","v":0}]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1002","v":-1.6831632644822279E-3},{"$f":"-Inputs!N1002","v":9.2934852555699612E-4},{"$f":"-Inputs!O1002","v":9.2934852555699612E-4},{"$f":"-Inputs!P1002","v":9.2934852555699612E-4},{"$f":"-Inputs!Q1002","v":9.2934852555699612E-4},{"$f":"-Inputs!R1002","v":9.2934852555699612E-4},{"$f":"-Inputs!S1002","v":9.2934852555699612E-4},{"$f":"-Inputs!T1002","v":0},{"$f":"-Inputs!U1002","v":0},{"$f":"-Inputs!V1002","v":0},{"$f":"-Inputs!W1002","v":0},{"$f":"-Inputs!X1002","v":0},{"$f":"-Inputs!Y1002","v":0},{"$f":"-Inputs!Z1002","v":0},{"$f":"-Inputs!AA1002","v":0},{"$f":"-Inputs!AB1002","v":0},{"$f":"-Inputs!AC1002","v":0}]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1003","v":-0.2648176869452038},{"$f":"-Inputs!N1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!O1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!P1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!Q1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!R1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!S1003","v":-4.4881798043164743E-2},{"$f":"-Inputs!T1003","v":-3.5319368090902192E-2},{"$f":"-Inputs!U1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!V1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!W1003","v":-3.5319368090902199E-2},{"$f":"-Inputs!X1003","v":-3.5319368090902206E-2},{"$f":"-Inputs!Y1003","v":-3.5319368090902171E-2},{"$f":"-Inputs!Z1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AA1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AB1003","v":-3.5319368090902165E-2},{"$f":"-Inputs!AC1003","v":-3.5319368090902165E-2}]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1004","v":0},{"$f":"-Inputs!N1004","v":0},{"$f":"-Inputs!O1004","v":0},{"$f":"-Inputs!P1004","v":0},{"$f":"-Inputs!Q1004","v":0},{"$f":"-Inputs!R1004","v":0},{"$f":"-Inputs!S1004","v":0},{"$f":"-Inputs!T1004","v":0},{"$f":"-Inputs!U1004","v":0},{"$f":"-Inputs!V1004","v":0},{"$f":"-Inputs!W1004","v":0},{"$f":"-Inputs!X1004","v":0},{"$f":"-Inputs!Y1004","v":0},{"$f":"-Inputs!Z1004","v":0},{"$f":"-Inputs!AA1004","v":0},{"$f":"-Inputs!AB1004","v":0},{"$f":"-Inputs!AC1004","v":0}]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1005","v":0},{"$f":"-Inputs!N1005","v":0},{"$f":"-Inputs!O1005","v":0},{"$f":"-Inputs!P1005","v":0},{"$f":"-Inputs!Q1005","v":0},{"$f":"-Inputs!R1005","v":0},{"$f":"-Inputs!S1005","v":0},{"$f":"-Inputs!T1005","v":0},{"$f":"-Inputs!U1005","v":0},{"$f":"-Inputs!V1005","v":0},{"$f":"-Inputs!W1005","v":0},{"$f":"-Inputs!X1005","v":0},{"$f":"-Inputs!Y1005","v":0},{"$f":"-Inputs!Z1005","v":0},{"$f":"-Inputs!AA1005","v":0},{"$f":"-Inputs!AB1005","v":0},{"$f":"-Inputs!AC1005","v":0}]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1006","v":0},{"$f":"-Inputs!N1006","v":0},{"$f":"-Inputs!O1006","v":0},{"$f":"-Inputs!P1006","v":0},{"$f":"-Inputs!Q1006","v":0},{"$f":"-Inputs!R1006","v":0},{"$f":"-Inputs!S1006","v":0},{"$f":"-Inputs!T1006","v":0},{"$f":"-Inputs!U1006","v":0},{"$f":"-Inputs!V1006","v":0},{"$f":"-Inputs!W1006","v":0},{"$f":"-Inputs!X1006","v":0},{"$f":"-Inputs!Y1006","v":0},{"$f":"-Inputs!Z1006","v":0},{"$f":"-Inputs!AA1006","v":0},{"$f":"-Inputs!AB1006","v":0},{"$f":"-Inputs!AC1006","v":0}]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1007","v":0},{"$f":"-Inputs!N1007","v":0},{"$f":"-Inputs!O1007","v":0},{"$f":"-Inputs!P1007","v":0},{"$f":"-Inputs!Q1007","v":0},{"$f":"-Inputs!R1007","v":0},{"$f":"-Inputs!S1007","v":0},{"$f":"-Inputs!T1007","v":0},{"$f":"-Inputs!U1007","v":0},{"$f":"-Inputs!V1007","v":0},{"$f":"-Inputs!W1007","v":0},{"$f":"-Inputs!X1007","v":0},{"$f":"-Inputs!Y1007","v":0},{"$f":"-Inputs!Z1007","v":0},{"$f":"-Inputs!AA1007","v":0},{"$f":"-Inputs!AB1007","v":0},{"$f":"-Inputs!AC1007","v":0}]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1008","v":0},{"$f":"-Inputs!N1008","v":0},{"$f":"-Inputs!O1008","v":0},{"$f":"-Inputs!P1008","v":0},{"$f":"-Inputs!Q1008","v":0},{"$f":"-Inputs!R1008","v":0},{"$f":"-Inputs!S1008","v":0},{"$f":"-Inputs!T1008","v":0},{"$f":"-Inputs!U1008","v":0},{"$f":"-Inputs!V1008","v":0},{"$f":"-Inputs!W1008","v":0},{"$f":"-Inputs!X1008","v":0},{"$f":"-Inputs!Y1008","v":0},{"$f":"-Inputs!Z1008","v":0},{"$f":"-Inputs!AA1008","v":0},{"$f":"-Inputs!AB1008","v":0},{"$f":"-Inputs!AC1008","v":0}]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1009","v":0},{"$f":"-Inputs!N1009","v":0},{"$f":"-Inputs!O1009","v":0},{"$f":"-Inputs!P1009","v":0},{"$f":"-Inputs!Q1009","v":0},{"$f":"-Inputs!R1009","v":0},{"$f":"-Inputs!S1009","v":0},{"$f":"-Inputs!T1009","v":0},{"$f":"-Inputs!U1009","v":0},{"$f":"-Inputs!V1009","v":0},{"$f":"-Inputs!W1009","v":0},{"$f":"-Inputs!X1009","v":0},{"$f":"-Inputs!Y1009","v":0},{"$f":"-Inputs!Z1009","v":0},{"$f":"-Inputs!AA1009","v":0},{"$f":"-Inputs!AB1009","v":0},{"$f":"-Inputs!AC1009","v":0}]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.37778198718145389},{"$f":"SUM(N598:N607)","v":-4.3952891267814043E-2},-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-4.3952891267814043E-2,-3.5319368090902192E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902199E-2,-3.5319368090902206E-2,{"$f":"SUM(Y598:Y607)","v":-3.5319368090902171E-2},-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2,-3.5319368090902165E-2]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.0922514440645993E-5},-8.5772553239113168E-3,-8.5776970741176118E-3,-8.5781388243239068E-3,-8.5785805745302018E-3,-8.5790223247364968E-3,-8.5794640749427917E-3,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"MAX(Y562+Y574+Y586+Y598,0)","v":0},{"$f":"Z562+Z574+Z586+Z598","v":0},0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.16792048732523865,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,-0.27059344645865457,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-4.6467426277849805E-2,-4.8150589542332034E-2,-4.7221241016775037E-2,-4.629189249121804E-2,-4.5362543965661042E-2,-4.4433195440104045E-2,-4.3503846914547048E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.3464539412949426,1.0816362543497386,1.0367544563065738,0.99187265826340909,0.94699086022024437,0.90210906217707965,0.85722726413391492,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"MAX(Y570+Y582+Y594+Y606,0)","v":0},{"$f":"Z570+Z582+Z594+Z606","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y571+Y583+Y595+Y607,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.1320969502062947},{"$f":"SUM(M610:M619)","v":0.75431496302484069},0.71036207175702659,0.6664091804892126,0.62245628922139851,0.57850339795358452,0.53455050668577053,0.8123454660907502,0.77702609799984801,0.74170672990894582,0.70638736181804362,0.67106799372714143,0.63574862563623924,0.60042925754533705,0.56510988945443485,0.52979052136353266,0.49447115327263047,0.45915178518172828]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-8.5799058251490867E-3}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27059344645865457]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2574498388990051E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.32174785067279377}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,N636-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,N640-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,N641-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,N645-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},0.88574910815214025,0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,0.80982775602481372,0.79717419733692596,0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,0.73390640389748718,0.72125284520959942,0.70859928652171167,0.69594572783382391]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L697","v":0},0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.25068993383331162,0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,0.19619212213041781,0.18529255978983905,0.17439299744926029,0.16349343510868153]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L698","v":0},2.3818461893232472,2.3342092655367823,2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,2.048387722817993,2.0007507990315281,1.9531138752450632,1.9054769514585983,1.8578400276721334,1.8102031038856685,1.7625661800992036,1.7149292563127387,1.6672923325262738]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L699","v":0},1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,0.52330924984545879]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"L701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"L702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L703","v":0},{"$f":"M703","v":0},{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0}]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":4.814526421742789},4.7113912183319862,4.6082560149211833,4.5051208115103796,4.4019856080995767,4.2988504046887739,4.1957152012779702,3.9304891208716133,3.8164543551202312,3.7024195893688496,3.588384823617468,3.474350057866086,3.3682727297281239,3.2621954015901622,3.1561180734522001,3.050040745314238]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":0.88574910815214025}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.26158949617389038}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.3818461893232472}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.2853416280935113}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":4.814526421742789}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1545","v":0},{"$f":"-Inputs!U1545","v":0},{"$f":"-Inputs!V1545","v":0},{"$f":"-Inputs!W1545","v":0},{"$f":"-Inputs!X1545","v":0},{"$f":"-Inputs!Y1545","v":0},{"$f":"-Inputs!Z1545","v":0},{"$f":"-Inputs!AA1545","v":0},{"$f":"-Inputs!AB1545","v":0},{"$f":"-Inputs!AC1545","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1546","v":0},{"$f":"-Inputs!U1546","v":0},{"$f":"-Inputs!V1546","v":0},{"$f":"-Inputs!W1546","v":0},{"$f":"-Inputs!X1546","v":0},{"$f":"-Inputs!Y1546","v":0},{"$f":"-Inputs!Z1546","v":0},{"$f":"-Inputs!AA1546","v":0},{"$f":"-Inputs!AB1546","v":0},{"$f":"-Inputs!AC1546","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1547","v":0},{"$f":"-Inputs!U1547","v":0},{"$f":"-Inputs!V1547","v":0},{"$f":"-Inputs!W1547","v":0},{"$f":"-Inputs!X1547","v":0},{"$f":"-Inputs!Y1547","v":0},{"$f":"-Inputs!Z1547","v":0},{"$f":"-Inputs!AA1547","v":0},{"$f":"-Inputs!AB1547","v":0},{"$f":"-Inputs!AC1547","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1548","v":-0.15119131465497551},{"$f":"-Inputs!U1548","v":0},{"$f":"-Inputs!V1548","v":0},{"$f":"-Inputs!W1548","v":0},{"$f":"-Inputs!X1548","v":0},{"$f":"-Inputs!Y1548","v":0},{"$f":"-Inputs!Z1548","v":0},{"$f":"-Inputs!AA1548","v":0},{"$f":"-Inputs!AB1548","v":0},{"$f":"-Inputs!AC1548","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1549","v":0},{"$f":"-Inputs!U1549","v":0},{"$f":"-Inputs!V1549","v":0},{"$f":"-Inputs!W1549","v":0},{"$f":"-Inputs!X1549","v":0},{"$f":"-Inputs!Y1549","v":0},{"$f":"-Inputs!Z1549","v":0},{"$f":"-Inputs!AA1549","v":0},{"$f":"-Inputs!AB1549","v":0},{"$f":"-Inputs!AC1549","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1550","v":0},{"$f":"-Inputs!U1550","v":0},{"$f":"-Inputs!V1550","v":0},{"$f":"-Inputs!W1550","v":0},{"$f":"-Inputs!X1550","v":0},{"$f":"-Inputs!Y1550","v":0},{"$f":"-Inputs!Z1550","v":0},{"$f":"-Inputs!AA1550","v":0},{"$f":"-Inputs!AB1550","v":0},{"$f":"-Inputs!AC1550","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1551","v":0},{"$f":"-Inputs!U1551","v":0},{"$f":"-Inputs!V1551","v":0},{"$f":"-Inputs!W1551","v":0},{"$f":"-Inputs!X1551","v":0},{"$f":"-Inputs!Y1551","v":0},{"$f":"-Inputs!Z1551","v":0},{"$f":"-Inputs!AA1551","v":0},{"$f":"-Inputs!AB1551","v":0},{"$f":"-Inputs!AC1551","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1552","v":0},{"$f":"-Inputs!U1552","v":0},{"$f":"-Inputs!V1552","v":0},{"$f":"-Inputs!W1552","v":0},{"$f":"-Inputs!X1552","v":0},{"$f":"-Inputs!Y1552","v":0},{"$f":"-Inputs!Z1552","v":0},{"$f":"-Inputs!AA1552","v":0},{"$f":"-Inputs!AB1552","v":0},{"$f":"-Inputs!AC1552","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1553","v":0},{"$f":"-Inputs!U1553","v":0},{"$f":"-Inputs!V1553","v":0},{"$f":"-Inputs!W1553","v":0},{"$f":"-Inputs!X1553","v":0},{"$f":"-Inputs!Y1553","v":0},{"$f":"-Inputs!Z1553","v":0},{"$f":"-Inputs!AA1553","v":0},{"$f":"-Inputs!AB1553","v":0},{"$f":"-Inputs!AC1553","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1554","v":0},{"$f":"-Inputs!U1554","v":0},{"$f":"-Inputs!V1554","v":0},{"$f":"-Inputs!W1554","v":0},{"$f":"-Inputs!X1554","v":0},{"$f":"-Inputs!Y1554","v":0},{"$f":"-Inputs!Z1554","v":0},{"$f":"-Inputs!AA1554","v":0},{"$f":"-Inputs!AB1554","v":0},{"$f":"-Inputs!AC1554","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.15119131465497551},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!O1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!P1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Q1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!R1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!S1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!T1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!U1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!V1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!W1012","v":-1.2653558687887713E-2},{"$f":"-Inputs!X1012","v":-1.2653558687887711E-2},{"$f":"-Inputs!Y1012","v":-1.2653558687887718E-2},{"$f":"-Inputs!Z1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!AA1012","v":-1.2653558687887714E-2},{"$f":"-Inputs!AB1012","v":-1.2653558687887716E-2},{"$f":"-Inputs!AC1012","v":-1.2653558687887718E-2}]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1013","v":0},{"$f":"-Inputs!O1013","v":0},{"$f":"-Inputs!P1013","v":0},{"$f":"-Inputs!Q1013","v":0},{"$f":"-Inputs!R1013","v":0},{"$f":"-Inputs!S1013","v":0},{"$f":"-Inputs!T1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!U1013","v":-1.0899562340578766E-2},{"$f":"-Inputs!V1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!W1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!X1013","v":-1.0899562340578768E-2},{"$f":"-Inputs!Y1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!Z1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AA1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AB1013","v":-1.0899562340578763E-2},{"$f":"-Inputs!AC1013","v":-1.0899562340578763E-2}]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!O1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!P1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!Q1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!R1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!S1014","v":-4.7636923786464939E-2},{"$f":"-Inputs!T1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!U1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!V1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!W1014","v":-4.7636923786464953E-2},{"$f":"-Inputs!X1014","v":-4.763692378646496E-2},{"$f":"-Inputs!Y1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!Z1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AA1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AB1014","v":-4.7636923786464933E-2},{"$f":"-Inputs!AC1014","v":-4.7636923786464933E-2}]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!O1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!P1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!Q1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!R1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!S1015","v":-4.2844720936450371E-2},{"$f":"-Inputs!T1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!U1015","v":-4.2844720936450385E-2},{"$f":"-Inputs!V1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!W1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!X1015","v":-4.2844720936450392E-2},{"$f":"-Inputs!Y1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!Z1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AA1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AB1015","v":-3.4887283323030607E-2},{"$f":"-Inputs!AC1015","v":-3.4887283323030607E-2}]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1016","v":0},{"$f":"-Inputs!O1016","v":0},{"$f":"-Inputs!P1016","v":0},{"$f":"-Inputs!Q1016","v":0},{"$f":"-Inputs!R1016","v":0},{"$f":"-Inputs!S1016","v":0},{"$f":"-Inputs!T1016","v":0},{"$f":"-Inputs!U1016","v":0},{"$f":"-Inputs!V1016","v":0},{"$f":"-Inputs!W1016","v":0},{"$f":"-Inputs!X1016","v":0},{"$f":"-Inputs!Y1016","v":0},{"$f":"-Inputs!Z1016","v":0},{"$f":"-Inputs!AA1016","v":0},{"$f":"-Inputs!AB1016","v":0},{"$f":"-Inputs!AC1016","v":0}]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1017","v":0},{"$f":"-Inputs!O1017","v":0},{"$f":"-Inputs!P1017","v":0},{"$f":"-Inputs!Q1017","v":0},{"$f":"-Inputs!R1017","v":0},{"$f":"-Inputs!S1017","v":0},{"$f":"-Inputs!T1017","v":0},{"$f":"-Inputs!U1017","v":0},{"$f":"-Inputs!V1017","v":0},{"$f":"-Inputs!W1017","v":0},{"$f":"-Inputs!X1017","v":0},{"$f":"-Inputs!Y1017","v":0},{"$f":"-Inputs!Z1017","v":0},{"$f":"-Inputs!AA1017","v":0},{"$f":"-Inputs!AB1017","v":0},{"$f":"-Inputs!AC1017","v":0}]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1018","v":0},{"$f":"-Inputs!O1018","v":0},{"$f":"-Inputs!P1018","v":0},{"$f":"-Inputs!Q1018","v":0},{"$f":"-Inputs!R1018","v":0},{"$f":"-Inputs!S1018","v":0},{"$f":"-Inputs!T1018","v":0},{"$f":"-Inputs!U1018","v":0},{"$f":"-Inputs!V1018","v":0},{"$f":"-Inputs!W1018","v":0},{"$f":"-Inputs!X1018","v":0},{"$f":"-Inputs!Y1018","v":0},{"$f":"-Inputs!Z1018","v":0},{"$f":"-Inputs!AA1018","v":0},{"$f":"-Inputs!AB1018","v":0},{"$f":"-Inputs!AC1018","v":0}]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1019","v":0},{"$f":"-Inputs!O1019","v":0},{"$f":"-Inputs!P1019","v":0},{"$f":"-Inputs!Q1019","v":0},{"$f":"-Inputs!R1019","v":0},{"$f":"-Inputs!S1019","v":0},{"$f":"-Inputs!T1019","v":0},{"$f":"-Inputs!U1019","v":0},{"$f":"-Inputs!V1019","v":0},{"$f":"-Inputs!W1019","v":0},{"$f":"-Inputs!X1019","v":0},{"$f":"-Inputs!Y1019","v":0},{"$f":"-Inputs!Z1019","v":0},{"$f":"-Inputs!AA1019","v":0},{"$f":"-Inputs!AB1019","v":0},{"$f":"-Inputs!AC1019","v":0}]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1020","v":0},{"$f":"-Inputs!O1020","v":0},{"$f":"-Inputs!P1020","v":0},{"$f":"-Inputs!Q1020","v":0},{"$f":"-Inputs!R1020","v":0},{"$f":"-Inputs!S1020","v":0},{"$f":"-Inputs!T1020","v":0},{"$f":"-Inputs!U1020","v":0},{"$f":"-Inputs!V1020","v":0},{"$f":"-Inputs!W1020","v":0},{"$f":"-Inputs!X1020","v":0},{"$f":"-Inputs!Y1020","v":0},{"$f":"-Inputs!Z1020","v":0},{"$f":"-Inputs!AA1020","v":0},{"$f":"-Inputs!AB1020","v":0},{"$f":"-Inputs!AC1020","v":0}]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1021","v":0},{"$f":"-Inputs!O1021","v":0},{"$f":"-Inputs!P1021","v":0},{"$f":"-Inputs!Q1021","v":0},{"$f":"-Inputs!R1021","v":0},{"$f":"-Inputs!S1021","v":0},{"$f":"-Inputs!T1021","v":0},{"$f":"-Inputs!U1021","v":0},{"$f":"-Inputs!V1021","v":0},{"$f":"-Inputs!W1021","v":0},{"$f":"-Inputs!X1021","v":0},{"$f":"-Inputs!Y1021","v":0},{"$f":"-Inputs!Z1021","v":0},{"$f":"-Inputs!AA1021","v":0},{"$f":"-Inputs!AB1021","v":0},{"$f":"-Inputs!AC1021","v":0}]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.10313520341080304},{"$f":"SUM(O684:O693)","v":-0.10313520341080304},-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.10313520341080304,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,-0.11403476575138183,{"$f":"SUM(Y684:Y693)","v":-0.10607732813796202},-0.10607732813796202,-0.10607732813796202,-0.10607732813796202,-0.10607732813796202]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":0.88574910815214025},0.8730955494642525,0.86044199077636474,0.84778843208847698,0.83513487340058923,0.82248131471270147,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.80982775602481372},{"$f":"T648+T660+T672+T684","v":0.79717419733692596},0.7845206386490382,0.77186707996115045,0.75921352127326269,0.74655996258537494,{"$f":"MAX(Y648+Y660+Y672+Y684,0)","v":0.73390640389748718},{"$f":"Z648+Z660+Z672+Z684","v":0.72125284520959942},0.70859928652171167,0.69594572783382391,0.68329216914593616]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.26158949617389038,0.25068993383331162,0.23979037149273286,0.2288908091521541,0.21799124681157533,0.20709168447099657,0.19619212213041781,0.18529255978983905,0.17439299744926029,0.16349343510868153,0.15259387276810277]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.3818461893232472,2.3342092655367823,2.2865723417503174,2.2389354179638525,2.1912984941773876,2.1436615703909228,2.0960246466044579,2.048387722817993,2.0007507990315281,1.9531138752450632,1.9054769514585983,1.8578400276721334,1.8102031038856685,1.7625661800992036,1.7149292563127387,1.6672923325262738,1.619655408739809]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.2853416280935113,1.2424969071570608,1.1996521862206104,1.15680746528416,1.1139627443477096,1.0711180234112592,1.0282733024748087,0.83423726688338284,0.79139254594693242,0.748547825010482,0.70570310407403158,0.66285838313758116,0.62797109981455057,0.59308381649151998,0.55819653316848938,0.52330924984545879,0.4884219665224282]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"MAX(Y656+Y668+Y680+Y692,0)","v":0},{"$f":"Z656+Z668+Z680+Z692","v":0},0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y657+Y669+Y681+Y693,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":4.814526421742789},{"$f":"SUM(N696:N705)","v":4.7113912183319862},4.6082560149211833,4.5051208115103796,4.4019856080995767,4.2988504046887739,4.1957152012779702,3.9304891208716133,3.8164543551202312,3.7024195893688496,3.588384823617468,3.474350057866086,3.3682727297281239,3.2621954015901622,3.1561180734522001,3.050040745314238,2.9439634171762759]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,O726-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,O727-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},10.310327131890235,10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},57.166591166546795,57.07310395543351,56.979616744320225,56.88612953320694,56.792642322093656,56.699155110980371,54.431188906541152,52.163222702101933,49.895256497662714,47.627290293223496,45.359324088784277,43.091357884345058,40.823391679905839,38.55542547546662,36.287459271027402]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},4.8828499313290319,4.6922716239306572,4.5016933165322826,4.3111150091339079,4.1205367017355332,3.929958394337159,3.7727600585636725,3.5362435766646918,3.3790452408912053,3.2218469051177188,3.0646485693442322,2.9114161408770203,2.7581837124098083,2.6049512839425963,2.4517188554753844]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0}]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":72.359768229766061},71.951881628832609,71.543995027899186,71.136108426965748,70.728221826032311,70.481181366892898,67.904446551886721,65.248393590755043,62.671658775748867,60.094923960742705,57.518189145736528,54.945420238036633,52.37265133033673,49.799882422636834,47.227113514936939]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$229","v":10.310327131890235}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$230","v":57.166591166546795}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$231","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$232","v":4.8828499313290319}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$233","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$234","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$235","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$236","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$237","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$238","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":72.359768229766061}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1557","v":0},{"$f":"-Inputs!P1557","v":0},{"$f":"-Inputs!Q1557","v":0},{"$f":"-Inputs!R1557","v":0},{"$f":"-Inputs!S1557","v":0},{"$f":"-Inputs!T1557","v":0},{"$f":"-Inputs!U1557","v":0},{"$f":"-Inputs!V1557","v":0},{"$f":"-Inputs!W1557","v":0},{"$f":"-Inputs!X1557","v":0},{"$f":"-Inputs!Y1557","v":0},{"$f":"-Inputs!Z1557","v":0},{"$f":"-Inputs!AA1557","v":0},{"$f":"-Inputs!AB1557","v":0},{"$f":"-Inputs!AC1557","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1558","v":0},{"$f":"-Inputs!P1558","v":0},{"$f":"-Inputs!Q1558","v":0},{"$f":"-Inputs!R1558","v":0},{"$f":"-Inputs!S1558","v":0},{"$f":"-Inputs!T1558","v":0},{"$f":"-Inputs!U1558","v":0},{"$f":"-Inputs!V1558","v":0},{"$f":"-Inputs!W1558","v":0},{"$f":"-Inputs!X1558","v":0},{"$f":"-Inputs!Y1558","v":0},{"$f":"-Inputs!Z1558","v":0},{"$f":"-Inputs!AA1558","v":0},{"$f":"-Inputs!AB1558","v":0},{"$f":"-Inputs!AC1558","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1559","v":0},{"$f":"-Inputs!P1559","v":0},{"$f":"-Inputs!Q1559","v":0},{"$f":"-Inputs!R1559","v":0},{"$f":"-Inputs!S1559","v":0},{"$f":"-Inputs!T1559","v":0},{"$f":"-Inputs!U1559","v":0},{"$f":"-Inputs!V1559","v":0},{"$f":"-Inputs!W1559","v":0},{"$f":"-Inputs!X1559","v":0},{"$f":"-Inputs!Y1559","v":0},{"$f":"-Inputs!Z1559","v":0},{"$f":"-Inputs!AA1559","v":0},{"$f":"-Inputs!AB1559","v":0},{"$f":"-Inputs!AC1559","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1560","v":0},{"$f":"-Inputs!P1560","v":0},{"$f":"-Inputs!Q1560","v":0},{"$f":"-Inputs!R1560","v":0},{"$f":"-Inputs!S1560","v":0},{"$f":"-Inputs!T1560","v":0},{"$f":"-Inputs!U1560","v":-7.9318146125494038E-2},{"$f":"-Inputs!V1560","v":0},{"$f":"-Inputs!W1560","v":0},{"$f":"-Inputs!X1560","v":0},{"$f":"-Inputs!Y1560","v":0},{"$f":"-Inputs!Z1560","v":0},{"$f":"-Inputs!AA1560","v":0},{"$f":"-Inputs!AB1560","v":0},{"$f":"-Inputs!AC1560","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1561","v":0},{"$f":"-Inputs!P1561","v":0},{"$f":"-Inputs!Q1561","v":0},{"$f":"-Inputs!R1561","v":0},{"$f":"-Inputs!S1561","v":0},{"$f":"-Inputs!T1561","v":0},{"$f":"-Inputs!U1561","v":0},{"$f":"-Inputs!V1561","v":0},{"$f":"-Inputs!W1561","v":0},{"$f":"-Inputs!X1561","v":0},{"$f":"-Inputs!Y1561","v":0},{"$f":"-Inputs!Z1561","v":0},{"$f":"-Inputs!AA1561","v":0},{"$f":"-Inputs!AB1561","v":0},{"$f":"-Inputs!AC1561","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1562","v":0},{"$f":"-Inputs!P1562","v":0},{"$f":"-Inputs!Q1562","v":0},{"$f":"-Inputs!R1562","v":0},{"$f":"-Inputs!S1562","v":0},{"$f":"-Inputs!T1562","v":0},{"$f":"-Inputs!U1562","v":0},{"$f":"-Inputs!V1562","v":0},{"$f":"-Inputs!W1562","v":0},{"$f":"-Inputs!X1562","v":0},{"$f":"-Inputs!Y1562","v":0},{"$f":"-Inputs!Z1562","v":0},{"$f":"-Inputs!AA1562","v":0},{"$f":"-Inputs!AB1562","v":0},{"$f":"-Inputs!AC1562","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1563","v":0},{"$f":"-Inputs!P1563","v":0},{"$f":"-Inputs!Q1563","v":0},{"$f":"-Inputs!R1563","v":0},{"$f":"-Inputs!S1563","v":0},{"$f":"-Inputs!T1563","v":0},{"$f":"-Inputs!U1563","v":0},{"$f":"-Inputs!V1563","v":0},{"$f":"-Inputs!W1563","v":0},{"$f":"-Inputs!X1563","v":0},{"$f":"-Inputs!Y1563","v":0},{"$f":"-Inputs!Z1563","v":0},{"$f":"-Inputs!AA1563","v":0},{"$f":"-Inputs!AB1563","v":0},{"$f":"-Inputs!AC1563","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1564","v":0},{"$f":"-Inputs!P1564","v":0},{"$f":"-Inputs!Q1564","v":0},{"$f":"-Inputs!R1564","v":0},{"$f":"-Inputs!S1564","v":0},{"$f":"-Inputs!T1564","v":0},{"$f":"-Inputs!U1564","v":0},{"$f":"-Inputs!V1564","v":0},{"$f":"-Inputs!W1564","v":0},{"$f":"-Inputs!X1564","v":0},{"$f":"-Inputs!Y1564","v":0},{"$f":"-Inputs!Z1564","v":0},{"$f":"-Inputs!AA1564","v":0},{"$f":"-Inputs!AB1564","v":0},{"$f":"-Inputs!AC1564","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1565","v":0},{"$f":"-Inputs!P1565","v":0},{"$f":"-Inputs!Q1565","v":0},{"$f":"-Inputs!R1565","v":0},{"$f":"-Inputs!S1565","v":0},{"$f":"-Inputs!T1565","v":0},{"$f":"-Inputs!U1565","v":0},{"$f":"-Inputs!V1565","v":0},{"$f":"-Inputs!W1565","v":0},{"$f":"-Inputs!X1565","v":0},{"$f":"-Inputs!Y1565","v":0},{"$f":"-Inputs!Z1565","v":0},{"$f":"-Inputs!AA1565","v":0},{"$f":"-Inputs!AB1565","v":0},{"$f":"-Inputs!AC1565","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1566","v":0},{"$f":"-Inputs!P1566","v":0},{"$f":"-Inputs!Q1566","v":0},{"$f":"-Inputs!R1566","v":0},{"$f":"-Inputs!S1566","v":0},{"$f":"-Inputs!T1566","v":0},{"$f":"-Inputs!U1566","v":0},{"$f":"-Inputs!V1566","v":0},{"$f":"-Inputs!W1566","v":0},{"$f":"-Inputs!X1566","v":0},{"$f":"-Inputs!Y1566","v":0},{"$f":"-Inputs!Z1566","v":0},{"$f":"-Inputs!AA1566","v":0},{"$f":"-Inputs!AB1566","v":0},{"$f":"-Inputs!AC1566","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},-7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!P1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!Q1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!R1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!S1024","v":-9.1651854062975269E-2},{"$f":"-Inputs!T1024","v":-0.15157027479346705},{"$f":"-Inputs!U1024","v":-0.15157027479346705},{"$f":"-Inputs!V1024","v":-0.15157027479346705},{"$f":"-Inputs!W1024","v":-0.15157027479346705},{"$f":"-Inputs!X1024","v":-0.15157027479346705},{"$f":"-Inputs!Y1024","v":-0.15157027479346707},{"$f":"-Inputs!Z1024","v":-0.15157027479346705},{"$f":"-Inputs!AA1024","v":-0.15157027479346705},{"$f":"-Inputs!AB1024","v":-0.15157027479346702},{"$f":"-Inputs!AC1024","v":-0.15157027479346702}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!P1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!Q1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!R1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!S1025","v":-9.3487211113281524E-2},{"$f":"-Inputs!T1025","v":-2.2679662044392161},{"$f":"-Inputs!U1025","v":-2.2679662044392161},{"$f":"-Inputs!V1025","v":-2.2679662044392161},{"$f":"-Inputs!W1025","v":-2.2679662044392157},{"$f":"-Inputs!X1025","v":-2.2679662044392157},{"$f":"-Inputs!Y1025","v":-2.2679662044392157},{"$f":"-Inputs!Z1025","v":-2.2679662044392157},{"$f":"-Inputs!AA1025","v":-2.2679662044392157},{"$f":"-Inputs!AB1025","v":-2.2679662044392157},{"$f":"-Inputs!AC1025","v":-2.2679662044392157}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!P1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!Q1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!R1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!S1026","v":-3.2169228358804869E-2},{"$f":"-Inputs!T1026","v":0},{"$f":"-Inputs!U1026","v":0},{"$f":"-Inputs!V1026","v":0},{"$f":"-Inputs!W1026","v":0},{"$f":"-Inputs!X1026","v":0},{"$f":"-Inputs!Y1026","v":0},{"$f":"-Inputs!Z1026","v":0},{"$f":"-Inputs!AA1026","v":0},{"$f":"-Inputs!AB1026","v":0},{"$f":"-Inputs!AC1026","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1027","v":-0.19057830739837428},{"$f":"-Inputs!P1027","v":-0.19057830739837428},{"$f":"-Inputs!Q1027","v":-0.19057830739837428},{"$f":"-Inputs!R1027","v":-0.19057830739837428},{"$f":"-Inputs!S1027","v":-0.19057830739837428},{"$f":"-Inputs!T1027","v":-0.15719833577348641},{"$f":"-Inputs!U1027","v":-0.15719833577348641},{"$f":"-Inputs!V1027","v":-0.15719833577348641},{"$f":"-Inputs!W1027","v":-0.15719833577348641},{"$f":"-Inputs!X1027","v":-0.15719833577348644},{"$f":"-Inputs!Y1027","v":-0.15323242846721175},{"$f":"-Inputs!Z1027","v":-0.15323242846721177},{"$f":"-Inputs!AA1027","v":-0.15323242846721177},{"$f":"-Inputs!AB1027","v":-0.1532324284672118},{"$f":"-Inputs!AC1027","v":-0.1532324284672118}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1028","v":0},{"$f":"-Inputs!P1028","v":0},{"$f":"-Inputs!Q1028","v":0},{"$f":"-Inputs!R1028","v":0},{"$f":"-Inputs!S1028","v":0},{"$f":"-Inputs!T1028","v":0},{"$f":"-Inputs!U1028","v":0},{"$f":"-Inputs!V1028","v":0},{"$f":"-Inputs!W1028","v":0},{"$f":"-Inputs!X1028","v":0},{"$f":"-Inputs!Y1028","v":0},{"$f":"-Inputs!Z1028","v":0},{"$f":"-Inputs!AA1028","v":0},{"$f":"-Inputs!AB1028","v":0},{"$f":"-Inputs!AC1028","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1029","v":0},{"$f":"-Inputs!P1029","v":0},{"$f":"-Inputs!Q1029","v":0},{"$f":"-Inputs!R1029","v":0},{"$f":"-Inputs!S1029","v":0},{"$f":"-Inputs!T1029","v":0},{"$f":"-Inputs!U1029","v":0},{"$f":"-Inputs!V1029","v":0},{"$f":"-Inputs!W1029","v":0},{"$f":"-Inputs!X1029","v":0},{"$f":"-Inputs!Y1029","v":0},{"$f":"-Inputs!Z1029","v":0},{"$f":"-Inputs!AA1029","v":0},{"$f":"-Inputs!AB1029","v":0},{"$f":"-Inputs!AC1029","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1030","v":0},{"$f":"-Inputs!P1030","v":0},{"$f":"-Inputs!Q1030","v":0},{"$f":"-Inputs!R1030","v":0},{"$f":"-Inputs!S1030","v":0},{"$f":"-Inputs!T1030","v":0},{"$f":"-Inputs!U1030","v":0},{"$f":"-Inputs!V1030","v":0},{"$f":"-Inputs!W1030","v":0},{"$f":"-Inputs!X1030","v":0},{"$f":"-Inputs!Y1030","v":0},{"$f":"-Inputs!Z1030","v":0},{"$f":"-Inputs!AA1030","v":0},{"$f":"-Inputs!AB1030","v":0},{"$f":"-Inputs!AC1030","v":0}]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1031","v":0},{"$f":"-Inputs!P1031","v":0},{"$f":"-Inputs!Q1031","v":0},{"$f":"-Inputs!R1031","v":0},{"$f":"-Inputs!S1031","v":0},{"$f":"-Inputs!T1031","v":0},{"$f":"-Inputs!U1031","v":0},{"$f":"-Inputs!V1031","v":0},{"$f":"-Inputs!W1031","v":0},{"$f":"-Inputs!X1031","v":0},{"$f":"-Inputs!Y1031","v":0},{"$f":"-Inputs!Z1031","v":0},{"$f":"-Inputs!AA1031","v":0},{"$f":"-Inputs!AB1031","v":0},{"$f":"-Inputs!AC1031","v":0}]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1032","v":0},{"$f":"-Inputs!P1032","v":0},{"$f":"-Inputs!Q1032","v":0},{"$f":"-Inputs!R1032","v":0},{"$f":"-Inputs!S1032","v":0},{"$f":"-Inputs!T1032","v":0},{"$f":"-Inputs!U1032","v":0},{"$f":"-Inputs!V1032","v":0},{"$f":"-Inputs!W1032","v":0},{"$f":"-Inputs!X1032","v":0},{"$f":"-Inputs!Y1032","v":0},{"$f":"-Inputs!Z1032","v":0},{"$f":"-Inputs!AA1032","v":0},{"$f":"-Inputs!AB1032","v":0},{"$f":"-Inputs!AC1032","v":0}]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1033","v":0},{"$f":"-Inputs!P1033","v":0},{"$f":"-Inputs!Q1033","v":0},{"$f":"-Inputs!R1033","v":0},{"$f":"-Inputs!S1033","v":0},{"$f":"-Inputs!T1033","v":0},{"$f":"-Inputs!U1033","v":0},{"$f":"-Inputs!V1033","v":0},{"$f":"-Inputs!W1033","v":0},{"$f":"-Inputs!X1033","v":0},{"$f":"-Inputs!Y1033","v":0},{"$f":"-Inputs!Z1033","v":0},{"$f":"-Inputs!AA1033","v":0},{"$f":"-Inputs!AB1033","v":0},{"$f":"-Inputs!AC1033","v":0}]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.40788660093343593},{"$f":"SUM(P770:P779)","v":-0.40788660093343593},-0.40788660093343593,-0.40788660093343593,-0.40788660093343593,-2.5767348150061697,-2.5767348150061697,-2.5767348150061697,-2.5767348150061693,-2.5767348150061693,{"$f":"SUM(Y770:Y779)","v":-2.5727689076998947},-2.5727689076998947,-2.5727689076998947,-2.5727689076998947,-2.5727689076998947]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":9.8520678615753567},{"$f":"T734+T746+T758+T770","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":8.9426462128145516},{"$f":"Z734+Z746+Z758+Z770","v":8.7910759380210841},8.6395056632276166,8.4879353884341491,8.3363651136406816]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,57.166591166546795,57.07310395543351,56.979616744320225,56.88612953320694,56.792642322093656,56.699155110980371,54.431188906541152,52.163222702101933,49.895256497662714,47.627290293223496,45.359324088784277,43.091357884345058,40.823391679905839,38.55542547546662,36.287459271027402,34.019493066588183]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,4.8828499313290319,4.6922716239306572,4.5016933165322826,4.3111150091339079,4.1205367017355332,3.929958394337159,3.7727600585636725,3.5362435766646918,3.3790452408912053,3.2218469051177188,3.0646485693442322,2.9114161408770203,2.7581837124098083,2.6049512839425963,2.4517188554753844,2.2984864270081724]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":72.359768229766061},{"$f":"SUM(O782:O791)","v":71.951881628832609},71.543995027899186,71.136108426965748,70.728221826032311,70.481181366892898,67.904446551886721,65.248393590755043,62.671658775748867,60.094923960742705,57.518189145736528,54.945420238036633,52.37265133033673,49.799882422636834,47.227113514936939,44.654344607237036]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16084614179402434]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,P812-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,P813-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},308.79470604469054,308.67772408337248,308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},206.46519524176284,203.19605944826401,199.92692365476518,196.65778786126634,193.38865206776751,185.86239672130935,178.42437164177983,170.9863465622503,163.54832148272078,156.11029640319126,148.67647276494404,141.24264912669682,133.8088254884496,126.37500185020239]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},1.0551464664516688,0.9040447664158614,0.75294306638005404,0.60184136634424668,0.45073966630843931,-1.572068787110994,-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,-2.3383756512520795,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N875","v":0},{"$f":"O875","v":0},{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0}]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":516.15406237609022},512.58174833284204,509.00943428959386,505.43712024634578,502.16616993349425,487.94548828211032,475.72473960304109,463.22107977542129,450.86758876587362,438.74060969382589,428.97354385532446,416.86810236557096,404.7626608758174,392.6572193860639]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$229","v":308.79470604469054}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$230","v":206.46519524176284}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$231","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$232","v":1.0551464664516688}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$233","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$234","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$235","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$236","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$237","v":-0.16098537681492889}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$238","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":516.15406237609022}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1569","v":0},{"$f":"-Inputs!Q1569","v":0},{"$f":"-Inputs!R1569","v":0},{"$f":"-Inputs!S1569","v":0},{"$f":"-Inputs!T1569","v":0},{"$f":"-Inputs!U1569","v":0},{"$f":"-Inputs!V1569","v":0},{"$f":"-Inputs!W1569","v":0},{"$f":"-Inputs!X1569","v":0},{"$f":"-Inputs!Y1569","v":0},{"$f":"-Inputs!Z1569","v":0},{"$f":"-Inputs!AA1569","v":0},{"$f":"-Inputs!AB1569","v":0},{"$f":"-Inputs!AC1569","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1570","v":0},{"$f":"-Inputs!Q1570","v":0},{"$f":"-Inputs!R1570","v":0},{"$f":"-Inputs!S1570","v":0},{"$f":"-Inputs!T1570","v":-8.8230266928635406E-2},{"$f":"-Inputs!U1570","v":0},{"$f":"-Inputs!V1570","v":0},{"$f":"-Inputs!W1570","v":0},{"$f":"-Inputs!X1570","v":0},{"$f":"-Inputs!Y1570","v":0},{"$f":"-Inputs!Z1570","v":0},{"$f":"-Inputs!AA1570","v":0},{"$f":"-Inputs!AB1570","v":0},{"$f":"-Inputs!AC1570","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1571","v":0},{"$f":"-Inputs!Q1571","v":0},{"$f":"-Inputs!R1571","v":0},{"$f":"-Inputs!S1571","v":0},{"$f":"-Inputs!T1571","v":0},{"$f":"-Inputs!U1571","v":0},{"$f":"-Inputs!V1571","v":0},{"$f":"-Inputs!W1571","v":0},{"$f":"-Inputs!X1571","v":0},{"$f":"-Inputs!Y1571","v":0},{"$f":"-Inputs!Z1571","v":0},{"$f":"-Inputs!AA1571","v":0},{"$f":"-Inputs!AB1571","v":0},{"$f":"-Inputs!AC1571","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1572","v":0},{"$f":"-Inputs!Q1572","v":0},{"$f":"-Inputs!R1572","v":0},{"$f":"-Inputs!S1572","v":0},{"$f":"-Inputs!T1572","v":-2.0054723124075702},{"$f":"-Inputs!U1572","v":-9.3769607021567281E-2},{"$f":"-Inputs!V1572","v":-0.3766807555721296},{"$f":"-Inputs!W1572","v":-0.22651193749993712},{"$f":"-Inputs!X1572","v":0},{"$f":"-Inputs!Y1572","v":0},{"$f":"-Inputs!Z1572","v":0},{"$f":"-Inputs!AA1572","v":0},{"$f":"-Inputs!AB1572","v":0},{"$f":"-Inputs!AC1572","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1573","v":0},{"$f":"-Inputs!Q1573","v":0},{"$f":"-Inputs!R1573","v":0},{"$f":"-Inputs!S1573","v":0},{"$f":"-Inputs!T1573","v":0},{"$f":"-Inputs!U1573","v":0},{"$f":"-Inputs!V1573","v":0},{"$f":"-Inputs!W1573","v":0},{"$f":"-Inputs!X1573","v":0},{"$f":"-Inputs!Y1573","v":0},{"$f":"-Inputs!Z1573","v":0},{"$f":"-Inputs!AA1573","v":0},{"$f":"-Inputs!AB1573","v":0},{"$f":"-Inputs!AC1573","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1574","v":0},{"$f":"-Inputs!Q1574","v":0},{"$f":"-Inputs!R1574","v":0},{"$f":"-Inputs!S1574","v":0},{"$f":"-Inputs!T1574","v":0},{"$f":"-Inputs!U1574","v":0},{"$f":"-Inputs!V1574","v":0},{"$f":"-Inputs!W1574","v":0},{"$f":"-Inputs!X1574","v":0},{"$f":"-Inputs!Y1574","v":0},{"$f":"-Inputs!Z1574","v":0},{"$f":"-Inputs!AA1574","v":0},{"$f":"-Inputs!AB1574","v":0},{"$f":"-Inputs!AC1574","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1575","v":0},{"$f":"-Inputs!Q1575","v":0},{"$f":"-Inputs!R1575","v":0},{"$f":"-Inputs!S1575","v":0},{"$f":"-Inputs!T1575","v":0},{"$f":"-Inputs!U1575","v":0},{"$f":"-Inputs!V1575","v":0},{"$f":"-Inputs!W1575","v":0},{"$f":"-Inputs!X1575","v":0},{"$f":"-Inputs!Y1575","v":0},{"$f":"-Inputs!Z1575","v":0},{"$f":"-Inputs!AA1575","v":0},{"$f":"-Inputs!AB1575","v":0},{"$f":"-Inputs!AC1575","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1576","v":0},{"$f":"-Inputs!Q1576","v":0},{"$f":"-Inputs!R1576","v":0},{"$f":"-Inputs!S1576","v":0},{"$f":"-Inputs!T1576","v":0},{"$f":"-Inputs!U1576","v":0},{"$f":"-Inputs!V1576","v":0},{"$f":"-Inputs!W1576","v":0},{"$f":"-Inputs!X1576","v":0},{"$f":"-Inputs!Y1576","v":0},{"$f":"-Inputs!Z1576","v":0},{"$f":"-Inputs!AA1576","v":0},{"$f":"-Inputs!AB1576","v":0},{"$f":"-Inputs!AC1576","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1577","v":0},{"$f":"-Inputs!Q1577","v":0},{"$f":"-Inputs!R1577","v":0},{"$f":"-Inputs!S1577","v":0},{"$f":"-Inputs!T1577","v":0},{"$f":"-Inputs!U1577","v":0},{"$f":"-Inputs!V1577","v":0},{"$f":"-Inputs!W1577","v":0},{"$f":"-Inputs!X1577","v":0},{"$f":"-Inputs!Y1577","v":0},{"$f":"-Inputs!Z1577","v":0},{"$f":"-Inputs!AA1577","v":0},{"$f":"-Inputs!AB1577","v":0},{"$f":"-Inputs!AC1577","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1578","v":0},{"$f":"-Inputs!Q1578","v":0},{"$f":"-Inputs!R1578","v":0},{"$f":"-Inputs!S1578","v":0},{"$f":"-Inputs!T1578","v":0},{"$f":"-Inputs!U1578","v":0},{"$f":"-Inputs!V1578","v":0},{"$f":"-Inputs!W1578","v":0},{"$f":"-Inputs!X1578","v":0},{"$f":"-Inputs!Y1578","v":0},{"$f":"-Inputs!Z1578","v":0},{"$f":"-Inputs!AA1578","v":0},{"$f":"-Inputs!AB1578","v":0},{"$f":"-Inputs!AC1578","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":-2.0937025793362056},-9.3769607021567281E-2,-0.3766807555721296,-0.22651193749993712,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1036","v":-0.11698196131804436},{"$f":"-Inputs!Q1036","v":-0.11698196131804436},{"$f":"-Inputs!R1036","v":-0.11698196131804436},{"$f":"-Inputs!S1036","v":-0.11698196131804436},{"$f":"-Inputs!T1036","v":-4.6716178515063396},{"$f":"-Inputs!U1036","v":-4.6716178515063396},{"$f":"-Inputs!V1036","v":-4.6716178515063396},{"$f":"-Inputs!W1036","v":-4.6716178515063396},{"$f":"-Inputs!X1036","v":-4.6716178515063396},{"$f":"-Inputs!Y1036","v":-4.6716178515063396},{"$f":"-Inputs!Z1036","v":-4.6716178515063396},{"$f":"-Inputs!AA1036","v":-4.6716178515063396},{"$f":"-Inputs!AB1036","v":-4.6716178515063396},{"$f":"-Inputs!AC1036","v":-4.6716178515063396}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1037","v":-3.2691357934988376},{"$f":"-Inputs!Q1037","v":-3.2691357934988376},{"$f":"-Inputs!R1037","v":-3.2691357934988376},{"$f":"-Inputs!S1037","v":-3.2691357934988376},{"$f":"-Inputs!T1037","v":-7.4380250795295213},{"$f":"-Inputs!U1037","v":-7.4380250795295213},{"$f":"-Inputs!V1037","v":-7.4380250795295213},{"$f":"-Inputs!W1037","v":-7.4380250795295213},{"$f":"-Inputs!X1037","v":-7.4380250795295213},{"$f":"-Inputs!Y1037","v":-7.4338236382472056},{"$f":"-Inputs!Z1037","v":-7.4338236382472056},{"$f":"-Inputs!AA1037","v":-7.4338236382472056},{"$f":"-Inputs!AB1037","v":-7.4338236382472056},{"$f":"-Inputs!AC1037","v":-7.4338236382472047}]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!Q1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!R1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!S1038","v":-3.5094588395413316E-2},{"$f":"-Inputs!T1038","v":0},{"$f":"-Inputs!U1038","v":0},{"$f":"-Inputs!V1038","v":0},{"$f":"-Inputs!W1038","v":0},{"$f":"-Inputs!X1038","v":0},{"$f":"-Inputs!Y1038","v":0},{"$f":"-Inputs!Z1038","v":0},{"$f":"-Inputs!AA1038","v":0},{"$f":"-Inputs!AB1038","v":0},{"$f":"-Inputs!AC1038","v":0}]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1039","v":-0.15110170003580739},{"$f":"-Inputs!Q1039","v":-0.15110170003580739},{"$f":"-Inputs!R1039","v":-0.15110170003580739},{"$f":"-Inputs!S1039","v":-0.15110170003580739},{"$f":"-Inputs!T1039","v":-1.7336141011863041E-2},{"$f":"-Inputs!U1039","v":-1.7336141011863041E-2},{"$f":"-Inputs!V1039","v":-1.7336141011863041E-2},{"$f":"-Inputs!W1039","v":-1.7336141011863038E-2},{"$f":"-Inputs!X1039","v":-1.7336141011863038E-2},{"$f":"-Inputs!Y1039","v":2.3383756512520804},{"$f":"-Inputs!Z1039","v":0},{"$f":"-Inputs!AA1039","v":0},{"$f":"-Inputs!AB1039","v":0},{"$f":"-Inputs!AC1039","v":0}]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1040","v":0},{"$f":"-Inputs!Q1040","v":0},{"$f":"-Inputs!R1040","v":0},{"$f":"-Inputs!S1040","v":0},{"$f":"-Inputs!T1040","v":0},{"$f":"-Inputs!U1040","v":0},{"$f":"-Inputs!V1040","v":0},{"$f":"-Inputs!W1040","v":0},{"$f":"-Inputs!X1040","v":0},{"$f":"-Inputs!Y1040","v":0},{"$f":"-Inputs!Z1040","v":0},{"$f":"-Inputs!AA1040","v":0},{"$f":"-Inputs!AB1040","v":0},{"$f":"-Inputs!AC1040","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1041","v":0},{"$f":"-Inputs!Q1041","v":0},{"$f":"-Inputs!R1041","v":0},{"$f":"-Inputs!S1041","v":0},{"$f":"-Inputs!T1041","v":0},{"$f":"-Inputs!U1041","v":0},{"$f":"-Inputs!V1041","v":0},{"$f":"-Inputs!W1041","v":0},{"$f":"-Inputs!X1041","v":0},{"$f":"-Inputs!Y1041","v":0},{"$f":"-Inputs!Z1041","v":0},{"$f":"-Inputs!AA1041","v":0},{"$f":"-Inputs!AB1041","v":0},{"$f":"-Inputs!AC1041","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1042","v":0},{"$f":"-Inputs!Q1042","v":0},{"$f":"-Inputs!R1042","v":0},{"$f":"-Inputs!S1042","v":0},{"$f":"-Inputs!T1042","v":0},{"$f":"-Inputs!U1042","v":0},{"$f":"-Inputs!V1042","v":0},{"$f":"-Inputs!W1042","v":0},{"$f":"-Inputs!X1042","v":0},{"$f":"-Inputs!Y1042","v":0},{"$f":"-Inputs!Z1042","v":0},{"$f":"-Inputs!AA1042","v":0},{"$f":"-Inputs!AB1042","v":0},{"$f":"-Inputs!AC1042","v":0}]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1043","v":0},{"$f":"-Inputs!Q1043","v":0},{"$f":"-Inputs!R1043","v":0},{"$f":"-Inputs!S1043","v":0},{"$f":"-Inputs!T1043","v":0},{"$f":"-Inputs!U1043","v":0},{"$f":"-Inputs!V1043","v":0},{"$f":"-Inputs!W1043","v":0},{"$f":"-Inputs!X1043","v":0},{"$f":"-Inputs!Y1043","v":0},{"$f":"-Inputs!Z1043","v":0},{"$f":"-Inputs!AA1043","v":0},{"$f":"-Inputs!AB1043","v":0},{"$f":"-Inputs!AC1043","v":0}]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1044","v":0},{"$f":"-Inputs!Q1044","v":0},{"$f":"-Inputs!R1044","v":0},{"$f":"-Inputs!S1044","v":0},{"$f":"-Inputs!T1044","v":0},{"$f":"-Inputs!U1044","v":0},{"$f":"-Inputs!V1044","v":0},{"$f":"-Inputs!W1044","v":0},{"$f":"-Inputs!X1044","v":0},{"$f":"-Inputs!Y1044","v":0},{"$f":"-Inputs!Z1044","v":0},{"$f":"-Inputs!AA1044","v":0},{"$f":"-Inputs!AB1044","v":0},{"$f":"-Inputs!AC1044","v":0}]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1045","v":0},{"$f":"-Inputs!Q1045","v":0},{"$f":"-Inputs!R1045","v":0},{"$f":"-Inputs!S1045","v":0},{"$f":"-Inputs!T1045","v":0},{"$f":"-Inputs!U1045","v":0},{"$f":"-Inputs!V1045","v":0},{"$f":"-Inputs!W1045","v":0},{"$f":"-Inputs!X1045","v":0},{"$f":"-Inputs!Y1045","v":0},{"$f":"-Inputs!Z1045","v":0},{"$f":"-Inputs!AA1045","v":0},{"$f":"-Inputs!AB1045","v":0},{"$f":"-Inputs!AC1045","v":0}]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-3.5723140432481024},{"$f":"SUM(Q856:Q865)","v":-3.5723140432481024},-3.5723140432481024,-3.5723140432481024,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,-12.126979072047725,{"$f":"SUM(Y856:Y865)","v":-9.7670658385014644},-12.105441489753545,-12.105441489753545,-12.105441489753545,-12.105441489753545]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":308.3267781994183},{"$f":"T820+T832+T844+T856","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":280.29707109038043},{"$f":"Z820+Z832+Z844+Z856","v":275.62545323887412},270.9538353873678,266.28221753586149,261.61059968435518]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,206.46519524176284,203.19605944826401,199.92692365476518,196.65778786126634,193.38865206776751,185.86239672130935,178.42437164177983,170.9863465622503,163.54832148272078,156.11029640319126,148.67647276494404,141.24264912669682,133.8088254884496,126.37500185020239,118.94117821195519]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,1.0551464664516688,0.9040447664158614,0.75294306638005404,0.60184136634424668,0.45073966630843931,-1.572068787110994,-1.6831745351444243,-2.0771914317284166,-2.3210395102402166,-2.3383756512520795,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.16098537681492889},-0.16098537681492889,-0.16098537681492889,-0.16098537681492889,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":516.15406237609022},{"$f":"SUM(P868:P877)","v":512.58174833284204},509.00943428959386,505.43712024634578,502.16616993349425,487.94548828211032,475.72473960304109,463.22107977542129,450.86758876587362,438.74060969382589,428.97354385532446,416.86810236557096,404.7626608758174,392.6572193860639,380.55177789631034]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14037835358165326]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.16098537681492889}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.30136373039658215}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Q898-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Q899-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.4956777114263504,-3.6826017389710151,-8.8608811893683814,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},2.8044110259624309,2.7288582712667089,2.6533055165709869,2.5777527618752649,2.4594172139694228,2.3055831370631541,1.9892689254993907,1.8235975614023445,1.668684464005713,1.5928351701872714,1.5169858763688298,1.4411365825503881,1.3652872887319467]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O961","v":0},{"$f":"P961","v":0},{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0}]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":6.8182278975358335},-4.0152537941670055,-14.848735485869843,4.9188216393423794,4.8004860914365368,4.6466520145302681,4.3303378029665049,4.1646664388694585,4.0097533414728268,3.9339040476543854,3.858054753835944,3.7822054600175021,3.7063561661990607]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$229","v":1.4956777114263504}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$230","v":0.17707028267993824}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$231","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$232","v":2.8044110259624309}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$233","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$234","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$235","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$236","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$237","v":2.341068877467114}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$238","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":6.8182278975358335}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1581","v":0},{"$f":"-Inputs!R1581","v":0},{"$f":"-Inputs!S1581","v":0},{"$f":"-Inputs!T1581","v":0},{"$f":"-Inputs!U1581","v":0},{"$f":"-Inputs!V1581","v":0},{"$f":"-Inputs!W1581","v":0},{"$f":"-Inputs!X1581","v":0},{"$f":"-Inputs!Y1581","v":0},{"$f":"-Inputs!Z1581","v":0},{"$f":"-Inputs!AA1581","v":0},{"$f":"-Inputs!AB1581","v":0},{"$f":"-Inputs!AC1581","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1582","v":0},{"$f":"-Inputs!R1582","v":0},{"$f":"-Inputs!S1582","v":0},{"$f":"-Inputs!T1582","v":0},{"$f":"-Inputs!U1582","v":0},{"$f":"-Inputs!V1582","v":0},{"$f":"-Inputs!W1582","v":0},{"$f":"-Inputs!X1582","v":0},{"$f":"-Inputs!Y1582","v":0},{"$f":"-Inputs!Z1582","v":0},{"$f":"-Inputs!AA1582","v":0},{"$f":"-Inputs!AB1582","v":0},{"$f":"-Inputs!AC1582","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1583","v":0},{"$f":"-Inputs!R1583","v":0},{"$f":"-Inputs!S1583","v":0},{"$f":"-Inputs!T1583","v":0},{"$f":"-Inputs!U1583","v":0},{"$f":"-Inputs!V1583","v":0},{"$f":"-Inputs!W1583","v":0},{"$f":"-Inputs!X1583","v":0},{"$f":"-Inputs!Y1583","v":0},{"$f":"-Inputs!Z1583","v":0},{"$f":"-Inputs!AA1583","v":0},{"$f":"-Inputs!AB1583","v":0},{"$f":"-Inputs!AC1583","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1584","v":0},{"$f":"-Inputs!R1584","v":0},{"$f":"-Inputs!S1584","v":0},{"$f":"-Inputs!T1584","v":-2.2863223391943164E-2},{"$f":"-Inputs!U1584","v":-5.8361752392370007E-2},{"$f":"-Inputs!V1584","v":-0.2208418870498649},{"$f":"-Inputs!W1584","v":-7.0199039583147535E-2},{"$f":"-Inputs!X1584","v":-5.9440772882732869E-2},{"$f":"-Inputs!Y1584","v":0},{"$f":"-Inputs!Z1584","v":0},{"$f":"-Inputs!AA1584","v":0},{"$f":"-Inputs!AB1584","v":0},{"$f":"-Inputs!AC1584","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1585","v":0},{"$f":"-Inputs!R1585","v":0},{"$f":"-Inputs!S1585","v":0},{"$f":"-Inputs!T1585","v":0},{"$f":"-Inputs!U1585","v":0},{"$f":"-Inputs!V1585","v":0},{"$f":"-Inputs!W1585","v":0},{"$f":"-Inputs!X1585","v":0},{"$f":"-Inputs!Y1585","v":0},{"$f":"-Inputs!Z1585","v":0},{"$f":"-Inputs!AA1585","v":0},{"$f":"-Inputs!AB1585","v":0},{"$f":"-Inputs!AC1585","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1586","v":0},{"$f":"-Inputs!R1586","v":0},{"$f":"-Inputs!S1586","v":0},{"$f":"-Inputs!T1586","v":0},{"$f":"-Inputs!U1586","v":0},{"$f":"-Inputs!V1586","v":0},{"$f":"-Inputs!W1586","v":0},{"$f":"-Inputs!X1586","v":0},{"$f":"-Inputs!Y1586","v":0},{"$f":"-Inputs!Z1586","v":0},{"$f":"-Inputs!AA1586","v":0},{"$f":"-Inputs!AB1586","v":0},{"$f":"-Inputs!AC1586","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1587","v":0},{"$f":"-Inputs!R1587","v":0},{"$f":"-Inputs!S1587","v":0},{"$f":"-Inputs!T1587","v":0},{"$f":"-Inputs!U1587","v":0},{"$f":"-Inputs!V1587","v":0},{"$f":"-Inputs!W1587","v":0},{"$f":"-Inputs!X1587","v":0},{"$f":"-Inputs!Y1587","v":0},{"$f":"-Inputs!Z1587","v":0},{"$f":"-Inputs!AA1587","v":0},{"$f":"-Inputs!AB1587","v":0},{"$f":"-Inputs!AC1587","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1588","v":0},{"$f":"-Inputs!R1588","v":0},{"$f":"-Inputs!S1588","v":0},{"$f":"-Inputs!T1588","v":0},{"$f":"-Inputs!U1588","v":0},{"$f":"-Inputs!V1588","v":0},{"$f":"-Inputs!W1588","v":0},{"$f":"-Inputs!X1588","v":0},{"$f":"-Inputs!Y1588","v":0},{"$f":"-Inputs!Z1588","v":0},{"$f":"-Inputs!AA1588","v":0},{"$f":"-Inputs!AB1588","v":0},{"$f":"-Inputs!AC1588","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1589","v":0},{"$f":"-Inputs!R1589","v":0},{"$f":"-Inputs!S1589","v":0},{"$f":"-Inputs!T1589","v":0},{"$f":"-Inputs!U1589","v":0},{"$f":"-Inputs!V1589","v":0},{"$f":"-Inputs!W1589","v":0},{"$f":"-Inputs!X1589","v":0},{"$f":"-Inputs!Y1589","v":0},{"$f":"-Inputs!Z1589","v":0},{"$f":"-Inputs!AA1589","v":0},{"$f":"-Inputs!AB1589","v":0},{"$f":"-Inputs!AC1589","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1590","v":0},{"$f":"-Inputs!R1590","v":0},{"$f":"-Inputs!S1590","v":0},{"$f":"-Inputs!T1590","v":0},{"$f":"-Inputs!U1590","v":0},{"$f":"-Inputs!V1590","v":0},{"$f":"-Inputs!W1590","v":0},{"$f":"-Inputs!X1590","v":0},{"$f":"-Inputs!Y1590","v":0},{"$f":"-Inputs!Z1590","v":0},{"$f":"-Inputs!AA1590","v":0},{"$f":"-Inputs!AB1590","v":0},{"$f":"-Inputs!AC1590","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":-2.2863223391943164E-2},-5.8361752392370007E-2,-0.2208418870498649,-7.0199039583147535E-2,-5.9440772882732869E-2,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1048","v":-5.1782794503973655},{"$f":"-Inputs!R1048","v":-5.1782794503973655},{"$f":"-Inputs!S1048","v":-5.1782794503973655},{"$f":"-Inputs!T1048","v":0},{"$f":"-Inputs!U1048","v":0},{"$f":"-Inputs!V1048","v":0},{"$f":"-Inputs!W1048","v":0},{"$f":"-Inputs!X1048","v":0},{"$f":"-Inputs!Y1048","v":0},{"$f":"-Inputs!Z1048","v":0},{"$f":"-Inputs!AA1048","v":0},{"$f":"-Inputs!AB1048","v":0},{"$f":"-Inputs!AC1048","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1049","v":-5.5752625524661283},{"$f":"-Inputs!R1049","v":-5.5752625524661283},{"$f":"-Inputs!S1049","v":-5.5752625524661283},{"$f":"-Inputs!T1049","v":0},{"$f":"-Inputs!U1049","v":0},{"$f":"-Inputs!V1049","v":0},{"$f":"-Inputs!W1049","v":0},{"$f":"-Inputs!X1049","v":0},{"$f":"-Inputs!Y1049","v":0},{"$f":"-Inputs!Z1049","v":0},{"$f":"-Inputs!AA1049","v":0},{"$f":"-Inputs!AB1049","v":0},{"$f":"-Inputs!AC1049","v":0}]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1050","v":-4.3869341436225577E-3},{"$f":"-Inputs!R1050","v":-4.3869341436225577E-3},{"$f":"-Inputs!S1050","v":-4.3869341436225577E-3},{"$f":"-Inputs!T1050","v":0},{"$f":"-Inputs!U1050","v":0},{"$f":"-Inputs!V1050","v":0},{"$f":"-Inputs!W1050","v":0},{"$f":"-Inputs!X1050","v":0},{"$f":"-Inputs!Y1050","v":0},{"$f":"-Inputs!Z1050","v":0},{"$f":"-Inputs!AA1050","v":0},{"$f":"-Inputs!AB1050","v":0},{"$f":"-Inputs!AC1050","v":0}]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1051","v":-7.5552754695721772E-2},{"$f":"-Inputs!R1051","v":-7.5552754695721772E-2},{"$f":"-Inputs!S1051","v":-7.5552754695721772E-2},{"$f":"-Inputs!T1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!U1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!V1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!W1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!X1051","v":-9.5472324513898699E-2},{"$f":"-Inputs!Y1051","v":-7.5849293818441535E-2},{"$f":"-Inputs!Z1051","v":-7.5849293818441535E-2},{"$f":"-Inputs!AA1051","v":-7.5849293818441535E-2},{"$f":"-Inputs!AB1051","v":-7.5849293818441521E-2},{"$f":"-Inputs!AC1051","v":-7.5849293818441521E-2}]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1052","v":0},{"$f":"-Inputs!R1052","v":0},{"$f":"-Inputs!S1052","v":0},{"$f":"-Inputs!T1052","v":0},{"$f":"-Inputs!U1052","v":0},{"$f":"-Inputs!V1052","v":0},{"$f":"-Inputs!W1052","v":0},{"$f":"-Inputs!X1052","v":0},{"$f":"-Inputs!Y1052","v":0},{"$f":"-Inputs!Z1052","v":0},{"$f":"-Inputs!AA1052","v":0},{"$f":"-Inputs!AB1052","v":0},{"$f":"-Inputs!AC1052","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1053","v":0},{"$f":"-Inputs!R1053","v":0},{"$f":"-Inputs!S1053","v":0},{"$f":"-Inputs!T1053","v":0},{"$f":"-Inputs!U1053","v":0},{"$f":"-Inputs!V1053","v":0},{"$f":"-Inputs!W1053","v":0},{"$f":"-Inputs!X1053","v":0},{"$f":"-Inputs!Y1053","v":0},{"$f":"-Inputs!Z1053","v":0},{"$f":"-Inputs!AA1053","v":0},{"$f":"-Inputs!AB1053","v":0},{"$f":"-Inputs!AC1053","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1054","v":0},{"$f":"-Inputs!R1054","v":0},{"$f":"-Inputs!S1054","v":0},{"$f":"-Inputs!T1054","v":0},{"$f":"-Inputs!U1054","v":0},{"$f":"-Inputs!V1054","v":0},{"$f":"-Inputs!W1054","v":0},{"$f":"-Inputs!X1054","v":0},{"$f":"-Inputs!Y1054","v":0},{"$f":"-Inputs!Z1054","v":0},{"$f":"-Inputs!AA1054","v":0},{"$f":"-Inputs!AB1054","v":0},{"$f":"-Inputs!AC1054","v":0}]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1055","v":0},{"$f":"-Inputs!R1055","v":0},{"$f":"-Inputs!S1055","v":0},{"$f":"-Inputs!T1055","v":0},{"$f":"-Inputs!U1055","v":0},{"$f":"-Inputs!V1055","v":0},{"$f":"-Inputs!W1055","v":0},{"$f":"-Inputs!X1055","v":0},{"$f":"-Inputs!Y1055","v":0},{"$f":"-Inputs!Z1055","v":0},{"$f":"-Inputs!AA1055","v":0},{"$f":"-Inputs!AB1055","v":0},{"$f":"-Inputs!AC1055","v":0}]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1056","v":0},{"$f":"-Inputs!R1056","v":0},{"$f":"-Inputs!S1056","v":0},{"$f":"-Inputs!T1056","v":0},{"$f":"-Inputs!U1056","v":0},{"$f":"-Inputs!V1056","v":0},{"$f":"-Inputs!W1056","v":0},{"$f":"-Inputs!X1056","v":0},{"$f":"-Inputs!Y1056","v":0},{"$f":"-Inputs!Z1056","v":0},{"$f":"-Inputs!AA1056","v":0},{"$f":"-Inputs!AB1056","v":0},{"$f":"-Inputs!AC1056","v":0}]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1057","v":0},{"$f":"-Inputs!R1057","v":0},{"$f":"-Inputs!S1057","v":0},{"$f":"-Inputs!T1057","v":0},{"$f":"-Inputs!U1057","v":0},{"$f":"-Inputs!V1057","v":0},{"$f":"-Inputs!W1057","v":0},{"$f":"-Inputs!X1057","v":0},{"$f":"-Inputs!Y1057","v":0},{"$f":"-Inputs!Z1057","v":0},{"$f":"-Inputs!AA1057","v":0},{"$f":"-Inputs!AB1057","v":0},{"$f":"-Inputs!AC1057","v":0}]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-10.833481691702838},{"$f":"SUM(R942:R951)","v":-10.833481691702838},-10.833481691702838,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,{"$f":"SUM(Y942:Y951)","v":-7.5849293818441535E-2},-7.5849293818441535E-2,-7.5849293818441535E-2,-7.5849293818441521E-2,-7.5849293818441521E-2]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.4956777114263504},-3.6826017389710151,-8.8608811893683814,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.8044110259624309,2.7288582712667089,2.6533055165709869,2.5777527618752649,2.4594172139694228,2.3055831370631541,1.9892689254993907,1.8235975614023445,1.668684464005713,1.5928351701872714,1.5169858763688298,1.4411365825503881,1.3652872887319467,1.2894379949135053]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":2.341068877467114},2.341068877467114,2.341068877467114,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":2.341068877467114},{"$f":"T914+T926+T938+T950","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114,2.341068877467114,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":2.341068877467114},{"$f":"Z914+Z926+Z938+Z950","v":2.341068877467114},2.341068877467114,2.341068877467114,2.341068877467114]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":6.8182278975358335},{"$f":"SUM(Q954:Q963)","v":-4.0152537941670055},-14.848735485869843,4.9188216393423794,4.8004860914365368,4.6466520145302681,4.3303378029665049,4.1646664388694585,4.0097533414728268,3.9339040476543854,3.858054753835944,3.7822054600175021,3.7063561661990607,3.6305068723806193]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-14.039160639765747}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.548717374718446]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3160802430867674E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-30.601038816915061}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,R984-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,R985-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},621.03179970422048,615.45167651583631,609.87155332745215,600.90285401381311,591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,556.05935744561793,547.0906581319789,538.12195881833986,529.15325950470083]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},159.58861671239279,157.66804423181117,155.74747175122954,150.18506204582849,144.62265234042744,139.06024263502638,133.49783292962533,127.93542322422428,122.37301351882323,116.81060381342218,111.24819410802112,105.68578440262007]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},7.0883165171182378,6.8280185291755808,6.5677205412329238,6.1422245249125096,5.7447439251339789,5.4392860197919211,5.0819906735689333,4.4347948005998896,4.2419776353564158,4.049160470112942,3.8563433048694686,3.6635261396259953]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1047","v":0},{"$f":"Q1047","v":0},{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0}]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":789.48982014416629},781.72882648725795,773.96783283034949,759.01122779498905,744.08263817617035,729.24607125178818,714.35766688652518,699.17936199451594,684.45543581023242,669.73150962594889,655.00758344166536,640.28365725738183]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$229","v":621.03179970422048}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$230","v":159.58861671239279}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$231","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$232","v":7.0883165171182378}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$233","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$234","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$235","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$236","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$237","v":1.7810872104348701}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$238","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":789.48982014416629}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1593","v":0},{"$f":"-Inputs!S1593","v":0},{"$f":"-Inputs!T1593","v":0},{"$f":"-Inputs!U1593","v":0},{"$f":"-Inputs!V1593","v":0},{"$f":"-Inputs!W1593","v":0},{"$f":"-Inputs!X1593","v":0},{"$f":"-Inputs!Y1593","v":0},{"$f":"-Inputs!Z1593","v":0},{"$f":"-Inputs!AA1593","v":0},{"$f":"-Inputs!AB1593","v":0},{"$f":"-Inputs!AC1593","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1594","v":0},{"$f":"-Inputs!S1594","v":0},{"$f":"-Inputs!T1594","v":0},{"$f":"-Inputs!U1594","v":0},{"$f":"-Inputs!V1594","v":0},{"$f":"-Inputs!W1594","v":0},{"$f":"-Inputs!X1594","v":0},{"$f":"-Inputs!Y1594","v":0},{"$f":"-Inputs!Z1594","v":0},{"$f":"-Inputs!AA1594","v":0},{"$f":"-Inputs!AB1594","v":0},{"$f":"-Inputs!AC1594","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1595","v":0},{"$f":"-Inputs!S1595","v":0},{"$f":"-Inputs!T1595","v":0},{"$f":"-Inputs!U1595","v":0},{"$f":"-Inputs!V1595","v":0},{"$f":"-Inputs!W1595","v":0},{"$f":"-Inputs!X1595","v":0},{"$f":"-Inputs!Y1595","v":0},{"$f":"-Inputs!Z1595","v":0},{"$f":"-Inputs!AA1595","v":0},{"$f":"-Inputs!AB1595","v":0},{"$f":"-Inputs!AC1595","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1596","v":0},{"$f":"-Inputs!S1596","v":0},{"$f":"-Inputs!T1596","v":-0.1909345684192385},{"$f":"-Inputs!U1596","v":-0.16291915187735478},{"$f":"-Inputs!V1596","v":-7.0896457440881772E-2},{"$f":"-Inputs!W1596","v":-0.12273389832181186},{"$f":"-Inputs!X1596","v":-0.41263442506786807},{"$f":"-Inputs!Y1596","v":0},{"$f":"-Inputs!Z1596","v":0},{"$f":"-Inputs!AA1596","v":0},{"$f":"-Inputs!AB1596","v":0},{"$f":"-Inputs!AC1596","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1597","v":0},{"$f":"-Inputs!S1597","v":0},{"$f":"-Inputs!T1597","v":0},{"$f":"-Inputs!U1597","v":0},{"$f":"-Inputs!V1597","v":0},{"$f":"-Inputs!W1597","v":0},{"$f":"-Inputs!X1597","v":0},{"$f":"-Inputs!Y1597","v":0},{"$f":"-Inputs!Z1597","v":0},{"$f":"-Inputs!AA1597","v":0},{"$f":"-Inputs!AB1597","v":0},{"$f":"-Inputs!AC1597","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1598","v":0},{"$f":"-Inputs!S1598","v":0},{"$f":"-Inputs!T1598","v":0},{"$f":"-Inputs!U1598","v":0},{"$f":"-Inputs!V1598","v":0},{"$f":"-Inputs!W1598","v":0},{"$f":"-Inputs!X1598","v":0},{"$f":"-Inputs!Y1598","v":0},{"$f":"-Inputs!Z1598","v":0},{"$f":"-Inputs!AA1598","v":0},{"$f":"-Inputs!AB1598","v":0},{"$f":"-Inputs!AC1598","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1599","v":0},{"$f":"-Inputs!S1599","v":0},{"$f":"-Inputs!T1599","v":0},{"$f":"-Inputs!U1599","v":0},{"$f":"-Inputs!V1599","v":0},{"$f":"-Inputs!W1599","v":0},{"$f":"-Inputs!X1599","v":0},{"$f":"-Inputs!Y1599","v":0},{"$f":"-Inputs!Z1599","v":0},{"$f":"-Inputs!AA1599","v":0},{"$f":"-Inputs!AB1599","v":0},{"$f":"-Inputs!AC1599","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1600","v":0},{"$f":"-Inputs!S1600","v":0},{"$f":"-Inputs!T1600","v":0},{"$f":"-Inputs!U1600","v":0},{"$f":"-Inputs!V1600","v":0},{"$f":"-Inputs!W1600","v":0},{"$f":"-Inputs!X1600","v":0},{"$f":"-Inputs!Y1600","v":0},{"$f":"-Inputs!Z1600","v":0},{"$f":"-Inputs!AA1600","v":0},{"$f":"-Inputs!AB1600","v":0},{"$f":"-Inputs!AC1600","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1601","v":0},{"$f":"-Inputs!S1601","v":0},{"$f":"-Inputs!T1601","v":0},{"$f":"-Inputs!U1601","v":0},{"$f":"-Inputs!V1601","v":0},{"$f":"-Inputs!W1601","v":0},{"$f":"-Inputs!X1601","v":0},{"$f":"-Inputs!Y1601","v":0},{"$f":"-Inputs!Z1601","v":0},{"$f":"-Inputs!AA1601","v":0},{"$f":"-Inputs!AB1601","v":0},{"$f":"-Inputs!AC1601","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1602","v":0},{"$f":"-Inputs!S1602","v":0},{"$f":"-Inputs!T1602","v":0},{"$f":"-Inputs!U1602","v":0},{"$f":"-Inputs!V1602","v":0},{"$f":"-Inputs!W1602","v":0},{"$f":"-Inputs!X1602","v":0},{"$f":"-Inputs!Y1602","v":0},{"$f":"-Inputs!Z1602","v":0},{"$f":"-Inputs!AA1602","v":0},{"$f":"-Inputs!AB1602","v":0},{"$f":"-Inputs!AC1602","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":-0.1909345684192385},-0.16291915187735478,-7.0896457440881772E-2,-0.12273389832181186,-0.41263442506786807,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1060","v":-5.5801231883841664},{"$f":"-Inputs!S1060","v":-5.5801231883841664},{"$f":"-Inputs!T1060","v":-8.9686993136390019},{"$f":"-Inputs!U1060","v":-8.9686993136390019},{"$f":"-Inputs!V1060","v":-8.9686993136390019},{"$f":"-Inputs!W1060","v":-8.9686993136390036},{"$f":"-Inputs!X1060","v":-8.9686993136390036},{"$f":"-Inputs!Y1060","v":-8.9686993136389983},{"$f":"-Inputs!Z1060","v":-8.9686993136389983},{"$f":"-Inputs!AA1060","v":-8.9686993136389983},{"$f":"-Inputs!AB1060","v":-8.9686993136389965},{"$f":"-Inputs!AC1060","v":-8.9686993136389965}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1061","v":-1.9205724805816364},{"$f":"-Inputs!S1061","v":-1.9205724805816364},{"$f":"-Inputs!T1061","v":-5.5624097054010546},{"$f":"-Inputs!U1061","v":-5.5624097054010546},{"$f":"-Inputs!V1061","v":-5.5624097054010546},{"$f":"-Inputs!W1061","v":-5.5624097054010537},{"$f":"-Inputs!X1061","v":-5.5624097054010537},{"$f":"-Inputs!Y1061","v":-5.5624097054010537},{"$f":"-Inputs!Z1061","v":-5.5624097054010537},{"$f":"-Inputs!AA1061","v":-5.5624097054010537},{"$f":"-Inputs!AB1061","v":-5.5624097054010537},{"$f":"-Inputs!AC1061","v":-5.5624097054010537}]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1062","v":0},{"$f":"-Inputs!S1062","v":0},{"$f":"-Inputs!T1062","v":0},{"$f":"-Inputs!U1062","v":0},{"$f":"-Inputs!V1062","v":0},{"$f":"-Inputs!W1062","v":0},{"$f":"-Inputs!X1062","v":0},{"$f":"-Inputs!Y1062","v":0},{"$f":"-Inputs!Z1062","v":0},{"$f":"-Inputs!AA1062","v":0},{"$f":"-Inputs!AB1062","v":0},{"$f":"-Inputs!AC1062","v":0}]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1063","v":-0.26029798794265724},{"$f":"-Inputs!S1063","v":-0.26029798794265724},{"$f":"-Inputs!T1063","v":-0.23456144790117583},{"$f":"-Inputs!U1063","v":-0.23456144790117586},{"$f":"-Inputs!V1063","v":-0.23456144790117586},{"$f":"-Inputs!W1063","v":-0.23456144790117589},{"$f":"-Inputs!X1063","v":-0.23456144790117589},{"$f":"-Inputs!Y1063","v":-0.19281716524347342},{"$f":"-Inputs!Z1063","v":-0.19281716524347345},{"$f":"-Inputs!AA1063","v":-0.19281716524347342},{"$f":"-Inputs!AB1063","v":-0.19281716524347342},{"$f":"-Inputs!AC1063","v":-0.19281716524347342}]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1064","v":0},{"$f":"-Inputs!S1064","v":0},{"$f":"-Inputs!T1064","v":0},{"$f":"-Inputs!U1064","v":0},{"$f":"-Inputs!V1064","v":0},{"$f":"-Inputs!W1064","v":0},{"$f":"-Inputs!X1064","v":0},{"$f":"-Inputs!Y1064","v":0},{"$f":"-Inputs!Z1064","v":0},{"$f":"-Inputs!AA1064","v":0},{"$f":"-Inputs!AB1064","v":0},{"$f":"-Inputs!AC1064","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1065","v":0},{"$f":"-Inputs!S1065","v":0},{"$f":"-Inputs!T1065","v":0},{"$f":"-Inputs!U1065","v":0},{"$f":"-Inputs!V1065","v":0},{"$f":"-Inputs!W1065","v":0},{"$f":"-Inputs!X1065","v":0},{"$f":"-Inputs!Y1065","v":0},{"$f":"-Inputs!Z1065","v":0},{"$f":"-Inputs!AA1065","v":0},{"$f":"-Inputs!AB1065","v":0},{"$f":"-Inputs!AC1065","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1066","v":0},{"$f":"-Inputs!S1066","v":0},{"$f":"-Inputs!T1066","v":0},{"$f":"-Inputs!U1066","v":0},{"$f":"-Inputs!V1066","v":0},{"$f":"-Inputs!W1066","v":0},{"$f":"-Inputs!X1066","v":0},{"$f":"-Inputs!Y1066","v":0},{"$f":"-Inputs!Z1066","v":0},{"$f":"-Inputs!AA1066","v":0},{"$f":"-Inputs!AB1066","v":0},{"$f":"-Inputs!AC1066","v":0}]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1067","v":0},{"$f":"-Inputs!S1067","v":0},{"$f":"-Inputs!T1067","v":0},{"$f":"-Inputs!U1067","v":0},{"$f":"-Inputs!V1067","v":0},{"$f":"-Inputs!W1067","v":0},{"$f":"-Inputs!X1067","v":0},{"$f":"-Inputs!Y1067","v":0},{"$f":"-Inputs!Z1067","v":0},{"$f":"-Inputs!AA1067","v":0},{"$f":"-Inputs!AB1067","v":0},{"$f":"-Inputs!AC1067","v":0}]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1068","v":0},{"$f":"-Inputs!S1068","v":0},{"$f":"-Inputs!T1068","v":0},{"$f":"-Inputs!U1068","v":0},{"$f":"-Inputs!V1068","v":0},{"$f":"-Inputs!W1068","v":0},{"$f":"-Inputs!X1068","v":0},{"$f":"-Inputs!Y1068","v":0},{"$f":"-Inputs!Z1068","v":0},{"$f":"-Inputs!AA1068","v":0},{"$f":"-Inputs!AB1068","v":0},{"$f":"-Inputs!AC1068","v":0}]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1069","v":0},{"$f":"-Inputs!S1069","v":0},{"$f":"-Inputs!T1069","v":0},{"$f":"-Inputs!U1069","v":0},{"$f":"-Inputs!V1069","v":0},{"$f":"-Inputs!W1069","v":0},{"$f":"-Inputs!X1069","v":0},{"$f":"-Inputs!Y1069","v":0},{"$f":"-Inputs!Z1069","v":0},{"$f":"-Inputs!AA1069","v":0},{"$f":"-Inputs!AB1069","v":0},{"$f":"-Inputs!AC1069","v":0}]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-7.7609936569084601},{"$f":"SUM(S1028:S1037)","v":-7.7609936569084601},-14.765670466941231,-14.765670466941231,-14.765670466941231,-14.765670466941232,-14.765670466941232,{"$f":"SUM(Y1028:Y1037)","v":-14.723926184283526},-14.723926184283526,-14.723926184283526,-14.723926184283524,-14.723926184283524]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":621.03179970422048},615.45167651583631,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":609.87155332745215},{"$f":"T992+T1004+T1016+T1028","v":600.90285401381311},591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":556.05935744561793},{"$f":"Z992+Z1004+Z1016+Z1028","v":547.0906581319789},538.12195881833986,529.15325950470083,520.18456019106179]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,159.58861671239279,157.66804423181117,155.74747175122954,150.18506204582849,144.62265234042744,139.06024263502638,133.49783292962533,127.93542322422428,122.37301351882323,116.81060381342218,111.24819410802112,105.68578440262007,100.12337469721902]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,7.0883165171182378,6.8280185291755808,6.5677205412329238,6.1422245249125096,5.7447439251339789,5.4392860197919211,5.0819906735689333,4.4347948005998896,4.2419776353564158,4.049160470112942,3.8563433048694686,3.6635261396259953,3.4707089743825219]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":1.7810872104348701},{"$f":"R1000+R1012+R1024+R1036","v":1.7810872104348701},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":1.7810872104348701},{"$f":"T1000+T1012+T1024+T1036","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701,1.7810872104348701,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":1.7810872104348701},{"$f":"Z1000+Z1012+Z1024+Z1036","v":1.7810872104348701},1.7810872104348701,1.7810872104348701,1.7810872104348701]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":789.48982014416629},{"$f":"SUM(R1040:R1049)","v":781.72882648725795},773.96783283034949,759.01122779498905,744.08263817617035,729.24607125178818,714.35766688652518,699.17936199451594,684.45543581023242,669.73150962594889,655.00758344166536,640.28365725738183,625.55973107309819]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,S1070-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,S1071-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},9.3878885043999508E-2,9.3878885043999508E-2,9.1962989430856665E-2,9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,8.4299406978285293E-2,8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,7.6635824525713922E-2]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0.67075011034032683,0.3612119279913768,0.34875634426753621,0.33630076054369562,0.23096962582878261,0.21851404210494202,0.18378056695068934,0.17612304332774395,0.16846551970479856,0.16080799608185317,0.15315047245890778]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1133","v":0},{"$f":"R1133","v":0},{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0}]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.5795628996387823},1.270024717289832,1.2556532379528487,1.2412817586158651,1.1340347282878094,1.1196632489508258,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751658,1.0447202012390775]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$229","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$230","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$231","v":9.3878885043999508E-2}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$232","v":0.67075011034032683}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$233","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$234","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$235","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$236","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$237","v":0.81493390425445578}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$238","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.5795628996387823}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1605","v":0},{"$f":"-Inputs!T1605","v":0},{"$f":"-Inputs!U1605","v":0},{"$f":"-Inputs!V1605","v":0},{"$f":"-Inputs!W1605","v":0},{"$f":"-Inputs!X1605","v":0},{"$f":"-Inputs!Y1605","v":0},{"$f":"-Inputs!Z1605","v":0},{"$f":"-Inputs!AA1605","v":0},{"$f":"-Inputs!AB1605","v":0},{"$f":"-Inputs!AC1605","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1606","v":0},{"$f":"-Inputs!T1606","v":0},{"$f":"-Inputs!U1606","v":0},{"$f":"-Inputs!V1606","v":0},{"$f":"-Inputs!W1606","v":0},{"$f":"-Inputs!X1606","v":0},{"$f":"-Inputs!Y1606","v":0},{"$f":"-Inputs!Z1606","v":0},{"$f":"-Inputs!AA1606","v":0},{"$f":"-Inputs!AB1606","v":0},{"$f":"-Inputs!AC1606","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1607","v":0},{"$f":"-Inputs!T1607","v":0},{"$f":"-Inputs!U1607","v":0},{"$f":"-Inputs!V1607","v":0},{"$f":"-Inputs!W1607","v":0},{"$f":"-Inputs!X1607","v":0},{"$f":"-Inputs!Y1607","v":0},{"$f":"-Inputs!Z1607","v":0},{"$f":"-Inputs!AA1607","v":0},{"$f":"-Inputs!AB1607","v":0},{"$f":"-Inputs!AC1607","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1608","v":0},{"$f":"-Inputs!T1608","v":0},{"$f":"-Inputs!U1608","v":0},{"$f":"-Inputs!V1608","v":-9.287555099107242E-2},{"$f":"-Inputs!W1608","v":0},{"$f":"-Inputs!X1608","v":-2.2277891430412079E-2},{"$f":"-Inputs!Y1608","v":0},{"$f":"-Inputs!Z1608","v":0},{"$f":"-Inputs!AA1608","v":0},{"$f":"-Inputs!AB1608","v":0},{"$f":"-Inputs!AC1608","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1609","v":0},{"$f":"-Inputs!T1609","v":0},{"$f":"-Inputs!U1609","v":0},{"$f":"-Inputs!V1609","v":0},{"$f":"-Inputs!W1609","v":0},{"$f":"-Inputs!X1609","v":0},{"$f":"-Inputs!Y1609","v":0},{"$f":"-Inputs!Z1609","v":0},{"$f":"-Inputs!AA1609","v":0},{"$f":"-Inputs!AB1609","v":0},{"$f":"-Inputs!AC1609","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1610","v":0},{"$f":"-Inputs!T1610","v":0},{"$f":"-Inputs!U1610","v":0},{"$f":"-Inputs!V1610","v":0},{"$f":"-Inputs!W1610","v":0},{"$f":"-Inputs!X1610","v":0},{"$f":"-Inputs!Y1610","v":0},{"$f":"-Inputs!Z1610","v":0},{"$f":"-Inputs!AA1610","v":0},{"$f":"-Inputs!AB1610","v":0},{"$f":"-Inputs!AC1610","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1611","v":0},{"$f":"-Inputs!T1611","v":0},{"$f":"-Inputs!U1611","v":0},{"$f":"-Inputs!V1611","v":0},{"$f":"-Inputs!W1611","v":0},{"$f":"-Inputs!X1611","v":0},{"$f":"-Inputs!Y1611","v":0},{"$f":"-Inputs!Z1611","v":0},{"$f":"-Inputs!AA1611","v":0},{"$f":"-Inputs!AB1611","v":0},{"$f":"-Inputs!AC1611","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1612","v":0},{"$f":"-Inputs!T1612","v":0},{"$f":"-Inputs!U1612","v":0},{"$f":"-Inputs!V1612","v":0},{"$f":"-Inputs!W1612","v":0},{"$f":"-Inputs!X1612","v":0},{"$f":"-Inputs!Y1612","v":0},{"$f":"-Inputs!Z1612","v":0},{"$f":"-Inputs!AA1612","v":0},{"$f":"-Inputs!AB1612","v":0},{"$f":"-Inputs!AC1612","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1613","v":0},{"$f":"-Inputs!T1613","v":0},{"$f":"-Inputs!U1613","v":0},{"$f":"-Inputs!V1613","v":0},{"$f":"-Inputs!W1613","v":0},{"$f":"-Inputs!X1613","v":0},{"$f":"-Inputs!Y1613","v":0},{"$f":"-Inputs!Z1613","v":0},{"$f":"-Inputs!AA1613","v":0},{"$f":"-Inputs!AB1613","v":0},{"$f":"-Inputs!AC1613","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1614","v":0},{"$f":"-Inputs!T1614","v":0},{"$f":"-Inputs!U1614","v":0},{"$f":"-Inputs!V1614","v":0},{"$f":"-Inputs!W1614","v":0},{"$f":"-Inputs!X1614","v":0},{"$f":"-Inputs!Y1614","v":0},{"$f":"-Inputs!Z1614","v":0},{"$f":"-Inputs!AA1614","v":0},{"$f":"-Inputs!AB1614","v":0},{"$f":"-Inputs!AC1614","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,-9.287555099107242E-2,0,-2.2277891430412079E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1072","v":-1.7022644385542238},{"$f":"-Inputs!T1072","v":0},{"$f":"-Inputs!U1072","v":0},{"$f":"-Inputs!V1072","v":0},{"$f":"-Inputs!W1072","v":0},{"$f":"-Inputs!X1072","v":0},{"$f":"-Inputs!Y1072","v":0},{"$f":"-Inputs!Z1072","v":0},{"$f":"-Inputs!AA1072","v":0},{"$f":"-Inputs!AB1072","v":0},{"$f":"-Inputs!AC1072","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1073","v":-1.9498468179461832E-2},{"$f":"-Inputs!T1073","v":0},{"$f":"-Inputs!U1073","v":0},{"$f":"-Inputs!V1073","v":0},{"$f":"-Inputs!W1073","v":0},{"$f":"-Inputs!X1073","v":0},{"$f":"-Inputs!Y1073","v":0},{"$f":"-Inputs!Z1073","v":0},{"$f":"-Inputs!AA1073","v":0},{"$f":"-Inputs!AB1073","v":0},{"$f":"-Inputs!AC1073","v":0}]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1074","v":0},{"$f":"-Inputs!T1074","v":-1.915895613142847E-3},{"$f":"-Inputs!U1074","v":-1.915895613142847E-3},{"$f":"-Inputs!V1074","v":-1.9158956131428472E-3},{"$f":"-Inputs!W1074","v":-1.9158956131428472E-3},{"$f":"-Inputs!X1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!Y1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!Z1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!AA1074","v":-1.9158956131428474E-3},{"$f":"-Inputs!AB1074","v":-1.9158956131428476E-3},{"$f":"-Inputs!AC1074","v":-1.9158956131428476E-3}]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1075","v":-0.30953818234895003},{"$f":"-Inputs!T1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!U1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!V1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!W1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!X1075","v":-1.2455583723840577E-2},{"$f":"-Inputs!Y1075","v":-7.6575236229453926E-3},{"$f":"-Inputs!Z1075","v":-7.6575236229453917E-3},{"$f":"-Inputs!AA1075","v":-7.6575236229453909E-3},{"$f":"-Inputs!AB1075","v":-7.6575236229453909E-3},{"$f":"-Inputs!AC1075","v":-7.65752362294539E-3}]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1076","v":0},{"$f":"-Inputs!T1076","v":0},{"$f":"-Inputs!U1076","v":0},{"$f":"-Inputs!V1076","v":0},{"$f":"-Inputs!W1076","v":0},{"$f":"-Inputs!X1076","v":0},{"$f":"-Inputs!Y1076","v":0},{"$f":"-Inputs!Z1076","v":0},{"$f":"-Inputs!AA1076","v":0},{"$f":"-Inputs!AB1076","v":0},{"$f":"-Inputs!AC1076","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1077","v":0},{"$f":"-Inputs!T1077","v":0},{"$f":"-Inputs!U1077","v":0},{"$f":"-Inputs!V1077","v":0},{"$f":"-Inputs!W1077","v":0},{"$f":"-Inputs!X1077","v":0},{"$f":"-Inputs!Y1077","v":0},{"$f":"-Inputs!Z1077","v":0},{"$f":"-Inputs!AA1077","v":0},{"$f":"-Inputs!AB1077","v":0},{"$f":"-Inputs!AC1077","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1078","v":0},{"$f":"-Inputs!T1078","v":0},{"$f":"-Inputs!U1078","v":0},{"$f":"-Inputs!V1078","v":0},{"$f":"-Inputs!W1078","v":0},{"$f":"-Inputs!X1078","v":0},{"$f":"-Inputs!Y1078","v":0},{"$f":"-Inputs!Z1078","v":0},{"$f":"-Inputs!AA1078","v":0},{"$f":"-Inputs!AB1078","v":0},{"$f":"-Inputs!AC1078","v":0}]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1079","v":0},{"$f":"-Inputs!T1079","v":0},{"$f":"-Inputs!U1079","v":0},{"$f":"-Inputs!V1079","v":0},{"$f":"-Inputs!W1079","v":0},{"$f":"-Inputs!X1079","v":0},{"$f":"-Inputs!Y1079","v":0},{"$f":"-Inputs!Z1079","v":0},{"$f":"-Inputs!AA1079","v":0},{"$f":"-Inputs!AB1079","v":0},{"$f":"-Inputs!AC1079","v":0}]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1080","v":0},{"$f":"-Inputs!T1080","v":0},{"$f":"-Inputs!U1080","v":0},{"$f":"-Inputs!V1080","v":0},{"$f":"-Inputs!W1080","v":0},{"$f":"-Inputs!X1080","v":0},{"$f":"-Inputs!Y1080","v":0},{"$f":"-Inputs!Z1080","v":0},{"$f":"-Inputs!AA1080","v":0},{"$f":"-Inputs!AB1080","v":0},{"$f":"-Inputs!AC1080","v":0}]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1081","v":0},{"$f":"-Inputs!T1081","v":0},{"$f":"-Inputs!U1081","v":0},{"$f":"-Inputs!V1081","v":0},{"$f":"-Inputs!W1081","v":0},{"$f":"-Inputs!X1081","v":0},{"$f":"-Inputs!Y1081","v":0},{"$f":"-Inputs!Z1081","v":0},{"$f":"-Inputs!AA1081","v":0},{"$f":"-Inputs!AB1081","v":0},{"$f":"-Inputs!AC1081","v":0}]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.0313010890826355},{"$f":"SUM(T1114:T1123)","v":-1.4371479336983423E-2},-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983423E-2,-1.4371479336983425E-2,{"$f":"SUM(Y1114:Y1123)","v":-9.5734192360882406E-3},-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882389E-3,-9.5734192360882372E-3]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3878885043999508E-2,9.3878885043999508E-2,9.1962989430856665E-2,9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,8.4299406978285293E-2,8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,7.6635824525713922E-2,7.4719928912571079E-2]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67075011034032683,0.3612119279913768,0.34875634426753621,0.33630076054369562,0.23096962582878261,0.21851404210494202,0.18378056695068934,0.17612304332774395,0.16846551970479856,0.16080799608185317,0.15315047245890778,0.14549294883596239]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.81493390425445578},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0.81493390425445578},{"$f":"T1086+T1098+T1110+T1122","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578,0.81493390425445578,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0.81493390425445578},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0.81493390425445578},0.81493390425445578,0.81493390425445578,0.81493390425445578]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.5795628996387823},{"$f":"SUM(S1126:S1135)","v":1.270024717289832},1.2556532379528487,1.2412817586158651,1.1340347282878094,1.1196632489508258,1.0830138781834304,1.0734404589473421,1.063867039711254,1.0542936204751658,1.0447202012390775,1.0351467820029892]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9498468179461832E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-1.7217629067336857}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,T1156-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,T1157-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},588.17872893805281,579.77617566750916,571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,537.76340931479092,529.36085604424727,520.95830277370362,512.55574950315997]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},132.96012804154932,128.38546368232247,123.81079932309561,119.22091666665884,114.62958454736538,109.75742672746246,105.19593754895371,100.63444837044496,96.072959191936206,91.511470013427456]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},5.7088458415070829,5.5946689246769408,5.4804920078467987,5.3663150910166566,5.2521381741865154,5.1379612573563742,5.0237843405262321,4.90960742369609,4.795430506865948,4.6812535900358068]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},15.278939345815248,14.912301458796623,14.545663571777999,14.176778943647667,13.807680325230177,13.397122229574176,13.032429449801469,12.667736670028763,12.303043890256056,11.93835111048335]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":742.92622513033996},729.46819269672062,716.0101602631014,702.53466279116049,689.05750186607577,675.25805576314292,661.81514361748782,648.37223147183249,634.92931932617728,621.48640718052206]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$229","v":588.17872893805281}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$230","v":132.96012804154932}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$231","v":5.7088458415070829}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$232","v":15.278939345815248}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$233","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$234","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$235","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$236","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$237","v":0.79958296341545154}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$238","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":742.92622513033996}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1617","v":0},{"$f":"-Inputs!U1617","v":0},{"$f":"-Inputs!V1617","v":0},{"$f":"-Inputs!W1617","v":0},{"$f":"-Inputs!X1617","v":0},{"$f":"-Inputs!Y1617","v":0},{"$f":"-Inputs!Z1617","v":0},{"$f":"-Inputs!AA1617","v":0},{"$f":"-Inputs!AB1617","v":0},{"$f":"-Inputs!AC1617","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1618","v":0},{"$f":"-Inputs!U1618","v":0},{"$f":"-Inputs!V1618","v":-1.5218297209910985E-2},{"$f":"-Inputs!W1618","v":-1.6667760066601967E-2},{"$f":"-Inputs!X1618","v":-0.29749346067606275},{"$f":"-Inputs!Y1618","v":0},{"$f":"-Inputs!Z1618","v":0},{"$f":"-Inputs!AA1618","v":0},{"$f":"-Inputs!AB1618","v":0},{"$f":"-Inputs!AC1618","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1619","v":0},{"$f":"-Inputs!U1619","v":0},{"$f":"-Inputs!V1619","v":0},{"$f":"-Inputs!W1619","v":0},{"$f":"-Inputs!X1619","v":0},{"$f":"-Inputs!Y1619","v":0},{"$f":"-Inputs!Z1619","v":0},{"$f":"-Inputs!AA1619","v":0},{"$f":"-Inputs!AB1619","v":0},{"$f":"-Inputs!AC1619","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1620","v":0},{"$f":"-Inputs!U1620","v":0},{"$f":"-Inputs!V1620","v":-2.246741111706931E-3},{"$f":"-Inputs!W1620","v":-2.4607313988659267E-3},{"$f":"-Inputs!X1620","v":-4.392020863737546E-2},{"$f":"-Inputs!Y1620","v":0},{"$f":"-Inputs!Z1620","v":0},{"$f":"-Inputs!AA1620","v":0},{"$f":"-Inputs!AB1620","v":0},{"$f":"-Inputs!AC1620","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1621","v":0},{"$f":"-Inputs!U1621","v":0},{"$f":"-Inputs!V1621","v":0},{"$f":"-Inputs!W1621","v":0},{"$f":"-Inputs!X1621","v":0},{"$f":"-Inputs!Y1621","v":0},{"$f":"-Inputs!Z1621","v":0},{"$f":"-Inputs!AA1621","v":0},{"$f":"-Inputs!AB1621","v":0},{"$f":"-Inputs!AC1621","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1622","v":0},{"$f":"-Inputs!U1622","v":0},{"$f":"-Inputs!V1622","v":0},{"$f":"-Inputs!W1622","v":0},{"$f":"-Inputs!X1622","v":0},{"$f":"-Inputs!Y1622","v":0},{"$f":"-Inputs!Z1622","v":0},{"$f":"-Inputs!AA1622","v":0},{"$f":"-Inputs!AB1622","v":0},{"$f":"-Inputs!AC1622","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1623","v":0},{"$f":"-Inputs!U1623","v":0},{"$f":"-Inputs!V1623","v":0},{"$f":"-Inputs!W1623","v":0},{"$f":"-Inputs!X1623","v":0},{"$f":"-Inputs!Y1623","v":0},{"$f":"-Inputs!Z1623","v":0},{"$f":"-Inputs!AA1623","v":0},{"$f":"-Inputs!AB1623","v":0},{"$f":"-Inputs!AC1623","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1624","v":0},{"$f":"-Inputs!U1624","v":0},{"$f":"-Inputs!V1624","v":0},{"$f":"-Inputs!W1624","v":0},{"$f":"-Inputs!X1624","v":0},{"$f":"-Inputs!Y1624","v":0},{"$f":"-Inputs!Z1624","v":0},{"$f":"-Inputs!AA1624","v":0},{"$f":"-Inputs!AB1624","v":0},{"$f":"-Inputs!AC1624","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1625","v":0},{"$f":"-Inputs!U1625","v":0},{"$f":"-Inputs!V1625","v":0},{"$f":"-Inputs!W1625","v":0},{"$f":"-Inputs!X1625","v":0},{"$f":"-Inputs!Y1625","v":0},{"$f":"-Inputs!Z1625","v":0},{"$f":"-Inputs!AA1625","v":0},{"$f":"-Inputs!AB1625","v":0},{"$f":"-Inputs!AC1625","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1626","v":0},{"$f":"-Inputs!U1626","v":0},{"$f":"-Inputs!V1626","v":0},{"$f":"-Inputs!W1626","v":0},{"$f":"-Inputs!X1626","v":0},{"$f":"-Inputs!Y1626","v":0},{"$f":"-Inputs!Z1626","v":0},{"$f":"-Inputs!AA1626","v":0},{"$f":"-Inputs!AB1626","v":0},{"$f":"-Inputs!AC1626","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-1.7465038321617915E-2,-1.9128491465467894E-2,-0.3414136693134382,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1084","v":-8.4025532705436117},{"$f":"-Inputs!U1084","v":-8.4025532705436117},{"$f":"-Inputs!V1084","v":-8.4025532705436099},{"$f":"-Inputs!W1084","v":-8.4025532705436099},{"$f":"-Inputs!X1084","v":-8.4025532705436099},{"$f":"-Inputs!Y1084","v":-8.4025532705436117},{"$f":"-Inputs!Z1084","v":-8.4025532705436117},{"$f":"-Inputs!AA1084","v":-8.4025532705436117},{"$f":"-Inputs!AB1084","v":-8.4025532705436117},{"$f":"-Inputs!AC1084","v":-8.4025532705436117}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1085","v":-4.5746643592268601},{"$f":"-Inputs!U1085","v":-4.5746643592268601},{"$f":"-Inputs!V1085","v":-4.5746643592268601},{"$f":"-Inputs!W1085","v":-4.5746643592268601},{"$f":"-Inputs!X1085","v":-4.5746643592268601},{"$f":"-Inputs!Y1085","v":-4.5614891785087561},{"$f":"-Inputs!Z1085","v":-4.5614891785087561},{"$f":"-Inputs!AA1085","v":-4.5614891785087561},{"$f":"-Inputs!AB1085","v":-4.5614891785087561},{"$f":"-Inputs!AC1085","v":-4.5614891785087561}]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1086","v":-0.11417691683014167},{"$f":"-Inputs!U1086","v":-0.11417691683014167},{"$f":"-Inputs!V1086","v":-0.11417691683014165},{"$f":"-Inputs!W1086","v":-0.11417691683014163},{"$f":"-Inputs!X1086","v":-0.11417691683014163},{"$f":"-Inputs!Y1086","v":-0.11417691683014165},{"$f":"-Inputs!Z1086","v":-0.11417691683014165},{"$f":"-Inputs!AA1086","v":-0.11417691683014165},{"$f":"-Inputs!AB1086","v":-0.11417691683014164},{"$f":"-Inputs!AC1086","v":-0.11417691683014164}]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1087","v":-0.36663788701862515},{"$f":"-Inputs!U1087","v":-0.36663788701862515},{"$f":"-Inputs!V1087","v":-0.36663788701862504},{"$f":"-Inputs!W1087","v":-0.36663788701862504},{"$f":"-Inputs!X1087","v":-0.36663788701862504},{"$f":"-Inputs!Y1087","v":-0.3646927797727072},{"$f":"-Inputs!Z1087","v":-0.3646927797727072},{"$f":"-Inputs!AA1087","v":-0.36469277977270714},{"$f":"-Inputs!AB1087","v":-0.3646927797727072},{"$f":"-Inputs!AC1087","v":-0.36469277977270714}]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1088","v":0},{"$f":"-Inputs!U1088","v":0},{"$f":"-Inputs!V1088","v":0},{"$f":"-Inputs!W1088","v":0},{"$f":"-Inputs!X1088","v":0},{"$f":"-Inputs!Y1088","v":0},{"$f":"-Inputs!Z1088","v":0},{"$f":"-Inputs!AA1088","v":0},{"$f":"-Inputs!AB1088","v":0},{"$f":"-Inputs!AC1088","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1089","v":0},{"$f":"-Inputs!U1089","v":0},{"$f":"-Inputs!V1089","v":0},{"$f":"-Inputs!W1089","v":0},{"$f":"-Inputs!X1089","v":0},{"$f":"-Inputs!Y1089","v":0},{"$f":"-Inputs!Z1089","v":0},{"$f":"-Inputs!AA1089","v":0},{"$f":"-Inputs!AB1089","v":0},{"$f":"-Inputs!AC1089","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1090","v":0},{"$f":"-Inputs!U1090","v":0},{"$f":"-Inputs!V1090","v":0},{"$f":"-Inputs!W1090","v":0},{"$f":"-Inputs!X1090","v":0},{"$f":"-Inputs!Y1090","v":0},{"$f":"-Inputs!Z1090","v":0},{"$f":"-Inputs!AA1090","v":0},{"$f":"-Inputs!AB1090","v":0},{"$f":"-Inputs!AC1090","v":0}]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1091","v":0},{"$f":"-Inputs!U1091","v":0},{"$f":"-Inputs!V1091","v":0},{"$f":"-Inputs!W1091","v":0},{"$f":"-Inputs!X1091","v":0},{"$f":"-Inputs!Y1091","v":0},{"$f":"-Inputs!Z1091","v":0},{"$f":"-Inputs!AA1091","v":0},{"$f":"-Inputs!AB1091","v":0},{"$f":"-Inputs!AC1091","v":0}]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1092","v":0},{"$f":"-Inputs!U1092","v":0},{"$f":"-Inputs!V1092","v":0},{"$f":"-Inputs!W1092","v":0},{"$f":"-Inputs!X1092","v":0},{"$f":"-Inputs!Y1092","v":0},{"$f":"-Inputs!Z1092","v":0},{"$f":"-Inputs!AA1092","v":0},{"$f":"-Inputs!AB1092","v":0},{"$f":"-Inputs!AC1092","v":0}]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1093","v":0},{"$f":"-Inputs!U1093","v":0},{"$f":"-Inputs!V1093","v":0},{"$f":"-Inputs!W1093","v":0},{"$f":"-Inputs!X1093","v":0},{"$f":"-Inputs!Y1093","v":0},{"$f":"-Inputs!Z1093","v":0},{"$f":"-Inputs!AA1093","v":0},{"$f":"-Inputs!AB1093","v":0},{"$f":"-Inputs!AC1093","v":0}]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-13.458032433619238},{"$f":"SUM(U1200:U1209)","v":-13.458032433619238},-13.458032433619236,-13.458032433619236,-13.458032433619236,{"$f":"SUM(Y1200:Y1209)","v":-13.442912145655216},-13.442912145655216,-13.442912145655216,-13.442912145655216,-13.442912145655216]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":588.17872893805281},{"$f":"T1164+T1176+T1188+T1200","v":579.77617566750916},571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":537.76340931479092},{"$f":"Z1164+Z1176+Z1188+Z1200","v":529.36085604424727},520.95830277370362,512.55574950315997,504.15319623261638]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132.96012804154932,128.38546368232247,123.81079932309561,119.22091666665884,114.62958454736538,109.75742672746246,105.19593754895371,100.63444837044496,96.072959191936206,91.511470013427456,86.949980834918705]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7088458415070829,5.5946689246769408,5.4804920078467987,5.3663150910166566,5.2521381741865154,5.1379612573563742,5.0237843405262321,4.90960742369609,4.795430506865948,4.6812535900358068,4.5670766732056656]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.278939345815248,14.912301458796623,14.545663571777999,14.176778943647667,13.807680325230177,13.397122229574176,13.032429449801469,12.667736670028763,12.303043890256056,11.93835111048335,11.573658330710643]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.79958296341545154},{"$f":"T1172+T1184+T1196+T1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154,0.79958296341545154,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0.79958296341545154},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0.79958296341545154},0.79958296341545154,0.79958296341545154,0.79958296341545154]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":742.92622513033996},{"$f":"SUM(T1212:T1221)","v":729.46819269672062},716.0101602631014,702.53466279116049,689.05750186607577,675.25805576314292,661.81514361748782,648.37223147183249,634.92931932617728,621.48640718052206,608.04349503486674]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,U1242-1)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,U1243-1)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":53.692685082073396},53.326040546599643,52.959396011125889,52.592751475652136,52.226106940178383,51.434802289569618,50.643497638960852,49.852192988352087,49.060888337743322]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,35.614127807040667,34.082339952967253,32.549758391396168,31.015195114855533,29.483407260782116,28.349426956335051,27.215446651887987,26.081466347440923,24.947486042993859]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.40706012947745063,0.39386827690421494,0.38067642433097926,0.36748457175774357,0.35429271918450789,0.34659070355006205,0.33888868791561622,0.33118667228117038,0.32348465664672454]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,54.44565900770462,51.583147010860174,48.696244621384473,45.748444727056921,42.885932730212474,41.236219115762452,39.586505501312431,37.936791886862409,36.287078272412387]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"T1305","v":3.5406544149940684},{"$f":"U1305","v":3.3545024623073254},{"$f":"V1305","v":3.1683505096205824},{"$f":"W1305","v":2.9821985569338394},{"$f":"X1305","v":2.7960466042470964},{"$f":"Y1305","v":2.6887641156348874},{"$f":"Z1305","v":2.5814816270226784},{"$f":"AA1305","v":2.4741991384104693},{"$f":"AB1305","v":2.3669166497982603}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":147.68119758763035},142.72090939597874,137.73543710419824,132.6870855925963,127.7267974009447,124.05580318085207,120.36582010709957,116.67583703334707,112.98585395959455]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$229","v":53.692685082073396}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$230","v":35.614127807040667}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$231","v":0.40706012947745063}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$232","v":54.44565900770462}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$233","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$234","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$235","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$236","v":3.5406544149940684}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$237","v":-1.8988853659876667E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$238","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":147.68119758763035}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1629","v":0},{"$f":"-Inputs!V1629","v":0},{"$f":"-Inputs!W1629","v":0},{"$f":"-Inputs!X1629","v":0},{"$f":"-Inputs!Y1629","v":0},{"$f":"-Inputs!Z1629","v":0},{"$f":"-Inputs!AA1629","v":0},{"$f":"-Inputs!AB1629","v":0},{"$f":"-Inputs!AC1629","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1630","v":0},{"$f":"-Inputs!V1630","v":-7.9370749767117331E-4},{"$f":"-Inputs!W1630","v":-2.7754224672140383E-3},{"$f":"-Inputs!X1630","v":0},{"$f":"-Inputs!Y1630","v":0},{"$f":"-Inputs!Z1630","v":0},{"$f":"-Inputs!AA1630","v":0},{"$f":"-Inputs!AB1630","v":0},{"$f":"-Inputs!AC1630","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1631","v":0},{"$f":"-Inputs!V1631","v":0},{"$f":"-Inputs!W1631","v":0},{"$f":"-Inputs!X1631","v":0},{"$f":"-Inputs!Y1631","v":0},{"$f":"-Inputs!Z1631","v":0},{"$f":"-Inputs!AA1631","v":0},{"$f":"-Inputs!AB1631","v":0},{"$f":"-Inputs!AC1631","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1632","v":0},{"$f":"-Inputs!V1632","v":-2.4390392631253317E-2},{"$f":"-Inputs!W1632","v":-8.5287897483106723E-2},{"$f":"-Inputs!X1632","v":0},{"$f":"-Inputs!Y1632","v":0},{"$f":"-Inputs!Z1632","v":0},{"$f":"-Inputs!AA1632","v":0},{"$f":"-Inputs!AB1632","v":0},{"$f":"-Inputs!AC1632","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1633","v":0},{"$f":"-Inputs!V1633","v":0},{"$f":"-Inputs!W1633","v":0},{"$f":"-Inputs!X1633","v":0},{"$f":"-Inputs!Y1633","v":0},{"$f":"-Inputs!Z1633","v":0},{"$f":"-Inputs!AA1633","v":0},{"$f":"-Inputs!AB1633","v":0},{"$f":"-Inputs!AC1633","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1634","v":0},{"$f":"-Inputs!V1634","v":0},{"$f":"-Inputs!W1634","v":0},{"$f":"-Inputs!X1634","v":0},{"$f":"-Inputs!Y1634","v":0},{"$f":"-Inputs!Z1634","v":0},{"$f":"-Inputs!AA1634","v":0},{"$f":"-Inputs!AB1634","v":0},{"$f":"-Inputs!AC1634","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1635","v":0},{"$f":"-Inputs!V1635","v":0},{"$f":"-Inputs!W1635","v":0},{"$f":"-Inputs!X1635","v":0},{"$f":"-Inputs!Y1635","v":0},{"$f":"-Inputs!Z1635","v":0},{"$f":"-Inputs!AA1635","v":0},{"$f":"-Inputs!AB1635","v":0},{"$f":"-Inputs!AC1635","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1636","v":0},{"$f":"-Inputs!V1636","v":0},{"$f":"-Inputs!W1636","v":0},{"$f":"-Inputs!X1636","v":0},{"$f":"-Inputs!Y1636","v":0},{"$f":"-Inputs!Z1636","v":0},{"$f":"-Inputs!AA1636","v":0},{"$f":"-Inputs!AB1636","v":0},{"$f":"-Inputs!AC1636","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1637","v":0},{"$f":"-Inputs!V1637","v":0},{"$f":"-Inputs!W1637","v":0},{"$f":"-Inputs!X1637","v":0},{"$f":"-Inputs!Y1637","v":0},{"$f":"-Inputs!Z1637","v":0},{"$f":"-Inputs!AA1637","v":0},{"$f":"-Inputs!AB1637","v":0},{"$f":"-Inputs!AC1637","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1638","v":0},{"$f":"-Inputs!V1638","v":0},{"$f":"-Inputs!W1638","v":0},{"$f":"-Inputs!X1638","v":0},{"$f":"-Inputs!Y1638","v":0},{"$f":"-Inputs!Z1638","v":0},{"$f":"-Inputs!AA1638","v":0},{"$f":"-Inputs!AB1638","v":0},{"$f":"-Inputs!AC1638","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-2.518410012892449E-2,-8.8063319950320768E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1096","v":-0.36664453547375109},{"$f":"-Inputs!V1096","v":-0.36664453547375114},{"$f":"-Inputs!W1096","v":-0.36664453547375114},{"$f":"-Inputs!X1096","v":-0.36664453547375114},{"$f":"-Inputs!Y1096","v":-0.79130465060876332},{"$f":"-Inputs!Z1096","v":-0.79130465060876332},{"$f":"-Inputs!AA1096","v":-0.79130465060876332},{"$f":"-Inputs!AB1096","v":-0.79130465060876332},{"$f":"-Inputs!AC1096","v":-0.79130465060876332}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1097","v":-1.5317878540734169},{"$f":"-Inputs!V1097","v":-1.5317878540734169},{"$f":"-Inputs!W1097","v":-1.5317878540734173},{"$f":"-Inputs!X1097","v":-1.5317878540734173},{"$f":"-Inputs!Y1097","v":-1.1339803044470658},{"$f":"-Inputs!Z1097","v":-1.1339803044470658},{"$f":"-Inputs!AA1097","v":-1.1339803044470658},{"$f":"-Inputs!AB1097","v":-1.1339803044470658},{"$f":"-Inputs!AC1097","v":-1.1339803044470658}]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!V1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!W1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!X1098","v":-1.3191852573235666E-2},{"$f":"-Inputs!Y1098","v":-7.7020156344458236E-3},{"$f":"-Inputs!Z1098","v":-7.7020156344458227E-3},{"$f":"-Inputs!AA1098","v":-7.7020156344458218E-3},{"$f":"-Inputs!AB1098","v":-7.7020156344458218E-3},{"$f":"-Inputs!AC1098","v":-7.702015634445821E-3}]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1099","v":-2.8625119968444457},{"$f":"-Inputs!V1099","v":-2.8625119968444457},{"$f":"-Inputs!W1099","v":-2.8625119968444457},{"$f":"-Inputs!X1099","v":-2.8625119968444457},{"$f":"-Inputs!Y1099","v":-1.6497136144500226},{"$f":"-Inputs!Z1099","v":-1.6497136144500226},{"$f":"-Inputs!AA1099","v":-1.6497136144500226},{"$f":"-Inputs!AB1099","v":-1.6497136144500226},{"$f":"-Inputs!AC1099","v":-1.6497136144500226}]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1100","v":0},{"$f":"-Inputs!V1100","v":0},{"$f":"-Inputs!W1100","v":0},{"$f":"-Inputs!X1100","v":0},{"$f":"-Inputs!Y1100","v":0},{"$f":"-Inputs!Z1100","v":0},{"$f":"-Inputs!AA1100","v":0},{"$f":"-Inputs!AB1100","v":0},{"$f":"-Inputs!AC1100","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1101","v":0},{"$f":"-Inputs!V1101","v":0},{"$f":"-Inputs!W1101","v":0},{"$f":"-Inputs!X1101","v":0},{"$f":"-Inputs!Y1101","v":0},{"$f":"-Inputs!Z1101","v":0},{"$f":"-Inputs!AA1101","v":0},{"$f":"-Inputs!AB1101","v":0},{"$f":"-Inputs!AC1101","v":0}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1102","v":0},{"$f":"-Inputs!V1102","v":0},{"$f":"-Inputs!W1102","v":0},{"$f":"-Inputs!X1102","v":0},{"$f":"-Inputs!Y1102","v":0},{"$f":"-Inputs!Z1102","v":0},{"$f":"-Inputs!AA1102","v":0},{"$f":"-Inputs!AB1102","v":0},{"$f":"-Inputs!AC1102","v":0}]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1103","v":-0.18615195268674303},{"$f":"-Inputs!V1103","v":-0.18615195268674303},{"$f":"-Inputs!W1103","v":-0.18615195268674303},{"$f":"-Inputs!X1103","v":-0.18615195268674303},{"$f":"-Inputs!Y1103","v":-0.10728248861220918},{"$f":"-Inputs!Z1103","v":-0.10728248861220918},{"$f":"-Inputs!AA1103","v":-0.10728248861220918},{"$f":"-Inputs!AB1103","v":-0.10728248861220918},{"$f":"-Inputs!AC1103","v":-0.10728248861220918}]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1104","v":0},{"$f":"-Inputs!V1104","v":0},{"$f":"-Inputs!W1104","v":0},{"$f":"-Inputs!X1104","v":0},{"$f":"-Inputs!Y1104","v":1.8988853659876664E-2},{"$f":"-Inputs!Z1104","v":0},{"$f":"-Inputs!AA1104","v":0},{"$f":"-Inputs!AB1104","v":0},{"$f":"-Inputs!AC1104","v":0}]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1105","v":0},{"$f":"-Inputs!V1105","v":0},{"$f":"-Inputs!W1105","v":0},{"$f":"-Inputs!X1105","v":0},{"$f":"-Inputs!Y1105","v":0},{"$f":"-Inputs!Z1105","v":0},{"$f":"-Inputs!AA1105","v":0},{"$f":"-Inputs!AB1105","v":0},{"$f":"-Inputs!AC1105","v":0}]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-4.9602881916515926},{"$f":"SUM(V1286:V1295)","v":-4.9602881916515926},-4.9602881916515935,-4.9602881916515935,{"$f":"SUM(Y1286:Y1295)","v":-3.6709942200926298},-3.6899830737525066,-3.6899830737525066,-3.6899830737525066,-3.6899830737525066]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":53.692685082073396},53.326040546599643,52.959396011125889,52.592751475652136,52.226106940178383,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":51.434802289569618},{"$f":"Z1250+Z1262+Z1274+Z1286","v":50.643497638960852},49.852192988352087,49.060888337743322,48.269583687134556]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.614127807040667,34.082339952967253,32.549758391396168,31.015195114855533,29.483407260782116,28.349426956335051,27.215446651887987,26.081466347440923,24.947486042993859,23.813505738546795]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40706012947745063,0.39386827690421494,0.38067642433097926,0.36748457175774357,0.35429271918450789,0.34659070355006205,0.33888868791561622,0.33118667228117038,0.32348465664672454,0.31578264101227871]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.44565900770462,51.583147010860174,48.696244621384473,45.748444727056921,42.885932730212474,41.236219115762452,39.586505501312431,37.936791886862409,36.287078272412387,34.637364657962365]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5406544149940684,3.3545024623073254,3.1683505096205824,2.9821985569338394,2.7960466042470964,2.6887641156348874,2.5814816270226784,2.4741991384104693,2.3669166497982603,2.2596341611860513]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-1.8988853659876667E-2},-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,-1.8988853659876667E-2,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":147.68119758763035},{"$f":"SUM(U1298:U1307)","v":142.72090939597874},137.73543710419824,132.6870855925963,127.7267974009447,124.05580318085207,120.36582010709957,116.67583703334707,112.98585395959455,109.29587088584205]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,V1328-1)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,V1329-1)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},16.639539684858828,16.573514220136278,16.507488755413728,16.441463290691178,16.196068316203249,15.950673341715321,15.705278367227393,15.459883392739465]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},9.4510169977188045,9.1883276836193417,8.9256383695198789,8.662949055420416,8.3420990904048455,8.021249125389275,7.7003991603737045,7.379549195358134]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},2.107275127999475,2.0956234341704376,2.0839717403414002,2.0723200465123628,2.0282281306291212,1.9841362147458794,1.9400442988626376,1.8959523829793958]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},5.0545995824821501,4.9815989078851306,4.8968755848917001,4.8238749102946805,4.6450968031792179,4.4663186960637553,4.2875405889482927,4.1087624818328301]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1391","v":0},{"$f":"U1391","v":1.8444100812831041},{"$f":"V1391","v":1.8177723272988229},{"$f":"W1391","v":1.7911345733145416},{"$f":"X1391","v":1.7644968193302604},{"$f":"Y1391","v":1.6992611586818367},{"$f":"Z1391","v":1.634025498033413},{"$f":"AA1391","v":1.5687898373849893},{"$f":"AB1391","v":1.5035541767365657}]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":35.052405066841594},34.612400165609245,34.160672615980481,33.720667714748132,32.91075349909827,32.056402875947647,31.202052252797021,30.347701629646391]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$229","v":16.639539684858828}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$230","v":9.4510169977188045}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$231","v":2.107275127999475}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$232","v":5.0545995824821501}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$233","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$234","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$235","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$236","v":1.8444100812831041}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$237","v":-4.4436407500771428E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$238","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":35.052405066841594}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1641","v":0},{"$f":"-Inputs!W1641","v":0},{"$f":"-Inputs!X1641","v":0},{"$f":"-Inputs!Y1641","v":0},{"$f":"-Inputs!Z1641","v":0},{"$f":"-Inputs!AA1641","v":0},{"$f":"-Inputs!AB1641","v":0},{"$f":"-Inputs!AC1641","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1642","v":0},{"$f":"-Inputs!W1642","v":0},{"$f":"-Inputs!X1642","v":0},{"$f":"-Inputs!Y1642","v":0},{"$f":"-Inputs!Z1642","v":0},{"$f":"-Inputs!AA1642","v":0},{"$f":"-Inputs!AB1642","v":0},{"$f":"-Inputs!AC1642","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1643","v":0},{"$f":"-Inputs!W1643","v":0},{"$f":"-Inputs!X1643","v":0},{"$f":"-Inputs!Y1643","v":0},{"$f":"-Inputs!Z1643","v":0},{"$f":"-Inputs!AA1643","v":0},{"$f":"-Inputs!AB1643","v":0},{"$f":"-Inputs!AC1643","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1644","v":0},{"$f":"-Inputs!W1644","v":-1.1722648396410809E-2},{"$f":"-Inputs!X1644","v":0},{"$f":"-Inputs!Y1644","v":0},{"$f":"-Inputs!Z1644","v":0},{"$f":"-Inputs!AA1644","v":0},{"$f":"-Inputs!AB1644","v":0},{"$f":"-Inputs!AC1644","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1645","v":0},{"$f":"-Inputs!W1645","v":0},{"$f":"-Inputs!X1645","v":0},{"$f":"-Inputs!Y1645","v":0},{"$f":"-Inputs!Z1645","v":0},{"$f":"-Inputs!AA1645","v":0},{"$f":"-Inputs!AB1645","v":0},{"$f":"-Inputs!AC1645","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1646","v":0},{"$f":"-Inputs!W1646","v":0},{"$f":"-Inputs!X1646","v":0},{"$f":"-Inputs!Y1646","v":0},{"$f":"-Inputs!Z1646","v":0},{"$f":"-Inputs!AA1646","v":0},{"$f":"-Inputs!AB1646","v":0},{"$f":"-Inputs!AC1646","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1647","v":0},{"$f":"-Inputs!W1647","v":0},{"$f":"-Inputs!X1647","v":0},{"$f":"-Inputs!Y1647","v":0},{"$f":"-Inputs!Z1647","v":0},{"$f":"-Inputs!AA1647","v":0},{"$f":"-Inputs!AB1647","v":0},{"$f":"-Inputs!AC1647","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1648","v":0},{"$f":"-Inputs!W1648","v":0},{"$f":"-Inputs!X1648","v":0},{"$f":"-Inputs!Y1648","v":0},{"$f":"-Inputs!Z1648","v":0},{"$f":"-Inputs!AA1648","v":0},{"$f":"-Inputs!AB1648","v":0},{"$f":"-Inputs!AC1648","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1649","v":0},{"$f":"-Inputs!W1649","v":0},{"$f":"-Inputs!X1649","v":0},{"$f":"-Inputs!Y1649","v":0},{"$f":"-Inputs!Z1649","v":0},{"$f":"-Inputs!AA1649","v":0},{"$f":"-Inputs!AB1649","v":0},{"$f":"-Inputs!AC1649","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1650","v":0},{"$f":"-Inputs!W1650","v":0},{"$f":"-Inputs!X1650","v":0},{"$f":"-Inputs!Y1650","v":0},{"$f":"-Inputs!Z1650","v":0},{"$f":"-Inputs!AA1650","v":0},{"$f":"-Inputs!AB1650","v":0},{"$f":"-Inputs!AC1650","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1108","v":-6.6025464722548541E-2},{"$f":"-Inputs!W1108","v":-6.6025464722548541E-2},{"$f":"-Inputs!X1108","v":-6.6025464722548541E-2},{"$f":"-Inputs!Y1108","v":-0.2453949744879281},{"$f":"-Inputs!Z1108","v":-0.24539497448792807},{"$f":"-Inputs!AA1108","v":-0.24539497448792807},{"$f":"-Inputs!AB1108","v":-0.24539497448792807},{"$f":"-Inputs!AC1108","v":-0.24539497448792807}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1109","v":-0.26268931409946328},{"$f":"-Inputs!W1109","v":-0.26268931409946328},{"$f":"-Inputs!X1109","v":-0.26268931409946333},{"$f":"-Inputs!Y1109","v":-0.32084996501557089},{"$f":"-Inputs!Z1109","v":-0.32084996501557089},{"$f":"-Inputs!AA1109","v":-0.32084996501557084},{"$f":"-Inputs!AB1109","v":-0.32084996501557084},{"$f":"-Inputs!AC1109","v":-0.32084996501557084}]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1110","v":-1.1651693829037387E-2},{"$f":"-Inputs!W1110","v":-1.1651693829037387E-2},{"$f":"-Inputs!X1110","v":-1.1651693829037387E-2},{"$f":"-Inputs!Y1110","v":-4.4091915883241767E-2},{"$f":"-Inputs!Z1110","v":-4.4091915883241753E-2},{"$f":"-Inputs!AA1110","v":-4.4091915883241767E-2},{"$f":"-Inputs!AB1110","v":-4.4091915883241767E-2},{"$f":"-Inputs!AC1110","v":-4.4091915883241767E-2}]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1111","v":-7.3000674597019352E-2},{"$f":"-Inputs!W1111","v":-7.3000674597019352E-2},{"$f":"-Inputs!X1111","v":-7.3000674597019352E-2},{"$f":"-Inputs!Y1111","v":-0.1787781071154626},{"$f":"-Inputs!Z1111","v":-0.1787781071154626},{"$f":"-Inputs!AA1111","v":-0.1787781071154626},{"$f":"-Inputs!AB1111","v":-0.1787781071154626},{"$f":"-Inputs!AC1111","v":-0.1787781071154626}]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1112","v":0},{"$f":"-Inputs!W1112","v":0},{"$f":"-Inputs!X1112","v":0},{"$f":"-Inputs!Y1112","v":0},{"$f":"-Inputs!Z1112","v":0},{"$f":"-Inputs!AA1112","v":0},{"$f":"-Inputs!AB1112","v":0},{"$f":"-Inputs!AC1112","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1113","v":0},{"$f":"-Inputs!W1113","v":0},{"$f":"-Inputs!X1113","v":0},{"$f":"-Inputs!Y1113","v":0},{"$f":"-Inputs!Z1113","v":0},{"$f":"-Inputs!AA1113","v":0},{"$f":"-Inputs!AB1113","v":0},{"$f":"-Inputs!AC1113","v":0}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1114","v":0},{"$f":"-Inputs!W1114","v":0},{"$f":"-Inputs!X1114","v":0},{"$f":"-Inputs!Y1114","v":0},{"$f":"-Inputs!Z1114","v":0},{"$f":"-Inputs!AA1114","v":0},{"$f":"-Inputs!AB1114","v":0},{"$f":"-Inputs!AC1114","v":0}]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1115","v":-2.6637753984281184E-2},{"$f":"-Inputs!W1115","v":-2.6637753984281184E-2},{"$f":"-Inputs!X1115","v":-2.6637753984281184E-2},{"$f":"-Inputs!Y1115","v":-6.5235660648423746E-2},{"$f":"-Inputs!Z1115","v":-6.5235660648423746E-2},{"$f":"-Inputs!AA1115","v":-6.5235660648423746E-2},{"$f":"-Inputs!AB1115","v":-6.5235660648423746E-2},{"$f":"-Inputs!AC1115","v":-6.5235660648423746E-2}]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1116","v":0},{"$f":"-Inputs!W1116","v":0},{"$f":"-Inputs!X1116","v":0},{"$f":"-Inputs!Y1116","v":4.4436407500771428E-2},{"$f":"-Inputs!Z1116","v":0},{"$f":"-Inputs!AA1116","v":0},{"$f":"-Inputs!AB1116","v":0},{"$f":"-Inputs!AC1116","v":0}]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1117","v":0},{"$f":"-Inputs!W1117","v":0},{"$f":"-Inputs!X1117","v":0},{"$f":"-Inputs!Y1117","v":0},{"$f":"-Inputs!Z1117","v":0},{"$f":"-Inputs!AA1117","v":0},{"$f":"-Inputs!AB1117","v":0},{"$f":"-Inputs!AC1117","v":0}]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.44000490123234981},{"$f":"SUM(W1372:W1381)","v":-0.44000490123234981},-0.44000490123234987,{"$f":"SUM(Y1372:Y1381)","v":-0.80991421564985577},-0.85435062315062715,-0.85435062315062715,-0.85435062315062715,-0.85435062315062715]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":16.639539684858828},16.573514220136278,16.507488755413728,16.441463290691178,16.196068316203249,15.950673341715321,15.705278367227393,15.459883392739465,15.214488418251538]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":9.4510169977188045},9.1883276836193417,8.9256383695198789,8.662949055420416,8.3420990904048455,8.021249125389275,7.7003991603737045,7.379549195358134,7.0586992303425635]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":2.107275127999475},2.0956234341704376,2.0839717403414002,2.0723200465123628,2.0282281306291212,1.9841362147458794,1.9400442988626376,1.8959523829793958,1.851860467096154]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1339+U1351+U1363+U1375","v":5.0545995824821501},4.9815989078851306,4.8968755848917001,4.8238749102946805,4.6450968031792179,4.4663186960637553,4.2875405889482927,4.1087624818328301,3.9299843747173675]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1340+U1352+U1364+U1376","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1341+U1353+U1365+U1377","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1342+U1354+U1366+U1378","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8444100812831041,1.8177723272988229,1.7911345733145416,1.7644968193302604,1.6992611586818367,1.634025498033413,1.5687898373849893,1.5035541767365657,1.438318516088142]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-4.4436407500771428E-2},-4.4436407500771428E-2,-4.4436407500771428E-2,-4.4436407500771428E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":35.052405066841594},{"$f":"SUM(V1384:V1393)","v":34.612400165609245},34.160672615980481,33.720667714748132,32.91075349909827,32.056402875947647,31.202052252797021,30.347701629646391,29.493351006495764]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,W1414-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,W1415-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},5.2018178385339553,5.1305617850476724,5.0593057315613894,4.9849041766854869,4.9105026218095844,4.8361010669336819,4.7616995120577794]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1572759259249343,6.0751642570699831,5.9930525882150318,5.7790149957787804,5.564977403342529,5.3509398109062776,5.1369022184700261]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0581865170467977,0.99444193201466446,0.93069734698253126,0.91130781892039514,0.89191829085825902,0.8725287627961229,0.85313923473398678]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.1937440738909082,9.1265819774704333,9.0594198810499584,8.7358691710124603,8.4123184609749622,8.088767750937464,7.7652170408999659]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1477","v":0},{"$f":"V1477","v":1.2138247060402272},{"$f":"W1477","v":1.2049574794468587},{"$f":"X1477","v":1.1960902528534902},{"$f":"Y1477","v":1.1533727438230086},{"$f":"Z1477","v":1.1106552347925269},{"$f":"AA1477","v":1.0679377257620453},{"$f":"AB1477","v":1.0252202167315636}]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":23.033993183032546},22.740851552645335,22.447709922258127,21.773613027815856,21.099516133373584,20.425419238931315,19.751322344489047]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$229","v":5.2018178385339553}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$230","v":6.1572759259249343}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$231","v":1.0581865170467977}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$232","v":9.1937440738909082}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$233","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$234","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$235","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$236","v":1.2138247060402272}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$237","v":0.20914412159572479}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$238","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":23.033993183032546}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1653","v":0},{"$f":"-Inputs!X1653","v":0},{"$f":"-Inputs!Y1653","v":0},{"$f":"-Inputs!Z1653","v":0},{"$f":"-Inputs!AA1653","v":0},{"$f":"-Inputs!AB1653","v":0},{"$f":"-Inputs!AC1653","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1654","v":0},{"$f":"-Inputs!X1654","v":0},{"$f":"-Inputs!Y1654","v":0},{"$f":"-Inputs!Z1654","v":0},{"$f":"-Inputs!AA1654","v":0},{"$f":"-Inputs!AB1654","v":0},{"$f":"-Inputs!AC1654","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1655","v":0},{"$f":"-Inputs!X1655","v":0},{"$f":"-Inputs!Y1655","v":0},{"$f":"-Inputs!Z1655","v":0},{"$f":"-Inputs!AA1655","v":0},{"$f":"-Inputs!AB1655","v":0},{"$f":"-Inputs!AC1655","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1656","v":0},{"$f":"-Inputs!X1656","v":0},{"$f":"-Inputs!Y1656","v":0},{"$f":"-Inputs!Z1656","v":0},{"$f":"-Inputs!AA1656","v":0},{"$f":"-Inputs!AB1656","v":0},{"$f":"-Inputs!AC1656","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1657","v":0},{"$f":"-Inputs!X1657","v":0},{"$f":"-Inputs!Y1657","v":0},{"$f":"-Inputs!Z1657","v":0},{"$f":"-Inputs!AA1657","v":0},{"$f":"-Inputs!AB1657","v":0},{"$f":"-Inputs!AC1657","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1658","v":0},{"$f":"-Inputs!X1658","v":0},{"$f":"-Inputs!Y1658","v":0},{"$f":"-Inputs!Z1658","v":0},{"$f":"-Inputs!AA1658","v":0},{"$f":"-Inputs!AB1658","v":0},{"$f":"-Inputs!AC1658","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1659","v":0},{"$f":"-Inputs!X1659","v":0},{"$f":"-Inputs!Y1659","v":0},{"$f":"-Inputs!Z1659","v":0},{"$f":"-Inputs!AA1659","v":0},{"$f":"-Inputs!AB1659","v":0},{"$f":"-Inputs!AC1659","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1660","v":0},{"$f":"-Inputs!X1660","v":0},{"$f":"-Inputs!Y1660","v":0},{"$f":"-Inputs!Z1660","v":0},{"$f":"-Inputs!AA1660","v":0},{"$f":"-Inputs!AB1660","v":0},{"$f":"-Inputs!AC1660","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1661","v":0},{"$f":"-Inputs!X1661","v":0},{"$f":"-Inputs!Y1661","v":0},{"$f":"-Inputs!Z1661","v":0},{"$f":"-Inputs!AA1661","v":0},{"$f":"-Inputs!AB1661","v":0},{"$f":"-Inputs!AC1661","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1662","v":0},{"$f":"-Inputs!X1662","v":0},{"$f":"-Inputs!Y1662","v":0},{"$f":"-Inputs!Z1662","v":0},{"$f":"-Inputs!AA1662","v":0},{"$f":"-Inputs!AB1662","v":0},{"$f":"-Inputs!AC1662","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1454)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1120","v":-7.125605348628293E-2},{"$f":"-Inputs!X1120","v":-7.125605348628293E-2},{"$f":"-Inputs!Y1120","v":-7.4401554875902789E-2},{"$f":"-Inputs!Z1120","v":-7.4401554875902789E-2},{"$f":"-Inputs!AA1120","v":-7.4401554875902789E-2},{"$f":"-Inputs!AB1120","v":-7.4401554875902789E-2},{"$f":"-Inputs!AC1120","v":-7.4401554875902789E-2}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1121","v":-8.2111668854951303E-2},{"$f":"-Inputs!X1121","v":-8.2111668854951303E-2},{"$f":"-Inputs!Y1121","v":-0.21403759243625115},{"$f":"-Inputs!Z1121","v":-0.21403759243625115},{"$f":"-Inputs!AA1121","v":-0.21403759243625117},{"$f":"-Inputs!AB1121","v":-0.21403759243625115},{"$f":"-Inputs!AC1121","v":-0.21403759243625117}]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1122","v":-6.3744585032133247E-2},{"$f":"-Inputs!X1122","v":-6.3744585032133247E-2},{"$f":"-Inputs!Y1122","v":-1.9389528062136067E-2},{"$f":"-Inputs!Z1122","v":-1.9389528062136063E-2},{"$f":"-Inputs!AA1122","v":-1.9389528062136063E-2},{"$f":"-Inputs!AB1122","v":-1.9389528062136063E-2},{"$f":"-Inputs!AC1122","v":-1.938952806213606E-2}]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1123","v":-6.7162096420475409E-2},{"$f":"-Inputs!X1123","v":-6.7162096420475409E-2},{"$f":"-Inputs!Y1123","v":-0.32355071003749825},{"$f":"-Inputs!Z1123","v":-0.32355071003749825},{"$f":"-Inputs!AA1123","v":-0.32355071003749825},{"$f":"-Inputs!AB1123","v":-0.32355071003749825},{"$f":"-Inputs!AC1123","v":-0.32355071003749825}]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1124","v":0},{"$f":"-Inputs!X1124","v":0},{"$f":"-Inputs!Y1124","v":0},{"$f":"-Inputs!Z1124","v":0},{"$f":"-Inputs!AA1124","v":0},{"$f":"-Inputs!AB1124","v":0},{"$f":"-Inputs!AC1124","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1125","v":0},{"$f":"-Inputs!X1125","v":0},{"$f":"-Inputs!Y1125","v":0},{"$f":"-Inputs!Z1125","v":0},{"$f":"-Inputs!AA1125","v":0},{"$f":"-Inputs!AB1125","v":0},{"$f":"-Inputs!AC1125","v":0}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1126","v":0},{"$f":"-Inputs!X1126","v":0},{"$f":"-Inputs!Y1126","v":0},{"$f":"-Inputs!Z1126","v":0},{"$f":"-Inputs!AA1126","v":0},{"$f":"-Inputs!AB1126","v":0},{"$f":"-Inputs!AC1126","v":0}]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1127","v":-8.8672265933684401E-3},{"$f":"-Inputs!X1127","v":-8.8672265933684401E-3},{"$f":"-Inputs!Y1127","v":-4.2717509030481764E-2},{"$f":"-Inputs!Z1127","v":-4.2717509030481764E-2},{"$f":"-Inputs!AA1127","v":-4.2717509030481764E-2},{"$f":"-Inputs!AB1127","v":-4.2717509030481764E-2},{"$f":"-Inputs!AC1127","v":-4.2717509030481764E-2}]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1128","v":0},{"$f":"-Inputs!X1128","v":0},{"$f":"-Inputs!Y1128","v":0},{"$f":"-Inputs!Z1128","v":0},{"$f":"-Inputs!AA1128","v":0},{"$f":"-Inputs!AB1128","v":0},{"$f":"-Inputs!AC1128","v":0}]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1129","v":0},{"$f":"-Inputs!X1129","v":0},{"$f":"-Inputs!Y1129","v":0},{"$f":"-Inputs!Z1129","v":0},{"$f":"-Inputs!AA1129","v":0},{"$f":"-Inputs!AB1129","v":0},{"$f":"-Inputs!AC1129","v":0}]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-0.29314163038721136},{"$f":"SUM(X1458:X1467)","v":-0.29314163038721136},{"$f":"SUM(Y1458:Y1467)","v":-0.67409689444226994},-0.67409689444226994,-0.67409689444227006,-0.67409689444226994,-0.67409689444227006]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":5.2018178385339553},5.1305617850476724,5.0593057315613894,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":4.9849041766854869},{"$f":"Z1422+Z1434+Z1446+Z1458","v":4.9105026218095844},4.8361010669336819,4.7616995120577794,4.6872979571818769]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1572759259249343,6.0751642570699831,5.9930525882150318,5.7790149957787804,5.564977403342529,5.3509398109062776,5.1369022184700261,4.9228646260337747]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0581865170467977,0.99444193201466446,0.93069734698253126,0.91130781892039514,0.89191829085825902,0.8725287627961229,0.85313923473398678,0.83374970667185078]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1937440738909082,9.1265819774704333,9.0594198810499584,8.7358691710124603,8.4123184609749622,8.088767750937464,7.7652170408999659,7.4416663308624678]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2138247060402272,1.2049574794468587,1.1960902528534902,1.1533727438230086,1.1106552347925269,1.0679377257620453,1.0252202167315636,0.98250270770108183]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0.20914412159572479},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0.20914412159572479},0.20914412159572479,0.20914412159572479,0.20914412159572479]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":23.033993183032546},{"$f":"SUM(W1470:W1479)","v":22.740851552645335},22.447709922258127,21.773613027815856,21.099516133373584,20.425419238931315,19.751322344489047,19.077225450046772]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,X1500-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,X1501-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0.63542696963181911,0.62659499188321843,0.61751390504433123,0.60843281820544404,0.59935173136655684,0.59027064452766964]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3333187234695147,3.2215956340723295,3.1105061294491456,2.9994166248259617,2.8883271202027778,2.7772376155795939]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3066475006903555,1.2429029156582223,1.2175375500325443,1.1921721844068662,1.1668068187811882,1.1414414531555102]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1389178090420931,7.9590551196433186,7.684604943103893,7.4101547665644674,7.1357045900250418,6.8612544134856162]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1563","v":0},{"$f":"W1563","v":9.3560336862650671E-3},{"$f":"X1563","v":9.1492738417255845E-3},{"$f":"Y1563","v":8.8337816402867704E-3},{"$f":"Z1563","v":8.5182894388479563E-3},{"$f":"AA1563","v":8.2027972374091422E-3},{"$f":"AB1563","v":7.8873050359703281E-3}]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":13.424318918481458},13.059949817060225,12.639648191231609,12.219346565402999,11.799044939574383,11.378743313745771]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$229","v":0.63542696963181911}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$230","v":3.3333187234695147}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$231","v":1.3066475006903555}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$232","v":8.1389178090420931}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$233","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$234","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$235","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$236","v":9.3560336862650671E-3}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$237","v":6.5188196141019645E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$238","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":13.424318918481458}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1665","v":0},{"$f":"-Inputs!Y1665","v":0},{"$f":"-Inputs!Z1665","v":0},{"$f":"-Inputs!AA1665","v":0},{"$f":"-Inputs!AB1665","v":0},{"$f":"-Inputs!AC1665","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1666","v":0},{"$f":"-Inputs!Y1666","v":0},{"$f":"-Inputs!Z1666","v":0},{"$f":"-Inputs!AA1666","v":0},{"$f":"-Inputs!AB1666","v":0},{"$f":"-Inputs!AC1666","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1667","v":0},{"$f":"-Inputs!Y1667","v":0},{"$f":"-Inputs!Z1667","v":0},{"$f":"-Inputs!AA1667","v":0},{"$f":"-Inputs!AB1667","v":0},{"$f":"-Inputs!AC1667","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1668","v":0},{"$f":"-Inputs!Y1668","v":0},{"$f":"-Inputs!Z1668","v":0},{"$f":"-Inputs!AA1668","v":0},{"$f":"-Inputs!AB1668","v":0},{"$f":"-Inputs!AC1668","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1669","v":0},{"$f":"-Inputs!Y1669","v":0},{"$f":"-Inputs!Z1669","v":0},{"$f":"-Inputs!AA1669","v":0},{"$f":"-Inputs!AB1669","v":0},{"$f":"-Inputs!AC1669","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1670","v":0},{"$f":"-Inputs!Y1670","v":0},{"$f":"-Inputs!Z1670","v":0},{"$f":"-Inputs!AA1670","v":0},{"$f":"-Inputs!AB1670","v":0},{"$f":"-Inputs!AC1670","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1671","v":0},{"$f":"-Inputs!Y1671","v":0},{"$f":"-Inputs!Z1671","v":0},{"$f":"-Inputs!AA1671","v":0},{"$f":"-Inputs!AB1671","v":0},{"$f":"-Inputs!AC1671","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1672","v":0},{"$f":"-Inputs!Y1672","v":0},{"$f":"-Inputs!Z1672","v":0},{"$f":"-Inputs!AA1672","v":0},{"$f":"-Inputs!AB1672","v":0},{"$f":"-Inputs!AC1672","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1673","v":0},{"$f":"-Inputs!Y1673","v":0},{"$f":"-Inputs!Z1673","v":0},{"$f":"-Inputs!AA1673","v":0},{"$f":"-Inputs!AB1673","v":0},{"$f":"-Inputs!AC1673","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1674","v":0},{"$f":"-Inputs!Y1674","v":0},{"$f":"-Inputs!Z1674","v":0},{"$f":"-Inputs!AA1674","v":0},{"$f":"-Inputs!AB1674","v":0},{"$f":"-Inputs!AC1674","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1132","v":-8.8319777486006515E-3},{"$f":"-Inputs!Y1132","v":-9.0810868388872239E-3},{"$f":"-Inputs!Z1132","v":-9.0810868388872239E-3},{"$f":"-Inputs!AA1132","v":-9.0810868388872239E-3},{"$f":"-Inputs!AB1132","v":-9.0810868388872274E-3},{"$f":"-Inputs!AC1132","v":-9.0810868388872274E-3}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1133","v":-0.1117230893971852},{"$f":"-Inputs!Y1133","v":-0.11108950462318379},{"$f":"-Inputs!Z1133","v":-0.11108950462318377},{"$f":"-Inputs!AA1133","v":-0.11108950462318377},{"$f":"-Inputs!AB1133","v":-0.11108950462318376},{"$f":"-Inputs!AC1133","v":-0.11108950462318375}]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1134","v":-6.3744585032133247E-2},{"$f":"-Inputs!Y1134","v":-2.536536562567801E-2},{"$f":"-Inputs!Z1134","v":-2.536536562567801E-2},{"$f":"-Inputs!AA1134","v":-2.536536562567801E-2},{"$f":"-Inputs!AB1134","v":-2.536536562567801E-2},{"$f":"-Inputs!AC1134","v":-2.536536562567801E-2}]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1135","v":-0.17986268939877473},{"$f":"-Inputs!Y1135","v":-0.27445017653942522},{"$f":"-Inputs!Z1135","v":-0.27445017653942522},{"$f":"-Inputs!AA1135","v":-0.27445017653942522},{"$f":"-Inputs!AB1135","v":-0.27445017653942522},{"$f":"-Inputs!AC1135","v":-0.27445017653942522}]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1136","v":0},{"$f":"-Inputs!Y1136","v":0},{"$f":"-Inputs!Z1136","v":0},{"$f":"-Inputs!AA1136","v":0},{"$f":"-Inputs!AB1136","v":0},{"$f":"-Inputs!AC1136","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1137","v":0},{"$f":"-Inputs!Y1137","v":0},{"$f":"-Inputs!Z1137","v":0},{"$f":"-Inputs!AA1137","v":0},{"$f":"-Inputs!AB1137","v":0},{"$f":"-Inputs!AC1137","v":0}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1138","v":0},{"$f":"-Inputs!Y1138","v":0},{"$f":"-Inputs!Z1138","v":0},{"$f":"-Inputs!AA1138","v":0},{"$f":"-Inputs!AB1138","v":0},{"$f":"-Inputs!AC1138","v":0}]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1139","v":-2.0675984453948231E-4},{"$f":"-Inputs!Y1139","v":-3.1549220143881383E-4},{"$f":"-Inputs!Z1139","v":-3.1549220143881383E-4},{"$f":"-Inputs!AA1139","v":-3.1549220143881383E-4},{"$f":"-Inputs!AB1139","v":-3.1549220143881383E-4},{"$f":"-Inputs!AC1139","v":-3.1549220143881383E-4}]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1140","v":0},{"$f":"-Inputs!Y1140","v":0},{"$f":"-Inputs!Z1140","v":0},{"$f":"-Inputs!AA1140","v":0},{"$f":"-Inputs!AB1140","v":0},{"$f":"-Inputs!AC1140","v":0}]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1141","v":0},{"$f":"-Inputs!Y1141","v":0},{"$f":"-Inputs!Z1141","v":0},{"$f":"-Inputs!AA1141","v":0},{"$f":"-Inputs!AB1141","v":0},{"$f":"-Inputs!AC1141","v":0}]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.3643691014212333},-0.42030162582861308,-0.42030162582861308,-0.42030162582861308,-0.42030162582861302,-0.42030162582861302]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.63542696963181911},0.62659499188321843,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0.61751390504433123},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0.60843281820544404},0.59935173136655684,0.59027064452766964,0.58118955768878244]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333187234695147,3.2215956340723295,3.1105061294491456,2.9994166248259617,2.8883271202027778,2.7772376155795939,2.66614811095641]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3066475006903555,1.2429029156582223,1.2175375500325443,1.1921721844068662,1.1668068187811882,1.1414414531555102,1.1160760875298321]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1389178090420931,7.9590551196433186,7.684604943103893,7.4101547665644674,7.1357045900250418,6.8612544134856162,6.5868042369461905]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3560336862650671E-3,9.1492738417255845E-3,8.8337816402867704E-3,8.5182894388479563E-3,8.2027972374091422E-3,7.8873050359703281E-3,7.571812834531514E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":6.5188196141019645E-4},{"$f":"X1516+X1528+X1540+X1552","v":6.5188196141019645E-4},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":6.5188196141019645E-4},{"$f":"Z1516+Z1528+Z1540+Z1552","v":6.5188196141019645E-4},6.5188196141019645E-4,6.5188196141019645E-4,6.5188196141019645E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":13.424318918481458},{"$f":"SUM(X1556:X1565)","v":13.059949817060225},12.639648191231609,12.219346565402999,11.799044939574383,11.378743313745771,10.958441687917155]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Y1586-1)","v":0},0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Y1587-1)","v":0},0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},2.7793842196678966,2.739678730815498,2.6999732419630993,2.6602677531107006,2.620562264258302]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7976710455350542,4.6377486773505527,4.4778263091660513,4.3179039409815498,4.1579815727970484]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9247574039298896,3.846262255851292,3.7677671077726944,3.6892719596940964,3.6107768116154988]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.45762924360853,12.042374935488246,11.627120627367962,11.211866319247678,10.796612011127394]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1649","v":0},{"$f":"X1649","v":0.12123218893759563},{"$f":"Y1649","v":0.1171911159730091},{"$f":"Z1649","v":0.11315004300842257},{"$f":"AA1649","v":0.10910897004383605},{"$f":"AB1649","v":0.10506789707924952}]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},-3.1848983579329236E-3,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":24.077489203321033},23.383255715478601,22.685837329278225,21.98841894307786,21.291000556877492]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$229","v":2.7793842196678966}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$230","v":4.7976710455350542}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$231","v":3.9247574039298896}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$232","v":12.45762924360853}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$233","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$234","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$235","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$236","v":0.12123218893759563}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$237","v":-3.1848983579329236E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$238","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":24.077489203321033}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1677","v":0},{"$f":"-Inputs!Z1677","v":0},{"$f":"-Inputs!AA1677","v":0},{"$f":"-Inputs!AB1677","v":0},{"$f":"-Inputs!AC1677","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1678","v":0},{"$f":"-Inputs!Z1678","v":0},{"$f":"-Inputs!AA1678","v":0},{"$f":"-Inputs!AB1678","v":0},{"$f":"-Inputs!AC1678","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1679","v":0},{"$f":"-Inputs!Z1679","v":0},{"$f":"-Inputs!AA1679","v":0},{"$f":"-Inputs!AB1679","v":0},{"$f":"-Inputs!AC1679","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1680","v":0},{"$f":"-Inputs!Z1680","v":0},{"$f":"-Inputs!AA1680","v":0},{"$f":"-Inputs!AB1680","v":0},{"$f":"-Inputs!AC1680","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1681","v":0},{"$f":"-Inputs!Z1681","v":0},{"$f":"-Inputs!AA1681","v":0},{"$f":"-Inputs!AB1681","v":0},{"$f":"-Inputs!AC1681","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1682","v":0},{"$f":"-Inputs!Z1682","v":0},{"$f":"-Inputs!AA1682","v":0},{"$f":"-Inputs!AB1682","v":0},{"$f":"-Inputs!AC1682","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1683","v":0},{"$f":"-Inputs!Z1683","v":0},{"$f":"-Inputs!AA1683","v":0},{"$f":"-Inputs!AB1683","v":0},{"$f":"-Inputs!AC1683","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1684","v":0},{"$f":"-Inputs!Z1684","v":0},{"$f":"-Inputs!AA1684","v":0},{"$f":"-Inputs!AB1684","v":0},{"$f":"-Inputs!AC1684","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1685","v":0},{"$f":"-Inputs!Z1685","v":0},{"$f":"-Inputs!AA1685","v":0},{"$f":"-Inputs!AB1685","v":0},{"$f":"-Inputs!AC1685","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1686","v":0},{"$f":"-Inputs!Z1686","v":0},{"$f":"-Inputs!AA1686","v":0},{"$f":"-Inputs!AB1686","v":0},{"$f":"-Inputs!AC1686","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1144","v":-3.9705488852398531E-2},{"$f":"-Inputs!Z1144","v":-3.9705488852398524E-2},{"$f":"-Inputs!AA1144","v":-3.9705488852398524E-2},{"$f":"-Inputs!AB1144","v":-3.9705488852398524E-2},{"$f":"-Inputs!AC1144","v":-3.9705488852398524E-2}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1145","v":-0.15992236818450178},{"$f":"-Inputs!Z1145","v":-0.15992236818450184},{"$f":"-Inputs!AA1145","v":-0.15992236818450184},{"$f":"-Inputs!AB1145","v":-0.15992236818450184},{"$f":"-Inputs!AC1145","v":-0.15992236818450184}]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1146","v":-7.8495148078597796E-2},{"$f":"-Inputs!Z1146","v":-7.8495148078597796E-2},{"$f":"-Inputs!AA1146","v":-7.849514807859781E-2},{"$f":"-Inputs!AB1146","v":-7.849514807859781E-2},{"$f":"-Inputs!AC1146","v":-7.849514807859781E-2}]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1147","v":-0.4152543081202843},{"$f":"-Inputs!Z1147","v":-0.4152543081202843},{"$f":"-Inputs!AA1147","v":-0.4152543081202843},{"$f":"-Inputs!AB1147","v":-0.4152543081202843},{"$f":"-Inputs!AC1147","v":-0.4152543081202843}]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1148","v":0},{"$f":"-Inputs!Z1148","v":0},{"$f":"-Inputs!AA1148","v":0},{"$f":"-Inputs!AB1148","v":0},{"$f":"-Inputs!AC1148","v":0}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1149","v":0},{"$f":"-Inputs!Z1149","v":0},{"$f":"-Inputs!AA1149","v":0},{"$f":"-Inputs!AB1149","v":0},{"$f":"-Inputs!AC1149","v":0}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1150","v":0},{"$f":"-Inputs!Z1150","v":0},{"$f":"-Inputs!AA1150","v":0},{"$f":"-Inputs!AB1150","v":0},{"$f":"-Inputs!AC1150","v":0}]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1151","v":-4.0410729645865215E-3},{"$f":"-Inputs!Z1151","v":-4.0410729645865215E-3},{"$f":"-Inputs!AA1151","v":-4.0410729645865215E-3},{"$f":"-Inputs!AB1151","v":-4.0410729645865215E-3},{"$f":"-Inputs!AC1151","v":-4.0410729645865215E-3}]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1152","v":3.1848983579329236E-3},{"$f":"-Inputs!Z1152","v":0},{"$f":"-Inputs!AA1152","v":0},{"$f":"-Inputs!AB1152","v":0},{"$f":"-Inputs!AC1152","v":0}]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1153","v":0},{"$f":"-Inputs!Z1153","v":0},{"$f":"-Inputs!AA1153","v":0},{"$f":"-Inputs!AB1153","v":0},{"$f":"-Inputs!AC1153","v":0}]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.69423348784243599},{"$f":"SUM(Z1630:Z1639)","v":-0.697418386200369},-0.697418386200369,-0.697418386200369,-0.697418386200369]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.7793842196678966},2.739678730815498,2.6999732419630993,2.6602677531107006,2.620562264258302,2.5808567754059033]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7976710455350542,4.6377486773505527,4.4778263091660513,4.3179039409815498,4.1579815727970484,3.9980592046125465]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9247574039298896,3.846262255851292,3.7677671077726944,3.6892719596940964,3.6107768116154988,3.5322816635369012]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.45762924360853,12.042374935488246,11.627120627367962,11.211866319247678,10.796612011127394,10.38135770300711]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12123218893759563,0.1171911159730091,0.11315004300842257,0.10910897004383605,0.10506789707924952,0.10102682411466299]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.1848983579329236E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":24.077489203321033},{"$f":"SUM(Y1642:Y1651)","v":23.383255715478601},22.685837329278225,21.98841894307786,21.291000556877492,20.593582170677124]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Z1672-1)","v":0},0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Z1673-1)","v":0},0,0]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,-5.63006735557494E-2,-0.1126013471114988,-0.16890202066724819]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5471867645063639,1.9892806555357954,1.4313745465652268,0.8734684375946582]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4980032724954535,3.420743781178138,3.3434842898608226,3.2662247985435071]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3735580950852269,2.2886662349397313,2.2037743747942358,2.1188825146487402]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4929161923090906,3.4929161923090906,3.4929161923090906,3.4929161923090906]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.88315253375522729,0.88315253375522729,0.88315253375522729,0.88315253375522729]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5226781072368185,5.5226781072368185,5.5226781072368185,5.5226781072368185]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1735","v":0},{"$f":"Y1735","v":2.0743812727272732E-2},{"$f":"Z1735","v":2.0052352303030308E-2},{"$f":"AA1735","v":1.9360891878787884E-2},{"$f":"AB1735","v":1.8669431454545461E-2}]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":18.338238778115453},17.56118918370208,16.78413958928871,16.007089994875336]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$229","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$230","v":2.5471867645063639}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$231","v":3.4980032724954535}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$232","v":2.3735580950852269}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$233","v":3.4929161923090906}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$234","v":0.88315253375522729}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$235","v":5.5226781072368185}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$236","v":2.0743812727272732E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$237","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$238","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":18.338238778115453}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1689","v":0},{"$f":"-Inputs!AA1689","v":0},{"$f":"-Inputs!AB1689","v":0},{"$f":"-Inputs!AC1689","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1690","v":0},{"$f":"-Inputs!AA1690","v":0},{"$f":"-Inputs!AB1690","v":0},{"$f":"-Inputs!AC1690","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1691","v":0},{"$f":"-Inputs!AA1691","v":0},{"$f":"-Inputs!AB1691","v":0},{"$f":"-Inputs!AC1691","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1692","v":0},{"$f":"-Inputs!AA1692","v":0},{"$f":"-Inputs!AB1692","v":0},{"$f":"-Inputs!AC1692","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1693","v":0},{"$f":"-Inputs!AA1693","v":0},{"$f":"-Inputs!AB1693","v":0},{"$f":"-Inputs!AC1693","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1694","v":0},{"$f":"-Inputs!AA1694","v":0},{"$f":"-Inputs!AB1694","v":0},{"$f":"-Inputs!AC1694","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1695","v":0},{"$f":"-Inputs!AA1695","v":0},{"$f":"-Inputs!AB1695","v":0},{"$f":"-Inputs!AC1695","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1696","v":0},{"$f":"-Inputs!AA1696","v":0},{"$f":"-Inputs!AB1696","v":0},{"$f":"-Inputs!AC1696","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1697","v":0},{"$f":"-Inputs!AA1697","v":0},{"$f":"-Inputs!AB1697","v":0},{"$f":"-Inputs!AC1697","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1698","v":0},{"$f":"-Inputs!AA1698","v":0},{"$f":"-Inputs!AB1698","v":0},{"$f":"-Inputs!AC1698","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1156","v":-5.63006735557494E-2},{"$f":"-Inputs!AA1156","v":-5.63006735557494E-2},{"$f":"-Inputs!AB1156","v":-5.63006735557494E-2},{"$f":"-Inputs!AC1156","v":-5.6300673555749407E-2}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1157","v":-0.55790610897056858},{"$f":"-Inputs!AA1157","v":-0.55790610897056858},{"$f":"-Inputs!AB1157","v":-0.55790610897056858},{"$f":"-Inputs!AC1157","v":-0.55790610897056858}]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1158","v":-7.7259491317315299E-2},{"$f":"-Inputs!AA1158","v":-7.7259491317315299E-2},{"$f":"-Inputs!AB1158","v":-7.7259491317315299E-2},{"$f":"-Inputs!AC1158","v":-7.7259491317315299E-2}]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1159","v":-8.4891860145495476E-2},{"$f":"-Inputs!AA1159","v":-8.4891860145495476E-2},{"$f":"-Inputs!AB1159","v":-8.4891860145495476E-2},{"$f":"-Inputs!AC1159","v":-8.4891860145495476E-2}]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1160","v":0},{"$f":"-Inputs!AA1160","v":0},{"$f":"-Inputs!AB1160","v":0},{"$f":"-Inputs!AC1160","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1161","v":0},{"$f":"-Inputs!AA1161","v":0},{"$f":"-Inputs!AB1161","v":0},{"$f":"-Inputs!AC1161","v":0}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1162","v":0},{"$f":"-Inputs!AA1162","v":0},{"$f":"-Inputs!AB1162","v":0},{"$f":"-Inputs!AC1162","v":0}]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1163","v":-6.9146042424242512E-4},{"$f":"-Inputs!AA1163","v":-6.9146042424242512E-4},{"$f":"-Inputs!AB1163","v":-6.9146042424242512E-4},{"$f":"-Inputs!AC1163","v":-6.9146042424242512E-4}]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1164","v":0},{"$f":"-Inputs!AA1164","v":0},{"$f":"-Inputs!AB1164","v":0},{"$f":"-Inputs!AC1164","v":0}]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1165","v":-4.8999385470139051E-16},{"$f":"-Inputs!AA1165","v":-4.899938547013906E-16},{"$f":"-Inputs!AB1165","v":-4.899938547013906E-16},{"$f":"-Inputs!AC1165","v":-4.899938547013906E-16}]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.77704959441337151},-0.77704959441337151,-0.77704959441337151,-0.77704959441337151]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},-5.63006735557494E-2,-0.1126013471114988,-0.16890202066724819,-0.2252026942229976]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5471867645063639,1.9892806555357954,1.4313745465652268,0.8734684375946582,0.31556232862408962]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4980032724954535,3.420743781178138,3.3434842898608226,3.2662247985435071,3.1889653072261916]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3735580950852269,2.2886662349397313,2.2037743747942358,2.1188825146487402,2.0339906545032447]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4929161923090906,3.4929161923090906,3.4929161923090906,3.4929161923090906,3.4929161923090906]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88315253375522729,0.88315253375522729,0.88315253375522729,0.88315253375522729,0.88315253375522729]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5226781072368185,5.5226781072368185,5.5226781072368185,5.5226781072368185,5.5226781072368185]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0743812727272732E-2,2.0052352303030308E-2,1.9360891878787884E-2,1.8669431454545461E-2,1.7977971030303037E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8999385470139051E-16,-9.7998770940278101E-16,-1.4699815641041715E-15,-1.959975418805562E-15]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":18.338238778115453},{"$f":"SUM(Z1728:Z1737)","v":17.56118918370208},16.78413958928871,16.007089994875336,15.230040400461966]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,AA1758-1)","v":0},0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,AA1759-1)","v":0},0]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,-3.8141518692888461E-2,-7.6283037385776922E-2]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.786236623185772,4.2379858393408893,3.6897350554960067]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6673145600639856,3.6097721411509918,3.5522297222379979]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9869051679890708,4.8923257302660099,4.797746292542949]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5501729959313044,2.5501729959313044,2.5501729959313044]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5764481920292148,1.5764481920292148,1.5764481920292148]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4561060639107932,6.4561060639107932,6.4561060639107932]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1821","v":0},{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0}]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":24.023183603110141},23.284669443936316,22.546155284762492]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$229","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$230","v":4.786236623185772}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$231","v":3.6673145600639856}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$232","v":4.9869051679890708}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$233","v":2.5501729959313044}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$234","v":1.5764481920292148}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$235","v":6.4561060639107932}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$236","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$237","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$238","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":24.023183603110141}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1701","v":0},{"$f":"-Inputs!AB1701","v":0},{"$f":"-Inputs!AC1701","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1702","v":0},{"$f":"-Inputs!AB1702","v":0},{"$f":"-Inputs!AC1702","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1703","v":0},{"$f":"-Inputs!AB1703","v":0},{"$f":"-Inputs!AC1703","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1704","v":0},{"$f":"-Inputs!AB1704","v":0},{"$f":"-Inputs!AC1704","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1705","v":0},{"$f":"-Inputs!AB1705","v":0},{"$f":"-Inputs!AC1705","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1706","v":0},{"$f":"-Inputs!AB1706","v":0},{"$f":"-Inputs!AC1706","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1707","v":0},{"$f":"-Inputs!AB1707","v":0},{"$f":"-Inputs!AC1707","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1708","v":0},{"$f":"-Inputs!AB1708","v":0},{"$f":"-Inputs!AC1708","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1709","v":0},{"$f":"-Inputs!AB1709","v":0},{"$f":"-Inputs!AC1709","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1710","v":0},{"$f":"-Inputs!AB1710","v":0},{"$f":"-Inputs!AC1710","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1168","v":-3.8141518692888461E-2},{"$f":"-Inputs!AB1168","v":-3.8141518692888461E-2},{"$f":"-Inputs!AC1168","v":-3.8141518692888461E-2}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1169","v":-0.54825078384488268},{"$f":"-Inputs!AB1169","v":-0.54825078384488268},{"$f":"-Inputs!AC1169","v":-0.54825078384488268}]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1170","v":-5.7542418912993658E-2},{"$f":"-Inputs!AB1170","v":-5.7542418912993658E-2},{"$f":"-Inputs!AC1170","v":-5.7542418912993665E-2}]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1171","v":-9.457943772306103E-2},{"$f":"-Inputs!AB1171","v":-9.457943772306103E-2},{"$f":"-Inputs!AC1171","v":-9.457943772306103E-2}]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1172","v":0},{"$f":"-Inputs!AB1172","v":0},{"$f":"-Inputs!AC1172","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1173","v":0},{"$f":"-Inputs!AB1173","v":0},{"$f":"-Inputs!AC1173","v":0}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1174","v":0},{"$f":"-Inputs!AB1174","v":0},{"$f":"-Inputs!AC1174","v":0}]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1175","v":0},{"$f":"-Inputs!AB1175","v":0},{"$f":"-Inputs!AC1175","v":0}]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1176","v":0},{"$f":"-Inputs!AB1176","v":0},{"$f":"-Inputs!AC1176","v":0}]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1177","v":0},{"$f":"-Inputs!AB1177","v":0},{"$f":"-Inputs!AC1177","v":0}]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.73851415917382579},-0.73851415917382579,-0.7385141591738259]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},-3.8141518692888461E-2,-7.6283037385776922E-2,-0.11442455607866539]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.786236623185772,4.2379858393408893,3.6897350554960067,3.141484271651124]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6673145600639856,3.6097721411509918,3.5522297222379979,3.4946873033250041]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9869051679890708,4.8923257302660099,4.797746292542949,4.7031668548198882]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5501729959313044,2.5501729959313044,2.5501729959313044,2.5501729959313044]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5764481920292148,1.5764481920292148,1.5764481920292148,1.5764481920292148]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4561060639107932,6.4561060639107932,6.4561060639107932,6.4561060639107932]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":24.023183603110141},{"$f":"SUM(AA1814:AA1823)","v":23.284669443936316},22.546155284762492,21.807641125588667]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,AB1844-1)","v":0}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,AB1845-1)","v":0}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},8.680207596625765E-2,6.1698945674360364E-2]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8991125795858892,2.4793380830736593]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9235557927791396,6.9053252774086555]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7772332372116562,1.6844264098904305]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0209407225122691,3.0209407225122691]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.933233894671778,4.933233894671778]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9314290197622701,2.9314290197622701]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1907","v":0},{"$f":"AA1907","v":0},{"$f":"AB1907","v":0}]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":22.572307322489259},22.016392352993421]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$229","v":8.680207596625765E-2}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$230","v":2.8991125795858892}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$231","v":6.9235557927791396}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$232","v":1.7772332372116562}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$233","v":3.0209407225122691}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$234","v":4.933233894671778}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$235","v":2.9314290197622701}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$236","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$237","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$238","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":22.572307322489259}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1713","v":0},{"$f":"-Inputs!AC1713","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1714","v":0},{"$f":"-Inputs!AC1714","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1715","v":0},{"$f":"-Inputs!AC1715","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1716","v":0},{"$f":"-Inputs!AC1716","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1717","v":0},{"$f":"-Inputs!AC1717","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1718","v":0},{"$f":"-Inputs!AC1718","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1719","v":0},{"$f":"-Inputs!AC1719","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1720","v":0},{"$f":"-Inputs!AC1720","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1721","v":0},{"$f":"-Inputs!AC1721","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1722","v":0},{"$f":"-Inputs!AC1722","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1180","v":-2.5103130291897282E-2},{"$f":"-Inputs!AC1180","v":-2.5103130291897285E-2}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1181","v":-0.4197744965122297},{"$f":"-Inputs!AC1181","v":-0.4197744965122297}]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1182","v":-1.8230515370484479E-2},{"$f":"-Inputs!AC1182","v":-1.8230515370484486E-2}]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1183","v":-9.2806827321225638E-2},{"$f":"-Inputs!AC1183","v":-9.2806827321225638E-2}]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1184","v":0},{"$f":"-Inputs!AC1184","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1185","v":0},{"$f":"-Inputs!AC1185","v":0}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1186","v":0},{"$f":"-Inputs!AC1186","v":0}]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1187","v":0},{"$f":"-Inputs!AC1187","v":0}]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1188","v":0},{"$f":"-Inputs!AC1188","v":0}]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1189","v":0},{"$f":"-Inputs!AC1189","v":0}]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.55591496949583707},-0.55591496949583719]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":8.680207596625765E-2},6.1698945674360364E-2,3.6595815382463079E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8991125795858892,2.4793380830736593,2.0595635865614295]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9235557927791396,6.9053252774086555,6.8870947620381706]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7772332372116562,1.6844264098904305,1.5916195825692048]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0209407225122691,3.0209407225122691,3.0209407225122691]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.933233894671778,4.933233894671778,4.933233894671778]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9314290197622701,2.9314290197622701,2.9314290197622701]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":22.572307322489259},{"$f":"SUM(AB1900:AB1909)","v":22.016392352993421},21.460477383497583]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},8.8811437499999955E-3]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9137673878749997]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4032617856250775]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6764061411249993]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5211855778749994]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3666363983749976]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.528920405624997]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"AB1993","v":0}]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":26.41905884025007}]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$229","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$230","v":1.9137673878749997}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$231","v":5.4032617856250775}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$232","v":2.6764061411249993}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$233","v":2.5211855778749994}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$234","v":7.3666363983749976}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$235","v":6.528920405624997}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$236","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$237","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$238","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":26.41905884025007}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1725","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1726","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1727","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1728","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1729","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1730","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1731","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1732","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1733","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1734","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1192","v":-8.2345447312529116E-2}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1193","v":-0.36350782491509626}]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1194","v":-1.391354109763423E-2}]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1195","v":-6.2909082248589043E-2}]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1196","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1197","v":0}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1198","v":0}]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1199","v":0}]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1200","v":0}]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1201","v":0}]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.52267589557384864}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":8.8811437499999955E-3},-7.3464303562529115E-2]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9137673878749997,1.5502595629599034]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4032617856250775,5.3893482445274437]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6764061411249993,2.6134970588764102]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5211855778749994,2.5211855778749994]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3666363983749976,7.3666363983749976]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.528920405624997,6.528920405624997]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":26.41905884025007},{"$f":"SUM(AC1986:AC1995)","v":25.896382944676223}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building"]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$229","v":0.23064303487499996}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$230","v":2.4452265116249996}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$231","v":8.2672065038249976}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$232","v":4.3271414696249995}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$233","v":5.0178355056249986}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$234","v":4.2587527848749991}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$235","v":6.396497794394187}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$236","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$237","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$238","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":30.943303604844182}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline"]
[{"$f":"ROW()","v":2061},null,"Compression"]
[{"$f":"ROW()","v":2062},null,"Metering"]
[{"$f":"ROW()","v":2063},null,"Other Depreciable"]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.23064303487499996}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4452265116249996]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2672065038249976]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3271414696249995]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0178355056249986]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2587527848749991]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.396497794394187]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":30.943303604844182}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"RegDepPipeline","index":13,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Pipeline"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]RegDepPipeline"},null,null,"Pipeline"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},10.310327131890235,10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D746&\"-\"&$D$2,Asset_Splits!$A:$F,E746,FALSE)","v":1},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F746","v":10.310327131890235}]
[{"$f":"ROW()","v":747},null,"Compression"]
[{"$f":"ROW()","v":748},null,"Metering"]
[{"$f":"ROW()","v":749},null,"Other Depreciable"]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F752","v":0}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":10.310327131890235}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N746)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline",{"$f":"D746","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D758&\"-\"&$D$2,Asset_Splits!$A:$F,E758,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F758","v":0},{"$f":"Asset_NoReclass!P758*$F758","v":0},{"$f":"Asset_NoReclass!Q758*$F758","v":0},{"$f":"Asset_NoReclass!R758*$F758","v":0},{"$f":"Asset_NoReclass!S758*$F758","v":0},{"$f":"Asset_NoReclass!T758*$F758","v":0},{"$f":"Asset_NoReclass!U758*$F758","v":0},{"$f":"Asset_NoReclass!V758*$F758","v":0},{"$f":"Asset_NoReclass!W758*$F758","v":0},{"$f":"Asset_NoReclass!X758*$F758","v":0},{"$f":"Asset_NoReclass!Y758*$F758","v":0},{"$f":"Asset_NoReclass!Z758*$F758","v":0},{"$f":"Asset_NoReclass!AA758*$F758","v":0},{"$f":"Asset_NoReclass!AB758*$F758","v":0},{"$f":"Asset_NoReclass!AC758*$F758","v":0}]
[{"$f":"ROW()","v":759},null,"Compression"]
[{"$f":"ROW()","v":760},null,"Metering"]
[{"$f":"ROW()","v":761},null,"Other Depreciable"]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F762","v":0},{"$f":"Asset_NoReclass!P758*$F762","v":0},{"$f":"Asset_NoReclass!Q758*$F762","v":0},{"$f":"Asset_NoReclass!R758*$F762","v":0},{"$f":"Asset_NoReclass!S758*$F762","v":0},{"$f":"Asset_NoReclass!T758*$F762","v":0},{"$f":"Asset_NoReclass!U758*$F762","v":0},{"$f":"Asset_NoReclass!V758*$F762","v":0},{"$f":"Asset_NoReclass!W758*$F762","v":0},{"$f":"Asset_NoReclass!X758*$F762","v":0},{"$f":"Asset_NoReclass!Y758*$F762","v":0},{"$f":"Asset_NoReclass!Z758*$F762","v":0},{"$f":"Asset_NoReclass!AA758*$F762","v":0},{"$f":"Asset_NoReclass!AB758*$F762","v":0},{"$f":"Asset_NoReclass!AC758*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F763","v":0},{"$f":"Asset_NoReclass!P758*$F763","v":0},{"$f":"Asset_NoReclass!Q758*$F763","v":0},{"$f":"Asset_NoReclass!R758*$F763","v":0},{"$f":"Asset_NoReclass!S758*$F763","v":0},{"$f":"Asset_NoReclass!T758*$F763","v":0},{"$f":"Asset_NoReclass!U758*$F763","v":0},{"$f":"Asset_NoReclass!V758*$F763","v":0},{"$f":"Asset_NoReclass!W758*$F763","v":0},{"$f":"Asset_NoReclass!X758*$F763","v":0},{"$f":"Asset_NoReclass!Y758*$F763","v":0},{"$f":"Asset_NoReclass!Z758*$F763","v":0},{"$f":"Asset_NoReclass!AA758*$F763","v":0},{"$f":"Asset_NoReclass!AB758*$F763","v":0},{"$f":"Asset_NoReclass!AC758*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F764","v":0},{"$f":"Asset_NoReclass!P758*$F764","v":0},{"$f":"Asset_NoReclass!Q758*$F764","v":0},{"$f":"Asset_NoReclass!R758*$F764","v":0},{"$f":"Asset_NoReclass!S758*$F764","v":0},{"$f":"Asset_NoReclass!T758*$F764","v":0},{"$f":"Asset_NoReclass!U758*$F764","v":0},{"$f":"Asset_NoReclass!V758*$F764","v":0},{"$f":"Asset_NoReclass!W758*$F764","v":0},{"$f":"Asset_NoReclass!X758*$F764","v":0},{"$f":"Asset_NoReclass!Y758*$F764","v":0},{"$f":"Asset_NoReclass!Z758*$F764","v":0},{"$f":"Asset_NoReclass!AA758*$F764","v":0},{"$f":"Asset_NoReclass!AB758*$F764","v":0},{"$f":"Asset_NoReclass!AC758*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F770","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!P770*$F770","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!Q770*$F770","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!R770*$F770","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!S770*$F770","v":-9.1651854062975269E-2},{"$f":"Asset_NoReclass!T770*$F770","v":-0.15157027479346705},{"$f":"Asset_NoReclass!U770*$F770","v":-0.15157027479346705},{"$f":"Asset_NoReclass!V770*$F770","v":-0.15157027479346705},{"$f":"Asset_NoReclass!W770*$F770","v":-0.15157027479346705},{"$f":"Asset_NoReclass!X770*$F770","v":-0.15157027479346705},{"$f":"Asset_NoReclass!Y770*$F770","v":-0.15157027479346707},{"$f":"Asset_NoReclass!Z770*$F770","v":-0.15157027479346705},{"$f":"Asset_NoReclass!AA770*$F770","v":-0.15157027479346705},{"$f":"Asset_NoReclass!AB770*$F770","v":-0.15157027479346702},{"$f":"Asset_NoReclass!AC770*$F770","v":-0.15157027479346702}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F774","v":0},{"$f":"Asset_NoReclass!P770*$F774","v":0},{"$f":"Asset_NoReclass!Q770*$F774","v":0},{"$f":"Asset_NoReclass!R770*$F774","v":0},{"$f":"Asset_NoReclass!S770*$F774","v":0},{"$f":"Asset_NoReclass!T770*$F774","v":0},{"$f":"Asset_NoReclass!U770*$F774","v":0},{"$f":"Asset_NoReclass!V770*$F774","v":0},{"$f":"Asset_NoReclass!W770*$F774","v":0},{"$f":"Asset_NoReclass!X770*$F774","v":0},{"$f":"Asset_NoReclass!Y770*$F774","v":0},{"$f":"Asset_NoReclass!Z770*$F774","v":0},{"$f":"Asset_NoReclass!AA770*$F774","v":0},{"$f":"Asset_NoReclass!AB770*$F774","v":0},{"$f":"Asset_NoReclass!AC770*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F775","v":0},{"$f":"Asset_NoReclass!P770*$F775","v":0},{"$f":"Asset_NoReclass!Q770*$F775","v":0},{"$f":"Asset_NoReclass!R770*$F775","v":0},{"$f":"Asset_NoReclass!S770*$F775","v":0},{"$f":"Asset_NoReclass!T770*$F775","v":0},{"$f":"Asset_NoReclass!U770*$F775","v":0},{"$f":"Asset_NoReclass!V770*$F775","v":0},{"$f":"Asset_NoReclass!W770*$F775","v":0},{"$f":"Asset_NoReclass!X770*$F775","v":0},{"$f":"Asset_NoReclass!Y770*$F775","v":0},{"$f":"Asset_NoReclass!Z770*$F775","v":0},{"$f":"Asset_NoReclass!AA770*$F775","v":0},{"$f":"Asset_NoReclass!AB770*$F775","v":0},{"$f":"Asset_NoReclass!AC770*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F776","v":0},{"$f":"Asset_NoReclass!P770*$F776","v":0},{"$f":"Asset_NoReclass!Q770*$F776","v":0},{"$f":"Asset_NoReclass!R770*$F776","v":0},{"$f":"Asset_NoReclass!S770*$F776","v":0},{"$f":"Asset_NoReclass!T770*$F776","v":0},{"$f":"Asset_NoReclass!U770*$F776","v":0},{"$f":"Asset_NoReclass!V770*$F776","v":0},{"$f":"Asset_NoReclass!W770*$F776","v":0},{"$f":"Asset_NoReclass!X770*$F776","v":0},{"$f":"Asset_NoReclass!Y770*$F776","v":0},{"$f":"Asset_NoReclass!Z770*$F776","v":0},{"$f":"Asset_NoReclass!AA770*$F776","v":0},{"$f":"Asset_NoReclass!AB770*$F776","v":0},{"$f":"Asset_NoReclass!AC770*$F776","v":0}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-9.1651854062975269E-2},-9.1651854062975269E-2,-9.1651854062975269E-2,-9.1651854062975269E-2,-9.1651854062975269E-2,-0.15157027479346705,-0.15157027479346705,-0.15157027479346705,-0.15157027479346705,-0.15157027479346705,-0.15157027479346707,-0.15157027479346705,-0.15157027479346705,-0.15157027479346702,-0.15157027479346702]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":10.310327131890235},10.218675277827259,10.127023423764284,10.035371569701308,9.9437197156383323,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":9.8520678615753567},{"$f":"T734+T746+T758+T770","v":9.7004975867818892},9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":8.9426462128145516},{"$f":"Z734+Z746+Z758+Z770","v":8.7910759380210841},8.6395056632276166,8.4879353884341491,8.3363651136406816]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":10.310327131890235},{"$f":"SUM(O782:O791)","v":10.218675277827259},10.127023423764284,10.035371569701308,9.9437197156383323,9.8520678615753567,9.7004975867818892,9.5489273119884217,9.3973570371949542,9.2457867624014867,9.0942164876080192,8.9426462128145516,8.7910759380210841,8.6395056632276166,8.4879353884341491,8.3363651136406816]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":0}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},308.79470604469054,308.67772408337248,308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D832&\"-\"&$D$2,Asset_Splits!$A:$F,E832,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F832","v":308.79470604469054}]
[{"$f":"ROW()","v":833},null,"Compression"]
[{"$f":"ROW()","v":834},null,"Metering"]
[{"$f":"ROW()","v":835},null,"Other Depreciable"]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F838","v":0}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":308.79470604469054}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O832)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline",{"$f":"D832","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D844&\"-\"&$D$2,Asset_Splits!$A:$F,E844,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F844","v":0},{"$f":"Asset_NoReclass!Q844*$F844","v":0},{"$f":"Asset_NoReclass!R844*$F844","v":0},{"$f":"Asset_NoReclass!S844*$F844","v":0},{"$f":"Asset_NoReclass!T844*$F844","v":0},{"$f":"Asset_NoReclass!U844*$F844","v":0},{"$f":"Asset_NoReclass!V844*$F844","v":0},{"$f":"Asset_NoReclass!W844*$F844","v":0},{"$f":"Asset_NoReclass!X844*$F844","v":0},{"$f":"Asset_NoReclass!Y844*$F844","v":0},{"$f":"Asset_NoReclass!Z844*$F844","v":0},{"$f":"Asset_NoReclass!AA844*$F844","v":0},{"$f":"Asset_NoReclass!AB844*$F844","v":0},{"$f":"Asset_NoReclass!AC844*$F844","v":0}]
[{"$f":"ROW()","v":845},null,"Compression"]
[{"$f":"ROW()","v":846},null,"Metering"]
[{"$f":"ROW()","v":847},null,"Other Depreciable"]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F848","v":0},{"$f":"Asset_NoReclass!Q844*$F848","v":0},{"$f":"Asset_NoReclass!R844*$F848","v":0},{"$f":"Asset_NoReclass!S844*$F848","v":0},{"$f":"Asset_NoReclass!T844*$F848","v":0},{"$f":"Asset_NoReclass!U844*$F848","v":0},{"$f":"Asset_NoReclass!V844*$F848","v":0},{"$f":"Asset_NoReclass!W844*$F848","v":0},{"$f":"Asset_NoReclass!X844*$F848","v":0},{"$f":"Asset_NoReclass!Y844*$F848","v":0},{"$f":"Asset_NoReclass!Z844*$F848","v":0},{"$f":"Asset_NoReclass!AA844*$F848","v":0},{"$f":"Asset_NoReclass!AB844*$F848","v":0},{"$f":"Asset_NoReclass!AC844*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F849","v":0},{"$f":"Asset_NoReclass!Q844*$F849","v":0},{"$f":"Asset_NoReclass!R844*$F849","v":0},{"$f":"Asset_NoReclass!S844*$F849","v":0},{"$f":"Asset_NoReclass!T844*$F849","v":0},{"$f":"Asset_NoReclass!U844*$F849","v":0},{"$f":"Asset_NoReclass!V844*$F849","v":0},{"$f":"Asset_NoReclass!W844*$F849","v":0},{"$f":"Asset_NoReclass!X844*$F849","v":0},{"$f":"Asset_NoReclass!Y844*$F849","v":0},{"$f":"Asset_NoReclass!Z844*$F849","v":0},{"$f":"Asset_NoReclass!AA844*$F849","v":0},{"$f":"Asset_NoReclass!AB844*$F849","v":0},{"$f":"Asset_NoReclass!AC844*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F850","v":0},{"$f":"Asset_NoReclass!Q844*$F850","v":0},{"$f":"Asset_NoReclass!R844*$F850","v":0},{"$f":"Asset_NoReclass!S844*$F850","v":0},{"$f":"Asset_NoReclass!T844*$F850","v":0},{"$f":"Asset_NoReclass!U844*$F850","v":0},{"$f":"Asset_NoReclass!V844*$F850","v":0},{"$f":"Asset_NoReclass!W844*$F850","v":0},{"$f":"Asset_NoReclass!X844*$F850","v":0},{"$f":"Asset_NoReclass!Y844*$F850","v":0},{"$f":"Asset_NoReclass!Z844*$F850","v":0},{"$f":"Asset_NoReclass!AA844*$F850","v":0},{"$f":"Asset_NoReclass!AB844*$F850","v":0},{"$f":"Asset_NoReclass!AC844*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F856","v":-0.11698196131804436},{"$f":"Asset_NoReclass!Q856*$F856","v":-0.11698196131804436},{"$f":"Asset_NoReclass!R856*$F856","v":-0.11698196131804436},{"$f":"Asset_NoReclass!S856*$F856","v":-0.11698196131804436},{"$f":"Asset_NoReclass!T856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!U856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!V856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!W856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!X856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!Y856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!Z856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!AA856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!AB856*$F856","v":-4.6716178515063396},{"$f":"Asset_NoReclass!AC856*$F856","v":-4.6716178515063396}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F860","v":0},{"$f":"Asset_NoReclass!Q856*$F860","v":0},{"$f":"Asset_NoReclass!R856*$F860","v":0},{"$f":"Asset_NoReclass!S856*$F860","v":0},{"$f":"Asset_NoReclass!T856*$F860","v":0},{"$f":"Asset_NoReclass!U856*$F860","v":0},{"$f":"Asset_NoReclass!V856*$F860","v":0},{"$f":"Asset_NoReclass!W856*$F860","v":0},{"$f":"Asset_NoReclass!X856*$F860","v":0},{"$f":"Asset_NoReclass!Y856*$F860","v":0},{"$f":"Asset_NoReclass!Z856*$F860","v":0},{"$f":"Asset_NoReclass!AA856*$F860","v":0},{"$f":"Asset_NoReclass!AB856*$F860","v":0},{"$f":"Asset_NoReclass!AC856*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F861","v":0},{"$f":"Asset_NoReclass!Q856*$F861","v":0},{"$f":"Asset_NoReclass!R856*$F861","v":0},{"$f":"Asset_NoReclass!S856*$F861","v":0},{"$f":"Asset_NoReclass!T856*$F861","v":0},{"$f":"Asset_NoReclass!U856*$F861","v":0},{"$f":"Asset_NoReclass!V856*$F861","v":0},{"$f":"Asset_NoReclass!W856*$F861","v":0},{"$f":"Asset_NoReclass!X856*$F861","v":0},{"$f":"Asset_NoReclass!Y856*$F861","v":0},{"$f":"Asset_NoReclass!Z856*$F861","v":0},{"$f":"Asset_NoReclass!AA856*$F861","v":0},{"$f":"Asset_NoReclass!AB856*$F861","v":0},{"$f":"Asset_NoReclass!AC856*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F862","v":0},{"$f":"Asset_NoReclass!Q856*$F862","v":0},{"$f":"Asset_NoReclass!R856*$F862","v":0},{"$f":"Asset_NoReclass!S856*$F862","v":0},{"$f":"Asset_NoReclass!T856*$F862","v":0},{"$f":"Asset_NoReclass!U856*$F862","v":0},{"$f":"Asset_NoReclass!V856*$F862","v":0},{"$f":"Asset_NoReclass!W856*$F862","v":0},{"$f":"Asset_NoReclass!X856*$F862","v":0},{"$f":"Asset_NoReclass!Y856*$F862","v":0},{"$f":"Asset_NoReclass!Z856*$F862","v":0},{"$f":"Asset_NoReclass!AA856*$F862","v":0},{"$f":"Asset_NoReclass!AB856*$F862","v":0},{"$f":"Asset_NoReclass!AC856*$F862","v":0}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-0.11698196131804436},-0.11698196131804436,-0.11698196131804436,-0.11698196131804436,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396,-4.6716178515063396]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":308.79470604469054},308.67772408337248,308.56074212205442,308.44376016073636,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":308.3267781994183},{"$f":"T820+T832+T844+T856","v":303.65516034791199},298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":280.29707109038043},{"$f":"Z820+Z832+Z844+Z856","v":275.62545323887412},270.9538353873678,266.28221753586149,261.61059968435518]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":308.79470604469054},{"$f":"SUM(P868:P877)","v":308.67772408337248},308.56074212205442,308.44376016073636,308.3267781994183,303.65516034791199,298.98354249640568,294.31192464489936,289.64030679339305,284.96868894188674,280.29707109038043,275.62545323887412,270.9538353873678,266.28221753586149,261.61059968435518]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":0}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.4956777114263504,-3.6826017389710151,-8.8608811893683814,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":1.4956777114263504},-3.6826017389710151,-8.8608811893683814,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D918&\"-\"&$D$2,Asset_Splits!$A:$F,E918,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F918","v":1.4956777114263504}]
[{"$f":"ROW()","v":919},null,"Compression"]
[{"$f":"ROW()","v":920},null,"Metering"]
[{"$f":"ROW()","v":921},null,"Other Depreciable"]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F924","v":0}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":1.4956777114263504}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P918)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline",{"$f":"D918","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D930&\"-\"&$D$2,Asset_Splits!$A:$F,E930,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F930","v":0},{"$f":"Asset_NoReclass!R930*$F930","v":0},{"$f":"Asset_NoReclass!S930*$F930","v":0},{"$f":"Asset_NoReclass!T930*$F930","v":0},{"$f":"Asset_NoReclass!U930*$F930","v":0},{"$f":"Asset_NoReclass!V930*$F930","v":0},{"$f":"Asset_NoReclass!W930*$F930","v":0},{"$f":"Asset_NoReclass!X930*$F930","v":0},{"$f":"Asset_NoReclass!Y930*$F930","v":0},{"$f":"Asset_NoReclass!Z930*$F930","v":0},{"$f":"Asset_NoReclass!AA930*$F930","v":0},{"$f":"Asset_NoReclass!AB930*$F930","v":0},{"$f":"Asset_NoReclass!AC930*$F930","v":0}]
[{"$f":"ROW()","v":931},null,"Compression"]
[{"$f":"ROW()","v":932},null,"Metering"]
[{"$f":"ROW()","v":933},null,"Other Depreciable"]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F934","v":0},{"$f":"Asset_NoReclass!R930*$F934","v":0},{"$f":"Asset_NoReclass!S930*$F934","v":0},{"$f":"Asset_NoReclass!T930*$F934","v":0},{"$f":"Asset_NoReclass!U930*$F934","v":0},{"$f":"Asset_NoReclass!V930*$F934","v":0},{"$f":"Asset_NoReclass!W930*$F934","v":0},{"$f":"Asset_NoReclass!X930*$F934","v":0},{"$f":"Asset_NoReclass!Y930*$F934","v":0},{"$f":"Asset_NoReclass!Z930*$F934","v":0},{"$f":"Asset_NoReclass!AA930*$F934","v":0},{"$f":"Asset_NoReclass!AB930*$F934","v":0},{"$f":"Asset_NoReclass!AC930*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F935","v":0},{"$f":"Asset_NoReclass!R930*$F935","v":0},{"$f":"Asset_NoReclass!S930*$F935","v":0},{"$f":"Asset_NoReclass!T930*$F935","v":0},{"$f":"Asset_NoReclass!U930*$F935","v":0},{"$f":"Asset_NoReclass!V930*$F935","v":0},{"$f":"Asset_NoReclass!W930*$F935","v":0},{"$f":"Asset_NoReclass!X930*$F935","v":0},{"$f":"Asset_NoReclass!Y930*$F935","v":0},{"$f":"Asset_NoReclass!Z930*$F935","v":0},{"$f":"Asset_NoReclass!AA930*$F935","v":0},{"$f":"Asset_NoReclass!AB930*$F935","v":0},{"$f":"Asset_NoReclass!AC930*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F936","v":0},{"$f":"Asset_NoReclass!R930*$F936","v":0},{"$f":"Asset_NoReclass!S930*$F936","v":0},{"$f":"Asset_NoReclass!T930*$F936","v":0},{"$f":"Asset_NoReclass!U930*$F936","v":0},{"$f":"Asset_NoReclass!V930*$F936","v":0},{"$f":"Asset_NoReclass!W930*$F936","v":0},{"$f":"Asset_NoReclass!X930*$F936","v":0},{"$f":"Asset_NoReclass!Y930*$F936","v":0},{"$f":"Asset_NoReclass!Z930*$F936","v":0},{"$f":"Asset_NoReclass!AA930*$F936","v":0},{"$f":"Asset_NoReclass!AB930*$F936","v":0},{"$f":"Asset_NoReclass!AC930*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F942","v":-5.1782794503973655},{"$f":"Asset_NoReclass!R942*$F942","v":-5.1782794503973655},{"$f":"Asset_NoReclass!S942*$F942","v":-5.1782794503973655},{"$f":"Asset_NoReclass!T942*$F942","v":0},{"$f":"Asset_NoReclass!U942*$F942","v":0},{"$f":"Asset_NoReclass!V942*$F942","v":0},{"$f":"Asset_NoReclass!W942*$F942","v":0},{"$f":"Asset_NoReclass!X942*$F942","v":0},{"$f":"Asset_NoReclass!Y942*$F942","v":0},{"$f":"Asset_NoReclass!Z942*$F942","v":0},{"$f":"Asset_NoReclass!AA942*$F942","v":0},{"$f":"Asset_NoReclass!AB942*$F942","v":0},{"$f":"Asset_NoReclass!AC942*$F942","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F946","v":0},{"$f":"Asset_NoReclass!R942*$F946","v":0},{"$f":"Asset_NoReclass!S942*$F946","v":0},{"$f":"Asset_NoReclass!T942*$F946","v":0},{"$f":"Asset_NoReclass!U942*$F946","v":0},{"$f":"Asset_NoReclass!V942*$F946","v":0},{"$f":"Asset_NoReclass!W942*$F946","v":0},{"$f":"Asset_NoReclass!X942*$F946","v":0},{"$f":"Asset_NoReclass!Y942*$F946","v":0},{"$f":"Asset_NoReclass!Z942*$F946","v":0},{"$f":"Asset_NoReclass!AA942*$F946","v":0},{"$f":"Asset_NoReclass!AB942*$F946","v":0},{"$f":"Asset_NoReclass!AC942*$F946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F947","v":0},{"$f":"Asset_NoReclass!R942*$F947","v":0},{"$f":"Asset_NoReclass!S942*$F947","v":0},{"$f":"Asset_NoReclass!T942*$F947","v":0},{"$f":"Asset_NoReclass!U942*$F947","v":0},{"$f":"Asset_NoReclass!V942*$F947","v":0},{"$f":"Asset_NoReclass!W942*$F947","v":0},{"$f":"Asset_NoReclass!X942*$F947","v":0},{"$f":"Asset_NoReclass!Y942*$F947","v":0},{"$f":"Asset_NoReclass!Z942*$F947","v":0},{"$f":"Asset_NoReclass!AA942*$F947","v":0},{"$f":"Asset_NoReclass!AB942*$F947","v":0},{"$f":"Asset_NoReclass!AC942*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F948","v":0},{"$f":"Asset_NoReclass!R942*$F948","v":0},{"$f":"Asset_NoReclass!S942*$F948","v":0},{"$f":"Asset_NoReclass!T942*$F948","v":0},{"$f":"Asset_NoReclass!U942*$F948","v":0},{"$f":"Asset_NoReclass!V942*$F948","v":0},{"$f":"Asset_NoReclass!W942*$F948","v":0},{"$f":"Asset_NoReclass!X942*$F948","v":0},{"$f":"Asset_NoReclass!Y942*$F948","v":0},{"$f":"Asset_NoReclass!Z942*$F948","v":0},{"$f":"Asset_NoReclass!AA942*$F948","v":0},{"$f":"Asset_NoReclass!AB942*$F948","v":0},{"$f":"Asset_NoReclass!AC942*$F948","v":0}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-5.1782794503973655},-5.1782794503973655,-5.1782794503973655,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.4956777114263504},-3.6826017389710151,-8.8608811893683814,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":1.4956777114263504},{"$f":"SUM(Q954:Q963)","v":-3.6826017389710151},-8.8608811893683814,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-14.039160639765747}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-14.039160639765747}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},620.93091868550505,615.35170193784109,609.77248519017712,600.80524276090978,591.83800033164243,582.87075790237509,573.90351547310775,564.9362730438404,555.96903061457306,547.00178818530571,538.03454575603837,529.06730332677103]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0.10088101871543087,9.997457799521349E-2,9.906813727499611E-2,9.7611252903304996E-2,9.6154368531613882E-2,9.4697484159922768E-2,9.3240599788231654E-2,9.178371541654054E-2,9.0326831044849426E-2,8.8869946673158312E-2,8.7413062301467198E-2,8.5956177929776084E-2]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":621.03179970422048},615.45167651583631,609.87155332745215,600.90285401381311,591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,556.05935744561793,547.0906581319789,538.12195881833986,529.15325950470083]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1004&\"-\"&$D$2,Asset_Splits!$A:$F,E1004,FALSE)","v":0.99983755901265692},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1004","v":620.93091868550505}]
[{"$f":"ROW()","v":1005},null,"Compression"]
[{"$f":"ROW()","v":1006},null,"Metering"]
[{"$f":"ROW()","v":1007},null,"Other Depreciable"]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":1.6244098734312411E-4},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1009","v":0.10088101871543087}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1010","v":0}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":621.03179970422048}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1004)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline",{"$f":"D1004","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1016&\"-\"&$D$2,Asset_Splits!$A:$F,E1016,FALSE)","v":0.99983755901265692},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1016","v":0},{"$f":"Asset_NoReclass!S1016*$F1016","v":0},{"$f":"Asset_NoReclass!T1016*$F1016","v":0},{"$f":"Asset_NoReclass!U1016*$F1016","v":0},{"$f":"Asset_NoReclass!V1016*$F1016","v":0},{"$f":"Asset_NoReclass!W1016*$F1016","v":0},{"$f":"Asset_NoReclass!X1016*$F1016","v":0},{"$f":"Asset_NoReclass!Y1016*$F1016","v":0},{"$f":"Asset_NoReclass!Z1016*$F1016","v":0},{"$f":"Asset_NoReclass!AA1016*$F1016","v":0},{"$f":"Asset_NoReclass!AB1016*$F1016","v":0},{"$f":"Asset_NoReclass!AC1016*$F1016","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression"]
[{"$f":"ROW()","v":1018},null,"Metering"]
[{"$f":"ROW()","v":1019},null,"Other Depreciable"]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1020","v":0},{"$f":"Asset_NoReclass!S1016*$F1020","v":0},{"$f":"Asset_NoReclass!T1016*$F1020","v":0},{"$f":"Asset_NoReclass!U1016*$F1020","v":0},{"$f":"Asset_NoReclass!V1016*$F1020","v":0},{"$f":"Asset_NoReclass!W1016*$F1020","v":0},{"$f":"Asset_NoReclass!X1016*$F1020","v":0},{"$f":"Asset_NoReclass!Y1016*$F1020","v":0},{"$f":"Asset_NoReclass!Z1016*$F1020","v":0},{"$f":"Asset_NoReclass!AA1016*$F1020","v":0},{"$f":"Asset_NoReclass!AB1016*$F1020","v":0},{"$f":"Asset_NoReclass!AC1016*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":1.6244098734312411E-4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1021","v":0},{"$f":"Asset_NoReclass!S1016*$F1021","v":0},{"$f":"Asset_NoReclass!T1016*$F1021","v":0},{"$f":"Asset_NoReclass!U1016*$F1021","v":0},{"$f":"Asset_NoReclass!V1016*$F1021","v":0},{"$f":"Asset_NoReclass!W1016*$F1021","v":0},{"$f":"Asset_NoReclass!X1016*$F1021","v":0},{"$f":"Asset_NoReclass!Y1016*$F1021","v":0},{"$f":"Asset_NoReclass!Z1016*$F1021","v":0},{"$f":"Asset_NoReclass!AA1016*$F1021","v":0},{"$f":"Asset_NoReclass!AB1016*$F1021","v":0},{"$f":"Asset_NoReclass!AC1016*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1022","v":0},{"$f":"Asset_NoReclass!S1016*$F1022","v":0},{"$f":"Asset_NoReclass!T1016*$F1022","v":0},{"$f":"Asset_NoReclass!U1016*$F1022","v":0},{"$f":"Asset_NoReclass!V1016*$F1022","v":0},{"$f":"Asset_NoReclass!W1016*$F1022","v":0},{"$f":"Asset_NoReclass!X1016*$F1022","v":0},{"$f":"Asset_NoReclass!Y1016*$F1022","v":0},{"$f":"Asset_NoReclass!Z1016*$F1022","v":0},{"$f":"Asset_NoReclass!AA1016*$F1022","v":0},{"$f":"Asset_NoReclass!AB1016*$F1022","v":0},{"$f":"Asset_NoReclass!AC1016*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0.99983755901265692},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1028","v":-5.5792167476639491},{"$f":"Asset_NoReclass!S1028*$F1028","v":-5.5792167476639491},{"$f":"Asset_NoReclass!T1028*$F1028","v":-8.9672424292673103},{"$f":"Asset_NoReclass!U1028*$F1028","v":-8.9672424292673103},{"$f":"Asset_NoReclass!V1028*$F1028","v":-8.9672424292673103},{"$f":"Asset_NoReclass!W1028*$F1028","v":-8.9672424292673121},{"$f":"Asset_NoReclass!X1028*$F1028","v":-8.9672424292673121},{"$f":"Asset_NoReclass!Y1028*$F1028","v":-8.9672424292673067},{"$f":"Asset_NoReclass!Z1028*$F1028","v":-8.9672424292673067},{"$f":"Asset_NoReclass!AA1028*$F1028","v":-8.9672424292673067},{"$f":"Asset_NoReclass!AB1028*$F1028","v":-8.967242429267305},{"$f":"Asset_NoReclass!AC1028*$F1028","v":-8.967242429267305}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1032","v":0},{"$f":"Asset_NoReclass!S1028*$F1032","v":0},{"$f":"Asset_NoReclass!T1028*$F1032","v":0},{"$f":"Asset_NoReclass!U1028*$F1032","v":0},{"$f":"Asset_NoReclass!V1028*$F1032","v":0},{"$f":"Asset_NoReclass!W1028*$F1032","v":0},{"$f":"Asset_NoReclass!X1028*$F1032","v":0},{"$f":"Asset_NoReclass!Y1028*$F1032","v":0},{"$f":"Asset_NoReclass!Z1028*$F1032","v":0},{"$f":"Asset_NoReclass!AA1028*$F1032","v":0},{"$f":"Asset_NoReclass!AB1028*$F1032","v":0},{"$f":"Asset_NoReclass!AC1028*$F1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,1.6244098734312411E-4,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1033","v":-9.0644072021738573E-4},{"$f":"Asset_NoReclass!S1028*$F1033","v":-9.0644072021738573E-4},{"$f":"Asset_NoReclass!T1028*$F1033","v":-1.4568843716911189E-3},{"$f":"Asset_NoReclass!U1028*$F1033","v":-1.4568843716911189E-3},{"$f":"Asset_NoReclass!V1028*$F1033","v":-1.4568843716911189E-3},{"$f":"Asset_NoReclass!W1028*$F1033","v":-1.4568843716911194E-3},{"$f":"Asset_NoReclass!X1028*$F1033","v":-1.4568843716911194E-3},{"$f":"Asset_NoReclass!Y1028*$F1033","v":-1.4568843716911185E-3},{"$f":"Asset_NoReclass!Z1028*$F1033","v":-1.4568843716911185E-3},{"$f":"Asset_NoReclass!AA1028*$F1033","v":-1.4568843716911185E-3},{"$f":"Asset_NoReclass!AB1028*$F1033","v":-1.4568843716911181E-3},{"$f":"Asset_NoReclass!AC1028*$F1033","v":-1.4568843716911181E-3}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1034","v":0},{"$f":"Asset_NoReclass!S1028*$F1034","v":0},{"$f":"Asset_NoReclass!T1028*$F1034","v":0},{"$f":"Asset_NoReclass!U1028*$F1034","v":0},{"$f":"Asset_NoReclass!V1028*$F1034","v":0},{"$f":"Asset_NoReclass!W1028*$F1034","v":0},{"$f":"Asset_NoReclass!X1028*$F1034","v":0},{"$f":"Asset_NoReclass!Y1028*$F1034","v":0},{"$f":"Asset_NoReclass!Z1028*$F1034","v":0},{"$f":"Asset_NoReclass!AA1028*$F1034","v":0},{"$f":"Asset_NoReclass!AB1028*$F1034","v":0},{"$f":"Asset_NoReclass!AC1028*$F1034","v":0}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-5.5801231883841664},-5.5801231883841664,-8.9686993136390019,-8.9686993136390019,-8.9686993136390019,-8.9686993136390036,-8.9686993136390036,-8.9686993136389983,-8.9686993136389983,-8.9686993136389983,-8.9686993136389965,-8.9686993136389965]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":620.93091868550505},615.35170193784109,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":609.77248519017712},{"$f":"T992+T1004+T1016+T1028","v":600.80524276090978},591.83800033164243,582.87075790237509,573.90351547310775,564.9362730438404,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":555.96903061457306},{"$f":"Z992+Z1004+Z1016+Z1028","v":547.00178818530571},538.03454575603837,529.06730332677103,520.10006089750368]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0.10088101871543087,9.997457799521349E-2,9.906813727499611E-2,9.7611252903304996E-2,9.6154368531613882E-2,9.4697484159922768E-2,9.3240599788231654E-2,9.178371541654054E-2,9.0326831044849426E-2,8.8869946673158312E-2,8.7413062301467198E-2,8.5956177929776084E-2,8.449929355808497E-2]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":621.03179970422048},{"$f":"SUM(R1040:R1049)","v":615.45167651583631},609.87155332745215,600.90285401381311,591.93415470017408,582.96545538653504,573.99675607289601,565.02805675925697,556.05935744561793,547.0906581319789,538.12195881833986,529.15325950470083,520.18456019106179]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1090&\"-\"&$D$2,Asset_Splits!$A:$F,E1090,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression"]
[{"$f":"ROW()","v":1092},null,"Metering"]
[{"$f":"ROW()","v":1093},null,"Other Depreciable"]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1096","v":0}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":0}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1090)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline",{"$f":"D1090","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1102&\"-\"&$D$2,Asset_Splits!$A:$F,E1102,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1102","v":0},{"$f":"Asset_NoReclass!T1102*$F1102","v":0},{"$f":"Asset_NoReclass!U1102*$F1102","v":0},{"$f":"Asset_NoReclass!V1102*$F1102","v":0},{"$f":"Asset_NoReclass!W1102*$F1102","v":0},{"$f":"Asset_NoReclass!X1102*$F1102","v":0},{"$f":"Asset_NoReclass!Y1102*$F1102","v":0},{"$f":"Asset_NoReclass!Z1102*$F1102","v":0},{"$f":"Asset_NoReclass!AA1102*$F1102","v":0},{"$f":"Asset_NoReclass!AB1102*$F1102","v":0},{"$f":"Asset_NoReclass!AC1102*$F1102","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression"]
[{"$f":"ROW()","v":1104},null,"Metering"]
[{"$f":"ROW()","v":1105},null,"Other Depreciable"]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1106","v":0},{"$f":"Asset_NoReclass!T1102*$F1106","v":0},{"$f":"Asset_NoReclass!U1102*$F1106","v":0},{"$f":"Asset_NoReclass!V1102*$F1106","v":0},{"$f":"Asset_NoReclass!W1102*$F1106","v":0},{"$f":"Asset_NoReclass!X1102*$F1106","v":0},{"$f":"Asset_NoReclass!Y1102*$F1106","v":0},{"$f":"Asset_NoReclass!Z1102*$F1106","v":0},{"$f":"Asset_NoReclass!AA1102*$F1106","v":0},{"$f":"Asset_NoReclass!AB1102*$F1106","v":0},{"$f":"Asset_NoReclass!AC1102*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1107","v":0},{"$f":"Asset_NoReclass!T1102*$F1107","v":0},{"$f":"Asset_NoReclass!U1102*$F1107","v":0},{"$f":"Asset_NoReclass!V1102*$F1107","v":0},{"$f":"Asset_NoReclass!W1102*$F1107","v":0},{"$f":"Asset_NoReclass!X1102*$F1107","v":0},{"$f":"Asset_NoReclass!Y1102*$F1107","v":0},{"$f":"Asset_NoReclass!Z1102*$F1107","v":0},{"$f":"Asset_NoReclass!AA1102*$F1107","v":0},{"$f":"Asset_NoReclass!AB1102*$F1107","v":0},{"$f":"Asset_NoReclass!AC1102*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1108","v":0},{"$f":"Asset_NoReclass!T1102*$F1108","v":0},{"$f":"Asset_NoReclass!U1102*$F1108","v":0},{"$f":"Asset_NoReclass!V1102*$F1108","v":0},{"$f":"Asset_NoReclass!W1102*$F1108","v":0},{"$f":"Asset_NoReclass!X1102*$F1108","v":0},{"$f":"Asset_NoReclass!Y1102*$F1108","v":0},{"$f":"Asset_NoReclass!Z1102*$F1108","v":0},{"$f":"Asset_NoReclass!AA1102*$F1108","v":0},{"$f":"Asset_NoReclass!AB1102*$F1108","v":0},{"$f":"Asset_NoReclass!AC1102*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1114","v":-1.7022644385542238},{"$f":"Asset_NoReclass!T1114*$F1114","v":0},{"$f":"Asset_NoReclass!U1114*$F1114","v":0},{"$f":"Asset_NoReclass!V1114*$F1114","v":0},{"$f":"Asset_NoReclass!W1114*$F1114","v":0},{"$f":"Asset_NoReclass!X1114*$F1114","v":0},{"$f":"Asset_NoReclass!Y1114*$F1114","v":0},{"$f":"Asset_NoReclass!Z1114*$F1114","v":0},{"$f":"Asset_NoReclass!AA1114*$F1114","v":0},{"$f":"Asset_NoReclass!AB1114*$F1114","v":0},{"$f":"Asset_NoReclass!AC1114*$F1114","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1118","v":0},{"$f":"Asset_NoReclass!T1114*$F1118","v":0},{"$f":"Asset_NoReclass!U1114*$F1118","v":0},{"$f":"Asset_NoReclass!V1114*$F1118","v":0},{"$f":"Asset_NoReclass!W1114*$F1118","v":0},{"$f":"Asset_NoReclass!X1114*$F1118","v":0},{"$f":"Asset_NoReclass!Y1114*$F1118","v":0},{"$f":"Asset_NoReclass!Z1114*$F1118","v":0},{"$f":"Asset_NoReclass!AA1114*$F1118","v":0},{"$f":"Asset_NoReclass!AB1114*$F1118","v":0},{"$f":"Asset_NoReclass!AC1114*$F1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1119","v":0},{"$f":"Asset_NoReclass!T1114*$F1119","v":0},{"$f":"Asset_NoReclass!U1114*$F1119","v":0},{"$f":"Asset_NoReclass!V1114*$F1119","v":0},{"$f":"Asset_NoReclass!W1114*$F1119","v":0},{"$f":"Asset_NoReclass!X1114*$F1119","v":0},{"$f":"Asset_NoReclass!Y1114*$F1119","v":0},{"$f":"Asset_NoReclass!Z1114*$F1119","v":0},{"$f":"Asset_NoReclass!AA1114*$F1119","v":0},{"$f":"Asset_NoReclass!AB1114*$F1119","v":0},{"$f":"Asset_NoReclass!AC1114*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1120","v":0},{"$f":"Asset_NoReclass!T1114*$F1120","v":0},{"$f":"Asset_NoReclass!U1114*$F1120","v":0},{"$f":"Asset_NoReclass!V1114*$F1120","v":0},{"$f":"Asset_NoReclass!W1114*$F1120","v":0},{"$f":"Asset_NoReclass!X1114*$F1120","v":0},{"$f":"Asset_NoReclass!Y1114*$F1120","v":0},{"$f":"Asset_NoReclass!Z1114*$F1120","v":0},{"$f":"Asset_NoReclass!AA1114*$F1120","v":0},{"$f":"Asset_NoReclass!AB1114*$F1120","v":0},{"$f":"Asset_NoReclass!AC1114*$F1120","v":0}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-1.7022644385542238},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":0},{"$f":"SUM(S1126:S1135)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-1.7022644385542238}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},571.54093462817241,563.37606413348419,555.21119363879598,547.04632314410776,538.88145264941954,530.71658215473133,522.55171166004311,514.38684116535489,506.22197067066674,498.05710017597858]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},16.637794309880455,16.400111534025019,16.162428758169582,15.924745982314148,15.687063206458713,15.449380430603279,15.211697654747844,14.97401487889241,14.736332103036975,14.498649327181541]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":588.17872893805281},579.77617566750916,571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,537.76340931479092,529.36085604424727,520.95830277370374,512.55574950316009]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1176&\"-\"&$D$2,Asset_Splits!$A:$F,E1176,FALSE)","v":0.97171302957534744},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1176","v":571.54093462817241}]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":2.8286970424652592E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1181","v":16.637794309880455}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":588.17872893805281}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1176)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline",{"$f":"D1176","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1188&\"-\"&$D$2,Asset_Splits!$A:$F,E1188,FALSE)","v":0.97171302957534744},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1188","v":0},{"$f":"Asset_NoReclass!U1188*$F1188","v":0},{"$f":"Asset_NoReclass!V1188*$F1188","v":0},{"$f":"Asset_NoReclass!W1188*$F1188","v":0},{"$f":"Asset_NoReclass!X1188*$F1188","v":0},{"$f":"Asset_NoReclass!Y1188*$F1188","v":0},{"$f":"Asset_NoReclass!Z1188*$F1188","v":0},{"$f":"Asset_NoReclass!AA1188*$F1188","v":0},{"$f":"Asset_NoReclass!AB1188*$F1188","v":0},{"$f":"Asset_NoReclass!AC1188*$F1188","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression"]
[{"$f":"ROW()","v":1190},null,"Metering"]
[{"$f":"ROW()","v":1191},null,"Other Depreciable"]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1192","v":0},{"$f":"Asset_NoReclass!U1188*$F1192","v":0},{"$f":"Asset_NoReclass!V1188*$F1192","v":0},{"$f":"Asset_NoReclass!W1188*$F1192","v":0},{"$f":"Asset_NoReclass!X1188*$F1192","v":0},{"$f":"Asset_NoReclass!Y1188*$F1192","v":0},{"$f":"Asset_NoReclass!Z1188*$F1192","v":0},{"$f":"Asset_NoReclass!AA1188*$F1192","v":0},{"$f":"Asset_NoReclass!AB1188*$F1192","v":0},{"$f":"Asset_NoReclass!AC1188*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":2.8286970424652592E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1193","v":0},{"$f":"Asset_NoReclass!U1188*$F1193","v":0},{"$f":"Asset_NoReclass!V1188*$F1193","v":0},{"$f":"Asset_NoReclass!W1188*$F1193","v":0},{"$f":"Asset_NoReclass!X1188*$F1193","v":0},{"$f":"Asset_NoReclass!Y1188*$F1193","v":0},{"$f":"Asset_NoReclass!Z1188*$F1193","v":0},{"$f":"Asset_NoReclass!AA1188*$F1193","v":0},{"$f":"Asset_NoReclass!AB1188*$F1193","v":0},{"$f":"Asset_NoReclass!AC1188*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1194","v":0},{"$f":"Asset_NoReclass!U1188*$F1194","v":0},{"$f":"Asset_NoReclass!V1188*$F1194","v":0},{"$f":"Asset_NoReclass!W1188*$F1194","v":0},{"$f":"Asset_NoReclass!X1188*$F1194","v":0},{"$f":"Asset_NoReclass!Y1188*$F1194","v":0},{"$f":"Asset_NoReclass!Z1188*$F1194","v":0},{"$f":"Asset_NoReclass!AA1188*$F1194","v":0},{"$f":"Asset_NoReclass!AB1188*$F1194","v":0},{"$f":"Asset_NoReclass!AC1188*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0.97171302957534744},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1200","v":-8.1648704946881772},{"$f":"Asset_NoReclass!U1200*$F1200","v":-8.1648704946881772},{"$f":"Asset_NoReclass!V1200*$F1200","v":-8.1648704946881754},{"$f":"Asset_NoReclass!W1200*$F1200","v":-8.1648704946881754},{"$f":"Asset_NoReclass!X1200*$F1200","v":-8.1648704946881754},{"$f":"Asset_NoReclass!Y1200*$F1200","v":-8.1648704946881772},{"$f":"Asset_NoReclass!Z1200*$F1200","v":-8.1648704946881772},{"$f":"Asset_NoReclass!AA1200*$F1200","v":-8.1648704946881772},{"$f":"Asset_NoReclass!AB1200*$F1200","v":-8.1648704946881772},{"$f":"Asset_NoReclass!AC1200*$F1200","v":-8.1648704946881772}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1204","v":0},{"$f":"Asset_NoReclass!U1200*$F1204","v":0},{"$f":"Asset_NoReclass!V1200*$F1204","v":0},{"$f":"Asset_NoReclass!W1200*$F1204","v":0},{"$f":"Asset_NoReclass!X1200*$F1204","v":0},{"$f":"Asset_NoReclass!Y1200*$F1204","v":0},{"$f":"Asset_NoReclass!Z1200*$F1204","v":0},{"$f":"Asset_NoReclass!AA1200*$F1204","v":0},{"$f":"Asset_NoReclass!AB1200*$F1204","v":0},{"$f":"Asset_NoReclass!AC1200*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,2.8286970424652592E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1205","v":-0.23768277585543507},{"$f":"Asset_NoReclass!U1200*$F1205","v":-0.23768277585543507},{"$f":"Asset_NoReclass!V1200*$F1205","v":-0.23768277585543501},{"$f":"Asset_NoReclass!W1200*$F1205","v":-0.23768277585543501},{"$f":"Asset_NoReclass!X1200*$F1205","v":-0.23768277585543501},{"$f":"Asset_NoReclass!Y1200*$F1205","v":-0.23768277585543507},{"$f":"Asset_NoReclass!Z1200*$F1205","v":-0.23768277585543507},{"$f":"Asset_NoReclass!AA1200*$F1205","v":-0.23768277585543507},{"$f":"Asset_NoReclass!AB1200*$F1205","v":-0.23768277585543507},{"$f":"Asset_NoReclass!AC1200*$F1205","v":-0.23768277585543507}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1206","v":0},{"$f":"Asset_NoReclass!U1200*$F1206","v":0},{"$f":"Asset_NoReclass!V1200*$F1206","v":0},{"$f":"Asset_NoReclass!W1200*$F1206","v":0},{"$f":"Asset_NoReclass!X1200*$F1206","v":0},{"$f":"Asset_NoReclass!Y1200*$F1206","v":0},{"$f":"Asset_NoReclass!Z1200*$F1206","v":0},{"$f":"Asset_NoReclass!AA1200*$F1206","v":0},{"$f":"Asset_NoReclass!AB1200*$F1206","v":0},{"$f":"Asset_NoReclass!AC1200*$F1206","v":0}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-8.4025532705436117},-8.4025532705436117,-8.4025532705436099,-8.4025532705436099,-8.4025532705436099,-8.4025532705436117,-8.4025532705436117,-8.4025532705436117,-8.4025532705436117,-8.4025532705436117]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":571.54093462817241},{"$f":"T1164+T1176+T1188+T1200","v":563.37606413348419},555.21119363879598,547.04632314410776,538.88145264941954,530.71658215473133,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":522.55171166004311},{"$f":"Z1164+Z1176+Z1188+Z1200","v":514.38684116535489},506.22197067066674,498.05710017597858,489.89222968129042]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.637794309880455,16.400111534025019,16.162428758169582,15.924745982314148,15.687063206458713,15.449380430603279,15.211697654747844,14.97401487889241,14.736332103036975,14.498649327181541,14.260966551326106]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":588.17872893805281},{"$f":"SUM(T1212:T1221)","v":579.77617566750916},571.37362239696552,562.97106912642187,554.56851585587822,546.16596258533457,537.76340931479092,529.36085604424727,520.95830277370374,512.55574950316009,504.15319623261655]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":31.083646567310453},30.871389550566345,30.659132533822238,30.44687551707813,30.234618500334022,29.776518220025931,29.31841793971784,28.860317659409748,28.402217379101657]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.156168197062655,17.039016013119788,16.921863829176921,16.804711645234054,16.687559461291187,16.434717651271622,16.181875841252058,15.929034031232495,15.676192221212933]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4528703177002891,5.4156349829135149,5.3783996481267407,5.3411643133399664,5.3039289785531922,5.2235664182720836,5.1432038579909749,5.0628412977098662,4.9824787374287576]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":53.692685082073396},53.32604054659965,52.959396011125897,52.59275147565215,52.226106940178404,51.434802289569639,50.643497638960874,49.852192988352108,49.060888337743343]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1262&\"-\"&$D$2,Asset_Splits!$A:$F,E1262,FALSE)","v":0.57891771513748491},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1262","v":31.083646567310453}]
[{"$f":"ROW()","v":1263},null,"Compression"]
[{"$f":"ROW()","v":1264},null,"Metering"]
[{"$f":"ROW()","v":1265},null,"Other Depreciable"]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":0.31952524204811389},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1267","v":17.156168197062655}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.10155704281440121},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1268","v":5.4528703177002891}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":53.692685082073396}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1262)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline",{"$f":"D1262","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1274&\"-\"&$D$2,Asset_Splits!$A:$F,E1274,FALSE)","v":0.57891771513748491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1274","v":0},{"$f":"Asset_NoReclass!V1274*$F1274","v":0},{"$f":"Asset_NoReclass!W1274*$F1274","v":0},{"$f":"Asset_NoReclass!X1274*$F1274","v":0},{"$f":"Asset_NoReclass!Y1274*$F1274","v":0},{"$f":"Asset_NoReclass!Z1274*$F1274","v":0},{"$f":"Asset_NoReclass!AA1274*$F1274","v":0},{"$f":"Asset_NoReclass!AB1274*$F1274","v":0},{"$f":"Asset_NoReclass!AC1274*$F1274","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression"]
[{"$f":"ROW()","v":1276},null,"Metering"]
[{"$f":"ROW()","v":1277},null,"Other Depreciable"]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1278","v":0},{"$f":"Asset_NoReclass!V1274*$F1278","v":0},{"$f":"Asset_NoReclass!W1274*$F1278","v":0},{"$f":"Asset_NoReclass!X1274*$F1278","v":0},{"$f":"Asset_NoReclass!Y1274*$F1278","v":0},{"$f":"Asset_NoReclass!Z1274*$F1278","v":0},{"$f":"Asset_NoReclass!AA1274*$F1278","v":0},{"$f":"Asset_NoReclass!AB1274*$F1278","v":0},{"$f":"Asset_NoReclass!AC1274*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":0.31952524204811389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1279","v":0},{"$f":"Asset_NoReclass!V1274*$F1279","v":0},{"$f":"Asset_NoReclass!W1274*$F1279","v":0},{"$f":"Asset_NoReclass!X1274*$F1279","v":0},{"$f":"Asset_NoReclass!Y1274*$F1279","v":0},{"$f":"Asset_NoReclass!Z1274*$F1279","v":0},{"$f":"Asset_NoReclass!AA1274*$F1279","v":0},{"$f":"Asset_NoReclass!AB1274*$F1279","v":0},{"$f":"Asset_NoReclass!AC1274*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.10155704281440121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1280","v":0},{"$f":"Asset_NoReclass!V1274*$F1280","v":0},{"$f":"Asset_NoReclass!W1274*$F1280","v":0},{"$f":"Asset_NoReclass!X1274*$F1280","v":0},{"$f":"Asset_NoReclass!Y1274*$F1280","v":0},{"$f":"Asset_NoReclass!Z1274*$F1280","v":0},{"$f":"Asset_NoReclass!AA1274*$F1280","v":0},{"$f":"Asset_NoReclass!AB1274*$F1280","v":0},{"$f":"Asset_NoReclass!AC1274*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0.57891771513748491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1286","v":-0.21225701674410852},{"$f":"Asset_NoReclass!V1286*$F1286","v":-0.21225701674410855},{"$f":"Asset_NoReclass!W1286*$F1286","v":-0.21225701674410855},{"$f":"Asset_NoReclass!X1286*$F1286","v":-0.21225701674410855},{"$f":"Asset_NoReclass!Y1286*$F1286","v":-0.45810028030809108},{"$f":"Asset_NoReclass!Z1286*$F1286","v":-0.45810028030809108},{"$f":"Asset_NoReclass!AA1286*$F1286","v":-0.45810028030809108},{"$f":"Asset_NoReclass!AB1286*$F1286","v":-0.45810028030809108},{"$f":"Asset_NoReclass!AC1286*$F1286","v":-0.45810028030809108}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1290","v":0},{"$f":"Asset_NoReclass!V1286*$F1290","v":0},{"$f":"Asset_NoReclass!W1286*$F1290","v":0},{"$f":"Asset_NoReclass!X1286*$F1290","v":0},{"$f":"Asset_NoReclass!Y1286*$F1290","v":0},{"$f":"Asset_NoReclass!Z1286*$F1290","v":0},{"$f":"Asset_NoReclass!AA1286*$F1290","v":0},{"$f":"Asset_NoReclass!AB1286*$F1290","v":0},{"$f":"Asset_NoReclass!AC1286*$F1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,0.31952524204811389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1291","v":-0.1171521839428686},{"$f":"Asset_NoReclass!V1286*$F1291","v":-0.11715218394286861},{"$f":"Asset_NoReclass!W1286*$F1291","v":-0.11715218394286861},{"$f":"Asset_NoReclass!X1286*$F1291","v":-0.11715218394286861},{"$f":"Asset_NoReclass!Y1286*$F1291","v":-0.2528418100195633},{"$f":"Asset_NoReclass!Z1286*$F1291","v":-0.2528418100195633},{"$f":"Asset_NoReclass!AA1286*$F1291","v":-0.2528418100195633},{"$f":"Asset_NoReclass!AB1286*$F1291","v":-0.2528418100195633},{"$f":"Asset_NoReclass!AC1286*$F1291","v":-0.2528418100195633}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.10155704281440121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1292","v":-3.7235334786773981E-2},{"$f":"Asset_NoReclass!V1286*$F1292","v":-3.7235334786773988E-2},{"$f":"Asset_NoReclass!W1286*$F1292","v":-3.7235334786773988E-2},{"$f":"Asset_NoReclass!X1286*$F1292","v":-3.7235334786773988E-2},{"$f":"Asset_NoReclass!Y1286*$F1292","v":-8.0362560281108969E-2},{"$f":"Asset_NoReclass!Z1286*$F1292","v":-8.0362560281108969E-2},{"$f":"Asset_NoReclass!AA1286*$F1292","v":-8.0362560281108969E-2},{"$f":"Asset_NoReclass!AB1286*$F1292","v":-8.0362560281108969E-2},{"$f":"Asset_NoReclass!AC1286*$F1292","v":-8.0362560281108969E-2}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-0.36664453547375109},-0.36664453547375114,-0.36664453547375114,-0.36664453547375114,-0.79130465060876343,-0.79130465060876343,-0.79130465060876343,-0.79130465060876343,-0.79130465060876343]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":31.083646567310453},30.871389550566345,30.659132533822238,30.44687551707813,30.234618500334022,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":29.776518220025931},{"$f":"Z1250+Z1262+Z1274+Z1286","v":29.31841793971784},28.860317659409748,28.402217379101657,27.944117098793566]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.156168197062655,17.039016013119788,16.921863829176921,16.804711645234054,16.687559461291187,16.434717651271622,16.181875841252058,15.929034031232495,15.676192221212933,15.42335041119337]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4528703177002891,5.4156349829135149,5.3783996481267407,5.3411643133399664,5.3039289785531922,5.2235664182720836,5.1432038579909749,5.0628412977098662,4.9824787374287576,4.9021161771476489]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":53.692685082073396},{"$f":"SUM(U1298:U1307)","v":53.32604054659965},52.959396011125897,52.59275147565215,52.226106940178404,51.434802289569639,50.643497638960874,49.852192988352108,49.060888337743343,48.269583687134585]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},11.603686923653164,11.557643653458237,11.51160038326331,11.465557113068384,11.294429394962885,11.123301676857386,10.952173958751887,10.781046240646388]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},5.7904074580599652,5.7674312008682351,5.7444549436765051,5.7214786864847751,5.6360834822088828,5.5506882779329905,5.4652930736570982,5.3798978693812058]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},-0.75455469685430065,-0.75156063419019214,-0.74856657152608364,-0.74557250886197513,0,1.1127947893462317E-2,2.2255895786924634E-2,3.3383843680386951E-2]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":16.639539684858832},16.573514220136282,16.507488755413732,16.441463290691182,16.930512877171768,16.685117902683839,16.439722928195909,16.19432795370798]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1348&\"-\"&$D$2,Asset_Splits!$A:$F,E1348,FALSE)","v":0.6973562456305179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1348","v":11.603686923653164}]
[{"$f":"ROW()","v":1349},null,"Compression"]
[{"$f":"ROW()","v":1350},null,"Metering"]
[{"$f":"ROW()","v":1351},null,"Other Depreciable"]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":0.34799084396120372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1353","v":5.7904074580599652}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":-4.5347089591721623E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1354","v":-0.75455469685430065}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":16.639539684858832}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1348)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline",{"$f":"D1348","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1360&\"-\"&$D$2,Asset_Splits!$A:$F,E1360,FALSE)","v":0.6973562456305179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1360","v":0},{"$f":"Asset_NoReclass!W1360*$F1360","v":0},{"$f":"Asset_NoReclass!X1360*$F1360","v":0},{"$f":"Asset_NoReclass!Y1360*$F1360","v":0},{"$f":"Asset_NoReclass!Z1360*$F1360","v":0},{"$f":"Asset_NoReclass!AA1360*$F1360","v":0},{"$f":"Asset_NoReclass!AB1360*$F1360","v":0},{"$f":"Asset_NoReclass!AC1360*$F1360","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression"]
[{"$f":"ROW()","v":1362},null,"Metering"]
[{"$f":"ROW()","v":1363},null,"Other Depreciable"]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1364","v":0},{"$f":"Asset_NoReclass!W1360*$F1364","v":0},{"$f":"Asset_NoReclass!X1360*$F1364","v":0},{"$f":"Asset_NoReclass!Y1360*$F1364","v":0},{"$f":"Asset_NoReclass!Z1360*$F1364","v":0},{"$f":"Asset_NoReclass!AA1360*$F1364","v":0},{"$f":"Asset_NoReclass!AB1360*$F1364","v":0},{"$f":"Asset_NoReclass!AC1360*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":0.34799084396120372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1365","v":0},{"$f":"Asset_NoReclass!W1360*$F1365","v":0},{"$f":"Asset_NoReclass!X1360*$F1365","v":0},{"$f":"Asset_NoReclass!Y1360*$F1365","v":0},{"$f":"Asset_NoReclass!Z1360*$F1365","v":0},{"$f":"Asset_NoReclass!AA1360*$F1365","v":0},{"$f":"Asset_NoReclass!AB1360*$F1365","v":0},{"$f":"Asset_NoReclass!AC1360*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":-4.5347089591721623E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1366","v":0},{"$f":"Asset_NoReclass!W1360*$F1366","v":0},{"$f":"Asset_NoReclass!X1360*$F1366","v":0},{"$f":"Asset_NoReclass!Y1360*$F1366","v":0},{"$f":"Asset_NoReclass!Z1360*$F1366","v":0},{"$f":"Asset_NoReclass!AA1360*$F1366","v":0},{"$f":"Asset_NoReclass!AB1360*$F1366","v":0},{"$f":"Asset_NoReclass!AC1360*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0.6973562456305179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1372","v":-4.6043270194926655E-2},{"$f":"Asset_NoReclass!W1372*$F1372","v":-4.6043270194926655E-2},{"$f":"Asset_NoReclass!X1372*$F1372","v":-4.6043270194926655E-2},{"$f":"Asset_NoReclass!Y1372*$F1372","v":-0.17112771810549826},{"$f":"Asset_NoReclass!Z1372*$F1372","v":-0.17112771810549823},{"$f":"Asset_NoReclass!AA1372*$F1372","v":-0.17112771810549823},{"$f":"Asset_NoReclass!AB1372*$F1372","v":-0.17112771810549823},{"$f":"Asset_NoReclass!AC1372*$F1372","v":-0.17112771810549823}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1376","v":0},{"$f":"Asset_NoReclass!W1372*$F1376","v":0},{"$f":"Asset_NoReclass!X1372*$F1376","v":0},{"$f":"Asset_NoReclass!Y1372*$F1376","v":0},{"$f":"Asset_NoReclass!Z1372*$F1376","v":0},{"$f":"Asset_NoReclass!AA1372*$F1376","v":0},{"$f":"Asset_NoReclass!AB1372*$F1376","v":0},{"$f":"Asset_NoReclass!AC1372*$F1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,0.34799084396120372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1377","v":-2.297625719173035E-2},{"$f":"Asset_NoReclass!W1372*$F1377","v":-2.297625719173035E-2},{"$f":"Asset_NoReclass!X1372*$F1377","v":-2.297625719173035E-2},{"$f":"Asset_NoReclass!Y1372*$F1377","v":-8.5395204275892159E-2},{"$f":"Asset_NoReclass!Z1372*$F1377","v":-8.5395204275892145E-2},{"$f":"Asset_NoReclass!AA1372*$F1377","v":-8.5395204275892145E-2},{"$f":"Asset_NoReclass!AB1372*$F1377","v":-8.5395204275892145E-2},{"$f":"Asset_NoReclass!AC1372*$F1377","v":-8.5395204275892145E-2}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,-4.5347089591721623E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1378","v":2.994062664108464E-3},{"$f":"Asset_NoReclass!W1372*$F1378","v":2.994062664108464E-3},{"$f":"Asset_NoReclass!X1372*$F1378","v":2.994062664108464E-3},{"$f":"Asset_NoReclass!Y1372*$F1378","v":1.1127947893462317E-2},{"$f":"Asset_NoReclass!Z1372*$F1378","v":1.1127947893462317E-2},{"$f":"Asset_NoReclass!AA1372*$F1378","v":1.1127947893462317E-2},{"$f":"Asset_NoReclass!AB1372*$F1378","v":1.1127947893462317E-2},{"$f":"Asset_NoReclass!AC1372*$F1378","v":1.1127947893462317E-2}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-6.6025464722548541E-2},-6.6025464722548541E-2,-6.6025464722548541E-2,-0.24539497448792807,-0.24539497448792807,-0.24539497448792807,-0.24539497448792807,-0.24539497448792807]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":11.603686923653164},11.557643653458237,11.51160038326331,11.465557113068384,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":11.294429394962885},{"$f":"Z1336+Z1348+Z1360+Z1372","v":11.123301676857386},10.952173958751887,10.781046240646388,10.609918522540889]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7904074580599652,5.7674312008682351,5.7444549436765051,5.7214786864847751,5.6360834822088828,5.5506882779329905,5.4652930736570982,5.3798978693812058,5.2945026651053135]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.75455469685430065,-0.75156063419019214,-0.74856657152608364,-0.74557250886197513,0,1.1127947893462317E-2,2.2255895786924634E-2,3.3383843680386951E-2,4.4511791573849269E-2]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":16.639539684858832},{"$f":"SUM(V1384:V1393)","v":16.573514220136282},16.507488755413732,16.441463290691182,16.930512877171768,16.685117902683839,16.439722928195909,16.19432795370798,15.948932979220054]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},2.6951830766357081,2.6582636543442493,2.6213442320527904,2.582795052169661,2.5442458722865315,2.5056966924034021,2.4671475125202726]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1546405537596129,2.1251256442975626,2.0956107348355122,2.0647929299114605,2.0339751249874087,2.003157320063357,1.9723395151393053]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.35199420813863408,0.34717248640586051,0.34235076467308695,0.33731619460436507,0.33228162453564319,0.32724705446692132,0.32221248439819944]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":5.2018178385339544},5.1305617850476715,5.0593057315613894,4.9849041766854869,4.9105026218095826,4.836101066933681,4.7616995120577768]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1434&\"-\"&$D$2,Asset_Splits!$A:$F,E1434,FALSE)","v":0.51812331002257861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1434","v":2.6951830766357081}]
[{"$f":"ROW()","v":1435},null,"Compression"]
[{"$f":"ROW()","v":1436},null,"Metering"]
[{"$f":"ROW()","v":1437},null,"Other Depreciable"]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":0.41420915161590166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1439","v":2.1546405537596129}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":6.766753836151973E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1440","v":0.35199420813863408}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":5.2018178385339544}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1434)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline",{"$f":"D1434","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1446&\"-\"&$D$2,Asset_Splits!$A:$F,E1446,FALSE)","v":0.51812331002257861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1446","v":0},{"$f":"Asset_NoReclass!X1446*$F1446","v":0},{"$f":"Asset_NoReclass!Y1446*$F1446","v":0},{"$f":"Asset_NoReclass!Z1446*$F1446","v":0},{"$f":"Asset_NoReclass!AA1446*$F1446","v":0},{"$f":"Asset_NoReclass!AB1446*$F1446","v":0},{"$f":"Asset_NoReclass!AC1446*$F1446","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1450","v":0},{"$f":"Asset_NoReclass!X1446*$F1450","v":0},{"$f":"Asset_NoReclass!Y1446*$F1450","v":0},{"$f":"Asset_NoReclass!Z1446*$F1450","v":0},{"$f":"Asset_NoReclass!AA1446*$F1450","v":0},{"$f":"Asset_NoReclass!AB1446*$F1450","v":0},{"$f":"Asset_NoReclass!AC1446*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":0.41420915161590166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1451","v":0},{"$f":"Asset_NoReclass!X1446*$F1451","v":0},{"$f":"Asset_NoReclass!Y1446*$F1451","v":0},{"$f":"Asset_NoReclass!Z1446*$F1451","v":0},{"$f":"Asset_NoReclass!AA1446*$F1451","v":0},{"$f":"Asset_NoReclass!AB1446*$F1451","v":0},{"$f":"Asset_NoReclass!AC1446*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":6.766753836151973E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1452","v":0},{"$f":"Asset_NoReclass!X1446*$F1452","v":0},{"$f":"Asset_NoReclass!Y1446*$F1452","v":0},{"$f":"Asset_NoReclass!Z1446*$F1452","v":0},{"$f":"Asset_NoReclass!AA1446*$F1452","v":0},{"$f":"Asset_NoReclass!AB1446*$F1452","v":0},{"$f":"Asset_NoReclass!AC1446*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0.51812331002257861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1458","v":-3.6919422291458816E-2},{"$f":"Asset_NoReclass!X1458*$F1458","v":-3.6919422291458816E-2},{"$f":"Asset_NoReclass!Y1458*$F1458","v":-3.8549179883129274E-2},{"$f":"Asset_NoReclass!Z1458*$F1458","v":-3.8549179883129274E-2},{"$f":"Asset_NoReclass!AA1458*$F1458","v":-3.8549179883129274E-2},{"$f":"Asset_NoReclass!AB1458*$F1458","v":-3.8549179883129274E-2},{"$f":"Asset_NoReclass!AC1458*$F1458","v":-3.8549179883129274E-2}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1462","v":0},{"$f":"Asset_NoReclass!X1458*$F1462","v":0},{"$f":"Asset_NoReclass!Y1458*$F1462","v":0},{"$f":"Asset_NoReclass!Z1458*$F1462","v":0},{"$f":"Asset_NoReclass!AA1458*$F1462","v":0},{"$f":"Asset_NoReclass!AB1458*$F1462","v":0},{"$f":"Asset_NoReclass!AC1458*$F1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,0.41420915161590166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1463","v":-2.9514909462050563E-2},{"$f":"Asset_NoReclass!X1458*$F1463","v":-2.9514909462050563E-2},{"$f":"Asset_NoReclass!Y1458*$F1463","v":-3.0817804924051645E-2},{"$f":"Asset_NoReclass!Z1458*$F1463","v":-3.0817804924051645E-2},{"$f":"Asset_NoReclass!AA1458*$F1463","v":-3.0817804924051645E-2},{"$f":"Asset_NoReclass!AB1458*$F1463","v":-3.0817804924051645E-2},{"$f":"Asset_NoReclass!AC1458*$F1463","v":-3.0817804924051645E-2}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,6.766753836151973E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1464","v":-4.8217217327735521E-3},{"$f":"Asset_NoReclass!X1458*$F1464","v":-4.8217217327735521E-3},{"$f":"Asset_NoReclass!Y1458*$F1464","v":-5.0345700687218671E-3},{"$f":"Asset_NoReclass!Z1458*$F1464","v":-5.0345700687218671E-3},{"$f":"Asset_NoReclass!AA1458*$F1464","v":-5.0345700687218671E-3},{"$f":"Asset_NoReclass!AB1458*$F1464","v":-5.0345700687218671E-3},{"$f":"Asset_NoReclass!AC1458*$F1464","v":-5.0345700687218671E-3}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-7.125605348628293E-2},-7.125605348628293E-2,-7.4401554875902789E-2,-7.4401554875902789E-2,-7.4401554875902789E-2,-7.4401554875902789E-2,-7.4401554875902789E-2]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":2.6951830766357081},2.6582636543442493,2.6213442320527904,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":2.582795052169661},{"$f":"Z1422+Z1434+Z1446+Z1458","v":2.5442458722865315},2.5056966924034021,2.4671475125202726,2.4285983326371432]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1546405537596129,2.1251256442975626,2.0956107348355122,2.0647929299114605,2.0339751249874087,2.003157320063357,1.9723395151393053,1.9415217102152535]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35199420813863408,0.34717248640586051,0.34235076467308695,0.33731619460436507,0.33228162453564319,0.32724705446692132,0.32221248439819944,0.31717791432947756]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":5.2018178385339544},{"$f":"SUM(W1470:W1479)","v":5.1305617850476715},5.0593057315613894,4.9849041766854869,4.9105026218095826,4.836101066933681,4.7616995120577768,4.6872979571818751]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0.38777519903652397,0.38238540273729826,0.37684358530632295,0.37130176787534763,0.36575995044437232,0.360218133013397]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20414371418924718,0.2013062634240069,0.19838878134539811,0.19547129926678933,0.19255381718818054,0.18963633510957176]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3508056406047962E-2,4.2903325721913278E-2,4.2281538392610188E-2,4.1659751063307097E-2,4.1037963734004007E-2,4.0416176404700917E-2]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":0.63542696963181911},0.62659499188321843,0.61751390504433123,0.60843281820544404,0.59935173136655695,0.59027064452766975]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1520&\"-\"&$D$2,Asset_Splits!$A:$F,E1520,FALSE)","v":0.61025927064633367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1520","v":0.38777519903652397}]
[{"$f":"ROW()","v":1521},null,"Compression"]
[{"$f":"ROW()","v":1522},null,"Metering"]
[{"$f":"ROW()","v":1523},null,"Other Depreciable"]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0.32127014424259126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1525","v":0.20414371418924718}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":6.8470585111075039E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1526","v":4.3508056406047962E-2}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":0.63542696963181911}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1520)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline",{"$f":"D1520","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1532&\"-\"&$D$2,Asset_Splits!$A:$F,E1532,FALSE)","v":0.61025927064633367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1532","v":0},{"$f":"Asset_NoReclass!Y1532*$F1532","v":0},{"$f":"Asset_NoReclass!Z1532*$F1532","v":0},{"$f":"Asset_NoReclass!AA1532*$F1532","v":0},{"$f":"Asset_NoReclass!AB1532*$F1532","v":0},{"$f":"Asset_NoReclass!AC1532*$F1532","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression"]
[{"$f":"ROW()","v":1534},null,"Metering"]
[{"$f":"ROW()","v":1535},null,"Other Depreciable"]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1536","v":0},{"$f":"Asset_NoReclass!Y1532*$F1536","v":0},{"$f":"Asset_NoReclass!Z1532*$F1536","v":0},{"$f":"Asset_NoReclass!AA1532*$F1536","v":0},{"$f":"Asset_NoReclass!AB1532*$F1536","v":0},{"$f":"Asset_NoReclass!AC1532*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0.32127014424259126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1537","v":0},{"$f":"Asset_NoReclass!Y1532*$F1537","v":0},{"$f":"Asset_NoReclass!Z1532*$F1537","v":0},{"$f":"Asset_NoReclass!AA1532*$F1537","v":0},{"$f":"Asset_NoReclass!AB1532*$F1537","v":0},{"$f":"Asset_NoReclass!AC1532*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":6.8470585111075039E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1538","v":0},{"$f":"Asset_NoReclass!Y1532*$F1538","v":0},{"$f":"Asset_NoReclass!Z1532*$F1538","v":0},{"$f":"Asset_NoReclass!AA1532*$F1538","v":0},{"$f":"Asset_NoReclass!AB1532*$F1538","v":0},{"$f":"Asset_NoReclass!AC1532*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0.61025927064633367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1544","v":-5.3897962992256821E-3},{"$f":"Asset_NoReclass!Y1544*$F1544","v":-5.5418174309753371E-3},{"$f":"Asset_NoReclass!Z1544*$F1544","v":-5.5418174309753371E-3},{"$f":"Asset_NoReclass!AA1544*$F1544","v":-5.5418174309753371E-3},{"$f":"Asset_NoReclass!AB1544*$F1544","v":-5.5418174309753388E-3},{"$f":"Asset_NoReclass!AC1544*$F1544","v":-5.5418174309753388E-3}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1548","v":0},{"$f":"Asset_NoReclass!Y1544*$F1548","v":0},{"$f":"Asset_NoReclass!Z1544*$F1548","v":0},{"$f":"Asset_NoReclass!AA1544*$F1548","v":0},{"$f":"Asset_NoReclass!AB1544*$F1548","v":0},{"$f":"Asset_NoReclass!AC1544*$F1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0.32127014424259126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1549","v":-2.8374507652402878E-3},{"$f":"Asset_NoReclass!Y1544*$F1549","v":-2.9174820786087956E-3},{"$f":"Asset_NoReclass!Z1544*$F1549","v":-2.9174820786087956E-3},{"$f":"Asset_NoReclass!AA1544*$F1549","v":-2.9174820786087956E-3},{"$f":"Asset_NoReclass!AB1544*$F1549","v":-2.9174820786087964E-3},{"$f":"Asset_NoReclass!AC1544*$F1549","v":-2.9174820786087964E-3}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,6.8470585111075039E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1550","v":-6.0473068413468179E-4},{"$f":"Asset_NoReclass!Y1544*$F1550","v":-6.2178732930309104E-4},{"$f":"Asset_NoReclass!Z1544*$F1550","v":-6.2178732930309104E-4},{"$f":"Asset_NoReclass!AA1544*$F1550","v":-6.2178732930309104E-4},{"$f":"Asset_NoReclass!AB1544*$F1550","v":-6.2178732930309125E-4},{"$f":"Asset_NoReclass!AC1544*$F1550","v":-6.2178732930309125E-4}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-8.8319777486006532E-3},-9.0810868388872222E-3,-9.0810868388872222E-3,-9.0810868388872222E-3,-9.0810868388872257E-3,-9.0810868388872257E-3]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.38777519903652397},0.38238540273729826,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0.37684358530632295},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0.37130176787534763},0.36575995044437232,0.360218133013397,0.35467631558242169]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20414371418924718,0.2013062634240069,0.19838878134539811,0.19547129926678933,0.19255381718818054,0.18963633510957176,0.18671885303096297]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3508056406047962E-2,4.2903325721913278E-2,4.2281538392610188E-2,4.1659751063307097E-2,4.1037963734004007E-2,4.0416176404700917E-2,3.9794389075397826E-2]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":0.63542696963181911},{"$f":"SUM(X1556:X1565)","v":0.62659499188321843},0.61751390504433123,0.60843281820544404,0.59935173136655695,0.59027064452766975,0.58118955768878244]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},2.0764174730811811,2.0467543663228787,2.0170912595645762,1.9874281528062736,1.957765046047971]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.70296674658671576,0.69292436449261985,0.68288198239852393,0.67283960030442802,0.66279721821033211]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":2.7793842196678966},2.7396787308154984,2.6999732419631002,2.6602677531107015,2.6205622642583029]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1606&\"-\"&$D$2,Asset_Splits!$A:$F,E1606,FALSE)","v":0.74707824070804008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1606","v":2.0764174730811811}]
[{"$f":"ROW()","v":1607},null,"Compression"]
[{"$f":"ROW()","v":1608},null,"Metering"]
[{"$f":"ROW()","v":1609},null,"Other Depreciable"]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1610","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":0.25292175929195998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1611","v":0.70296674658671576}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1612","v":0}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":2.7793842196678966}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1606)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline",{"$f":"D1606","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1618&\"-\"&$D$2,Asset_Splits!$A:$F,E1618,FALSE)","v":0.74707824070804008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1618","v":0},{"$f":"Asset_NoReclass!Z1618*$F1618","v":0},{"$f":"Asset_NoReclass!AA1618*$F1618","v":0},{"$f":"Asset_NoReclass!AB1618*$F1618","v":0},{"$f":"Asset_NoReclass!AC1618*$F1618","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1622","v":0},{"$f":"Asset_NoReclass!Z1618*$F1622","v":0},{"$f":"Asset_NoReclass!AA1618*$F1622","v":0},{"$f":"Asset_NoReclass!AB1618*$F1622","v":0},{"$f":"Asset_NoReclass!AC1618*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":0.25292175929195998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1623","v":0},{"$f":"Asset_NoReclass!Z1618*$F1623","v":0},{"$f":"Asset_NoReclass!AA1618*$F1623","v":0},{"$f":"Asset_NoReclass!AB1618*$F1623","v":0},{"$f":"Asset_NoReclass!AC1618*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1624","v":0},{"$f":"Asset_NoReclass!Z1618*$F1624","v":0},{"$f":"Asset_NoReclass!AA1618*$F1624","v":0},{"$f":"Asset_NoReclass!AB1618*$F1624","v":0},{"$f":"Asset_NoReclass!AC1618*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0.74707824070804008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1630","v":-2.9663106758302592E-2},{"$f":"Asset_NoReclass!Z1630*$F1630","v":-2.9663106758302586E-2},{"$f":"Asset_NoReclass!AA1630*$F1630","v":-2.9663106758302586E-2},{"$f":"Asset_NoReclass!AB1630*$F1630","v":-2.9663106758302586E-2},{"$f":"Asset_NoReclass!AC1630*$F1630","v":-2.9663106758302586E-2}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1634","v":0},{"$f":"Asset_NoReclass!Z1630*$F1634","v":0},{"$f":"Asset_NoReclass!AA1630*$F1634","v":0},{"$f":"Asset_NoReclass!AB1630*$F1634","v":0},{"$f":"Asset_NoReclass!AC1630*$F1634","v":0}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,0.25292175929195998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1635","v":-1.0042382094095942E-2},{"$f":"Asset_NoReclass!Z1630*$F1635","v":-1.004238209409594E-2},{"$f":"Asset_NoReclass!AA1630*$F1635","v":-1.004238209409594E-2},{"$f":"Asset_NoReclass!AB1630*$F1635","v":-1.004238209409594E-2},{"$f":"Asset_NoReclass!AC1630*$F1635","v":-1.004238209409594E-2}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1636","v":0},{"$f":"Asset_NoReclass!Z1630*$F1636","v":0},{"$f":"Asset_NoReclass!AA1630*$F1636","v":0},{"$f":"Asset_NoReclass!AB1630*$F1636","v":0},{"$f":"Asset_NoReclass!AC1630*$F1636","v":0}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-3.9705488852398538E-2},-3.9705488852398524E-2,-3.9705488852398524E-2,-3.9705488852398524E-2,-3.9705488852398524E-2]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.0764174730811811},2.0467543663228787,2.0170912595645762,1.9874281528062736,1.957765046047971,1.9281019392896683]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70296674658671576,0.69292436449261985,0.68288198239852393,0.67283960030442802,0.66279721821033211,0.65275483611623619]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":2.7793842196678966},{"$f":"SUM(Y1642:Y1651)","v":2.7396787308154984},2.6999732419631002,2.6602677531107015,2.6205622642583029,2.5808567754059046]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.3863994460063003E-2,-6.7727988920126006E-2,-0.10159198338018902]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.2436679095686411E-2,-4.4873358191372822E-2,-6.7310037287059227E-2]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":0},-5.6300673555749414E-2,-0.11260134711149883,-0.16890202066724824]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression"]
[{"$f":"ROW()","v":1694},null,"Metering"]
[{"$f":"ROW()","v":1695},null,"Other Depreciable"]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":0}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1692)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1704&\"-\"&$D$2,Asset_Splits!$A:$F,E1704,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1704","v":0},{"$f":"Asset_NoReclass!AA1704*$F1704","v":0},{"$f":"Asset_NoReclass!AB1704*$F1704","v":0},{"$f":"Asset_NoReclass!AC1704*$F1704","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1708","v":0},{"$f":"Asset_NoReclass!AA1704*$F1708","v":0},{"$f":"Asset_NoReclass!AB1704*$F1708","v":0},{"$f":"Asset_NoReclass!AC1704*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":0.60148471272782533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1709","v":0},{"$f":"Asset_NoReclass!AA1704*$F1709","v":0},{"$f":"Asset_NoReclass!AB1704*$F1709","v":0},{"$f":"Asset_NoReclass!AC1704*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0.39851528727217489},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1710","v":0},{"$f":"Asset_NoReclass!AA1704*$F1710","v":0},{"$f":"Asset_NoReclass!AB1704*$F1710","v":0},{"$f":"Asset_NoReclass!AC1704*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1716","v":0},{"$f":"Asset_NoReclass!AA1716*$F1716","v":0},{"$f":"Asset_NoReclass!AB1716*$F1716","v":0},{"$f":"Asset_NoReclass!AC1716*$F1716","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1720","v":0},{"$f":"Asset_NoReclass!AA1716*$F1720","v":0},{"$f":"Asset_NoReclass!AB1716*$F1720","v":0},{"$f":"Asset_NoReclass!AC1716*$F1720","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,0.60148471272782533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1721","v":-3.3863994460063003E-2},{"$f":"Asset_NoReclass!AA1716*$F1721","v":-3.3863994460063003E-2},{"$f":"Asset_NoReclass!AB1716*$F1721","v":-3.3863994460063003E-2},{"$f":"Asset_NoReclass!AC1716*$F1721","v":-3.3863994460063003E-2}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0.39851528727217489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1722","v":-2.2436679095686411E-2},{"$f":"Asset_NoReclass!AA1716*$F1722","v":-2.2436679095686411E-2},{"$f":"Asset_NoReclass!AB1716*$F1722","v":-2.2436679095686411E-2},{"$f":"Asset_NoReclass!AC1716*$F1722","v":-2.2436679095686415E-2}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-5.6300673555749414E-2},-5.6300673555749414E-2,-5.6300673555749414E-2,-5.6300673555749414E-2]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.3863994460063003E-2,-6.7727988920126006E-2,-0.10159198338018902,-0.13545597784025201]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.2436679095686411E-2,-4.4873358191372822E-2,-6.7310037287059227E-2,-8.9746716382745645E-2]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":0},{"$f":"SUM(Z1728:Z1737)","v":-5.6300673555749414E-2},-0.11260134711149883,-0.16890202066724824,-0.22520269422299766]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.0443976356055377E-2,-6.0887952712110754E-2]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-7.6975423368330839E-3,-1.5395084673666168E-2]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":0},-3.8141518692888461E-2,-7.6283037385776922E-2]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression"]
[{"$f":"ROW()","v":1780},null,"Metering"]
[{"$f":"ROW()","v":1781},null,"Other Depreciable"]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":0}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1778)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1790&\"-\"&$D$2,Asset_Splits!$A:$F,E1790,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1790","v":0},{"$f":"Asset_NoReclass!AB1790*$F1790","v":0},{"$f":"Asset_NoReclass!AC1790*$F1790","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1794","v":0},{"$f":"Asset_NoReclass!AB1790*$F1794","v":0},{"$f":"Asset_NoReclass!AC1790*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":0.7981846921510154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1795","v":0},{"$f":"Asset_NoReclass!AB1790*$F1795","v":0},{"$f":"Asset_NoReclass!AC1790*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0.20181530784898455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1796","v":0},{"$f":"Asset_NoReclass!AB1790*$F1796","v":0},{"$f":"Asset_NoReclass!AC1790*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1802","v":0},{"$f":"Asset_NoReclass!AB1802*$F1802","v":0},{"$f":"Asset_NoReclass!AC1802*$F1802","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1806","v":0},{"$f":"Asset_NoReclass!AB1802*$F1806","v":0},{"$f":"Asset_NoReclass!AC1802*$F1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,0.7981846921510154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1807","v":-3.0443976356055377E-2},{"$f":"Asset_NoReclass!AB1802*$F1807","v":-3.0443976356055377E-2},{"$f":"Asset_NoReclass!AC1802*$F1807","v":-3.0443976356055377E-2}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0.20181530784898455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1808","v":-7.6975423368330839E-3},{"$f":"Asset_NoReclass!AB1802*$F1808","v":-7.6975423368330839E-3},{"$f":"Asset_NoReclass!AC1802*$F1808","v":-7.6975423368330839E-3}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-3.8141518692888461E-2},-3.8141518692888461E-2,-3.8141518692888461E-2]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.0443976356055377E-2,-6.0887952712110754E-2,-9.1331929068166132E-2]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-7.6975423368330839E-3,-1.5395084673666168E-2,-2.3092627010499252E-2]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":0},{"$f":"SUM(AA1814:AA1823)","v":-3.8141518692888461E-2},-7.6283037385776922E-2,-0.11442455607866539]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},8.680207596625765E-2,8.6380139419882221E-2]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.1948633697341534E-2]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.732560048180315E-3]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":8.680207596625765E-2},6.1698945674360378E-2]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1864","v":8.680207596625765E-2}]
[{"$f":"ROW()","v":1865},null,"Compression"]
[{"$f":"ROW()","v":1866},null,"Metering"]
[{"$f":"ROW()","v":1867},null,"Other Depreciable"]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":8.680207596625765E-2}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1864)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1876&\"-\"&$D$2,Asset_Splits!$A:$F,E1876,FALSE)","v":1.6808124782415113E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1876","v":0},{"$f":"Asset_NoReclass!AC1876*$F1876","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1880","v":0},{"$f":"Asset_NoReclass!AC1876*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0.87433851643697402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1881","v":0},{"$f":"Asset_NoReclass!AC1876*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0.10885335878061084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1882","v":0},{"$f":"Asset_NoReclass!AC1876*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":1.6808124782415113E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1888","v":-4.2193654637543424E-4},{"$f":"Asset_NoReclass!AC1888*$F1888","v":-4.219365463754343E-4}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1892","v":0},{"$f":"Asset_NoReclass!AC1888*$F1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,0.87433851643697402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1893","v":-2.1948633697341534E-2},{"$f":"Asset_NoReclass!AC1888*$F1893","v":-2.1948633697341534E-2}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0.10885335878061084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1894","v":-2.732560048180315E-3},{"$f":"Asset_NoReclass!AC1888*$F1894","v":-2.7325600481803154E-3}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-2.5103130291897285E-2},-2.5103130291897285E-2]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":8.680207596625765E-2},8.6380139419882221E-2,8.5958202873506792E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.1948633697341534E-2,-4.3897267394683068E-2]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.732560048180315E-3,-5.4651200963606299E-3]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":8.680207596625765E-2},{"$f":"SUM(AB1900:AB1909)","v":6.1698945674360378E-2},3.6595815382463093E-2]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},8.8811437499999955E-3]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1950","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1951},null,"Compression"]
[{"$f":"ROW()","v":1952},null,"Metering"]
[{"$f":"ROW()","v":1953},null,"Other Depreciable"]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1950)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1962&\"-\"&$D$2,Asset_Splits!$A:$F,E1962,FALSE)","v":1.3558023716803147E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1962","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":0.97517501049121924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":2.3469187137100483E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":1.3558023716803147E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1974","v":-1.1164415276340337E-4}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1978","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,0.97517501049121924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1979","v":-8.0301222446899717E-2}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,2.3469187137100483E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1980","v":-1.9325807128659938E-3}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-8.2345447312529116E-2}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":8.8811437499999955E-3},8.7694995972365918E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8.0301222446899717E-2]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.9325807128659938E-3]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":8.8811437499999955E-3},{"$f":"SUM(AC1986:AC1995)","v":-7.3464303562529115E-2}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2036","v":0.23064303487499996}]
[{"$f":"ROW()","v":2037},null,"Compression"]
[{"$f":"ROW()","v":2038},null,"Metering"]
[{"$f":"ROW()","v":2039},null,"Other Depreciable"]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":0.23064303487499996}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2036)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2048&\"-\"&$D$2,Asset_Splits!$A:$F,E2048,FALSE)","v":5.1465720400365678E-2}]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":0.79293114432713863}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0.15560313527249572}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":5.1465720400365678E-2}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,0.79293114432713863]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0.15560313527249572]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.23064303487499996}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":0.23064303487499996}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"RegDepCompression","index":14,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Compression"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]RegDepCompression"},null,null,"Compression"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},56.442199386237732,56.349896807020677,56.257594227803622,56.165291648586567,56.072989069369513,55.980686490152458,53.741459030546359,51.50223157094026,49.263004111334162,47.023776651728063,44.784549192121965,42.545321732515866,40.306094272909768,38.066866813303669,35.82763935369757]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0.72439178030906437,0.72320714841283706,0.72202251651660976,0.72083788462038245,0.71965325272415515,0.71846862082792784,0.68972987599481073,0.66099113116169361,0.6322523863285765,0.60351364149545939,0.57477489666234227,0.54603615182922516,0.51729740699610804,0.48855866216299093,0.45981991732987382]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":57.166591166546795},57.073103955433517,56.979616744320232,56.886129533206947,56.79264232209367,56.699155110980385,54.431188906541166,52.163222702101955,49.895256497662736,47.627290293223524,45.359324088784305,43.091357884345094,40.823391679905875,38.555425475466663,36.287459271027444]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline"]
[{"$f":"ROW()","v":747},null,"Compression",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D747&\"-\"&$D$2,Asset_Splits!$A:$F,E747,FALSE)","v":0.98732840693266721},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F747","v":56.442199386237732}]
[{"$f":"ROW()","v":748},null,"Metering"]
[{"$f":"ROW()","v":749},null,"Other Depreciable"]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":1.2671593067332827E-2},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F752","v":0.72439178030906437}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":57.166591166546795}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N747)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline"]
[{"$f":"ROW()","v":759},null,"Compression",{"$f":"D747","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D759&\"-\"&$D$2,Asset_Splits!$A:$F,E759,FALSE)","v":0.98732840693266721},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F759","v":0},{"$f":"Asset_NoReclass!P759*$F759","v":0},{"$f":"Asset_NoReclass!Q759*$F759","v":0},{"$f":"Asset_NoReclass!R759*$F759","v":0},{"$f":"Asset_NoReclass!S759*$F759","v":0},{"$f":"Asset_NoReclass!T759*$F759","v":0},{"$f":"Asset_NoReclass!U759*$F759","v":0},{"$f":"Asset_NoReclass!V759*$F759","v":0},{"$f":"Asset_NoReclass!W759*$F759","v":0},{"$f":"Asset_NoReclass!X759*$F759","v":0},{"$f":"Asset_NoReclass!Y759*$F759","v":0},{"$f":"Asset_NoReclass!Z759*$F759","v":0},{"$f":"Asset_NoReclass!AA759*$F759","v":0},{"$f":"Asset_NoReclass!AB759*$F759","v":0},{"$f":"Asset_NoReclass!AC759*$F759","v":0}]
[{"$f":"ROW()","v":760},null,"Metering"]
[{"$f":"ROW()","v":761},null,"Other Depreciable"]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F762","v":0},{"$f":"Asset_NoReclass!P759*$F762","v":0},{"$f":"Asset_NoReclass!Q759*$F762","v":0},{"$f":"Asset_NoReclass!R759*$F762","v":0},{"$f":"Asset_NoReclass!S759*$F762","v":0},{"$f":"Asset_NoReclass!T759*$F762","v":0},{"$f":"Asset_NoReclass!U759*$F762","v":0},{"$f":"Asset_NoReclass!V759*$F762","v":0},{"$f":"Asset_NoReclass!W759*$F762","v":0},{"$f":"Asset_NoReclass!X759*$F762","v":0},{"$f":"Asset_NoReclass!Y759*$F762","v":0},{"$f":"Asset_NoReclass!Z759*$F762","v":0},{"$f":"Asset_NoReclass!AA759*$F762","v":0},{"$f":"Asset_NoReclass!AB759*$F762","v":0},{"$f":"Asset_NoReclass!AC759*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F763","v":0},{"$f":"Asset_NoReclass!P759*$F763","v":0},{"$f":"Asset_NoReclass!Q759*$F763","v":0},{"$f":"Asset_NoReclass!R759*$F763","v":0},{"$f":"Asset_NoReclass!S759*$F763","v":0},{"$f":"Asset_NoReclass!T759*$F763","v":0},{"$f":"Asset_NoReclass!U759*$F763","v":0},{"$f":"Asset_NoReclass!V759*$F763","v":0},{"$f":"Asset_NoReclass!W759*$F763","v":0},{"$f":"Asset_NoReclass!X759*$F763","v":0},{"$f":"Asset_NoReclass!Y759*$F763","v":0},{"$f":"Asset_NoReclass!Z759*$F763","v":0},{"$f":"Asset_NoReclass!AA759*$F763","v":0},{"$f":"Asset_NoReclass!AB759*$F763","v":0},{"$f":"Asset_NoReclass!AC759*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":1.2671593067332827E-2},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F764","v":0},{"$f":"Asset_NoReclass!P759*$F764","v":0},{"$f":"Asset_NoReclass!Q759*$F764","v":0},{"$f":"Asset_NoReclass!R759*$F764","v":0},{"$f":"Asset_NoReclass!S759*$F764","v":0},{"$f":"Asset_NoReclass!T759*$F764","v":0},{"$f":"Asset_NoReclass!U759*$F764","v":0},{"$f":"Asset_NoReclass!V759*$F764","v":0},{"$f":"Asset_NoReclass!W759*$F764","v":0},{"$f":"Asset_NoReclass!X759*$F764","v":0},{"$f":"Asset_NoReclass!Y759*$F764","v":0},{"$f":"Asset_NoReclass!Z759*$F764","v":0},{"$f":"Asset_NoReclass!AA759*$F764","v":0},{"$f":"Asset_NoReclass!AB759*$F764","v":0},{"$f":"Asset_NoReclass!AC759*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":0}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0.98732840693266721,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F771","v":-9.230257921705419E-2},{"$f":"Asset_NoReclass!P771*$F771","v":-9.230257921705419E-2},{"$f":"Asset_NoReclass!Q771*$F771","v":-9.230257921705419E-2},{"$f":"Asset_NoReclass!R771*$F771","v":-9.230257921705419E-2},{"$f":"Asset_NoReclass!S771*$F771","v":-9.230257921705419E-2},{"$f":"Asset_NoReclass!T771*$F771","v":-2.239227459606099},{"$f":"Asset_NoReclass!U771*$F771","v":-2.239227459606099},{"$f":"Asset_NoReclass!V771*$F771","v":-2.239227459606099},{"$f":"Asset_NoReclass!W771*$F771","v":-2.2392274596060986},{"$f":"Asset_NoReclass!X771*$F771","v":-2.2392274596060986},{"$f":"Asset_NoReclass!Y771*$F771","v":-2.2392274596060986},{"$f":"Asset_NoReclass!Z771*$F771","v":-2.2392274596060986},{"$f":"Asset_NoReclass!AA771*$F771","v":-2.2392274596060986},{"$f":"Asset_NoReclass!AB771*$F771","v":-2.2392274596060986},{"$f":"Asset_NoReclass!AC771*$F771","v":-2.2392274596060986}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F774","v":0},{"$f":"Asset_NoReclass!P771*$F774","v":0},{"$f":"Asset_NoReclass!Q771*$F774","v":0},{"$f":"Asset_NoReclass!R771*$F774","v":0},{"$f":"Asset_NoReclass!S771*$F774","v":0},{"$f":"Asset_NoReclass!T771*$F774","v":0},{"$f":"Asset_NoReclass!U771*$F774","v":0},{"$f":"Asset_NoReclass!V771*$F774","v":0},{"$f":"Asset_NoReclass!W771*$F774","v":0},{"$f":"Asset_NoReclass!X771*$F774","v":0},{"$f":"Asset_NoReclass!Y771*$F774","v":0},{"$f":"Asset_NoReclass!Z771*$F774","v":0},{"$f":"Asset_NoReclass!AA771*$F774","v":0},{"$f":"Asset_NoReclass!AB771*$F774","v":0},{"$f":"Asset_NoReclass!AC771*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F775","v":0},{"$f":"Asset_NoReclass!P771*$F775","v":0},{"$f":"Asset_NoReclass!Q771*$F775","v":0},{"$f":"Asset_NoReclass!R771*$F775","v":0},{"$f":"Asset_NoReclass!S771*$F775","v":0},{"$f":"Asset_NoReclass!T771*$F775","v":0},{"$f":"Asset_NoReclass!U771*$F775","v":0},{"$f":"Asset_NoReclass!V771*$F775","v":0},{"$f":"Asset_NoReclass!W771*$F775","v":0},{"$f":"Asset_NoReclass!X771*$F775","v":0},{"$f":"Asset_NoReclass!Y771*$F775","v":0},{"$f":"Asset_NoReclass!Z771*$F775","v":0},{"$f":"Asset_NoReclass!AA771*$F775","v":0},{"$f":"Asset_NoReclass!AB771*$F775","v":0},{"$f":"Asset_NoReclass!AC771*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,1.2671593067332827E-2,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F776","v":-1.1846318962273387E-3},{"$f":"Asset_NoReclass!P771*$F776","v":-1.1846318962273387E-3},{"$f":"Asset_NoReclass!Q771*$F776","v":-1.1846318962273387E-3},{"$f":"Asset_NoReclass!R771*$F776","v":-1.1846318962273387E-3},{"$f":"Asset_NoReclass!S771*$F776","v":-1.1846318962273387E-3},{"$f":"Asset_NoReclass!T771*$F776","v":-2.8738744833117117E-2},{"$f":"Asset_NoReclass!U771*$F776","v":-2.8738744833117117E-2},{"$f":"Asset_NoReclass!V771*$F776","v":-2.8738744833117117E-2},{"$f":"Asset_NoReclass!W771*$F776","v":-2.873874483311711E-2},{"$f":"Asset_NoReclass!X771*$F776","v":-2.873874483311711E-2},{"$f":"Asset_NoReclass!Y771*$F776","v":-2.873874483311711E-2},{"$f":"Asset_NoReclass!Z771*$F776","v":-2.873874483311711E-2},{"$f":"Asset_NoReclass!AA771*$F776","v":-2.873874483311711E-2},{"$f":"Asset_NoReclass!AB771*$F776","v":-2.873874483311711E-2},{"$f":"Asset_NoReclass!AC771*$F776","v":-2.873874483311711E-2}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-9.3487211113281524E-2},-9.3487211113281524E-2,-9.3487211113281524E-2,-9.3487211113281524E-2,-9.3487211113281524E-2,-2.2679662044392161,-2.2679662044392161,-2.2679662044392161,-2.2679662044392157,-2.2679662044392157,-2.2679662044392157,-2.2679662044392157,-2.2679662044392157,-2.2679662044392157,-2.2679662044392157]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":0},0,0,0,0,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":0},{"$f":"T734+T746+T758+T770","v":0},0,0,0,0,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":0},{"$f":"Z734+Z746+Z758+Z770","v":0},0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,56.442199386237732,56.349896807020677,56.257594227803622,56.165291648586567,56.072989069369513,55.980686490152458,53.741459030546359,51.50223157094026,49.263004111334162,47.023776651728063,44.784549192121965,42.545321732515866,40.306094272909768,38.066866813303669,35.82763935369757,33.588411894091472]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0.72439178030906437,0.72320714841283706,0.72202251651660976,0.72083788462038245,0.71965325272415515,0.71846862082792784,0.68972987599481073,0.66099113116169361,0.6322523863285765,0.60351364149545939,0.57477489666234227,0.54603615182922516,0.51729740699610804,0.48855866216299093,0.45981991732987382,0.4310811724967567]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":57.166591166546795},{"$f":"SUM(O782:O791)","v":57.073103955433517},56.979616744320232,56.886129533206947,56.79264232209367,56.699155110980385,54.431188906541166,52.163222702101955,49.895256497662736,47.627290293223524,45.359324088784305,43.091357884345094,40.823391679905875,38.555425475466663,36.287459271027444,34.019493066588225]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":0}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},205.02370275214614,201.77739131259398,198.53107987304182,195.28476843348966,192.0384569939375,184.56474823066571,177.17865373089887,169.79255923113203,162.40646473136519,155.02037023159835,147.63844783961747,140.25652544763659,132.87460305565571,125.49268066367483]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},1.4414924896167125,1.4186681356700452,1.395843781723378,1.3730194277767107,1.3501950738300434,1.2976484906436945,1.2457179108810004,1.1937873311183063,1.1418567513556122,1.089926171592918,1.0380249253265885,0.986123679060259,0.93422243279392947,0.88232118652759994]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":206.46519524176284},203.19605944826401,199.9269236547652,196.65778786126637,193.38865206776754,185.86239672130941,178.42437164177989,170.98634656225033,163.54832148272081,156.11029640319126,148.67647276494407,141.24264912669685,133.80882548844963,126.37500185020244]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline"]
[{"$f":"ROW()","v":833},null,"Compression",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D833&\"-\"&$D$2,Asset_Splits!$A:$F,E833,FALSE)","v":0.99301823008023804},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F833","v":205.02370275214614}]
[{"$f":"ROW()","v":834},null,"Metering"]
[{"$f":"ROW()","v":835},null,"Other Depreciable"]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":6.9817699197619234E-3},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F838","v":1.4414924896167125}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":206.46519524176284}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O833)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline"]
[{"$f":"ROW()","v":845},null,"Compression",{"$f":"D833","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D845&\"-\"&$D$2,Asset_Splits!$A:$F,E845,FALSE)","v":0.99301823008023804},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F845","v":0},{"$f":"Asset_NoReclass!Q845*$F845","v":0},{"$f":"Asset_NoReclass!R845*$F845","v":0},{"$f":"Asset_NoReclass!S845*$F845","v":0},{"$f":"Asset_NoReclass!T845*$F845","v":-8.7614263504980486E-2},{"$f":"Asset_NoReclass!U845*$F845","v":0},{"$f":"Asset_NoReclass!V845*$F845","v":0},{"$f":"Asset_NoReclass!W845*$F845","v":0},{"$f":"Asset_NoReclass!X845*$F845","v":0},{"$f":"Asset_NoReclass!Y845*$F845","v":0},{"$f":"Asset_NoReclass!Z845*$F845","v":0},{"$f":"Asset_NoReclass!AA845*$F845","v":0},{"$f":"Asset_NoReclass!AB845*$F845","v":0},{"$f":"Asset_NoReclass!AC845*$F845","v":0}]
[{"$f":"ROW()","v":846},null,"Metering"]
[{"$f":"ROW()","v":847},null,"Other Depreciable"]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F848","v":0},{"$f":"Asset_NoReclass!Q845*$F848","v":0},{"$f":"Asset_NoReclass!R845*$F848","v":0},{"$f":"Asset_NoReclass!S845*$F848","v":0},{"$f":"Asset_NoReclass!T845*$F848","v":0},{"$f":"Asset_NoReclass!U845*$F848","v":0},{"$f":"Asset_NoReclass!V845*$F848","v":0},{"$f":"Asset_NoReclass!W845*$F848","v":0},{"$f":"Asset_NoReclass!X845*$F848","v":0},{"$f":"Asset_NoReclass!Y845*$F848","v":0},{"$f":"Asset_NoReclass!Z845*$F848","v":0},{"$f":"Asset_NoReclass!AA845*$F848","v":0},{"$f":"Asset_NoReclass!AB845*$F848","v":0},{"$f":"Asset_NoReclass!AC845*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F849","v":0},{"$f":"Asset_NoReclass!Q845*$F849","v":0},{"$f":"Asset_NoReclass!R845*$F849","v":0},{"$f":"Asset_NoReclass!S845*$F849","v":0},{"$f":"Asset_NoReclass!T845*$F849","v":0},{"$f":"Asset_NoReclass!U845*$F849","v":0},{"$f":"Asset_NoReclass!V845*$F849","v":0},{"$f":"Asset_NoReclass!W845*$F849","v":0},{"$f":"Asset_NoReclass!X845*$F849","v":0},{"$f":"Asset_NoReclass!Y845*$F849","v":0},{"$f":"Asset_NoReclass!Z845*$F849","v":0},{"$f":"Asset_NoReclass!AA845*$F849","v":0},{"$f":"Asset_NoReclass!AB845*$F849","v":0},{"$f":"Asset_NoReclass!AC845*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":6.9817699197619234E-3},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F850","v":0},{"$f":"Asset_NoReclass!Q845*$F850","v":0},{"$f":"Asset_NoReclass!R845*$F850","v":0},{"$f":"Asset_NoReclass!S845*$F850","v":0},{"$f":"Asset_NoReclass!T845*$F850","v":-6.1600342365491188E-4},{"$f":"Asset_NoReclass!U845*$F850","v":0},{"$f":"Asset_NoReclass!V845*$F850","v":0},{"$f":"Asset_NoReclass!W845*$F850","v":0},{"$f":"Asset_NoReclass!X845*$F850","v":0},{"$f":"Asset_NoReclass!Y845*$F850","v":0},{"$f":"Asset_NoReclass!Z845*$F850","v":0},{"$f":"Asset_NoReclass!AA845*$F850","v":0},{"$f":"Asset_NoReclass!AB845*$F850","v":0},{"$f":"Asset_NoReclass!AC845*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":-8.8230266928635392E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":0}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0.99301823008023804,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F857","v":-3.2463114395521702},{"$f":"Asset_NoReclass!Q857*$F857","v":-3.2463114395521702},{"$f":"Asset_NoReclass!R857*$F857","v":-3.2463114395521702},{"$f":"Asset_NoReclass!S857*$F857","v":-3.2463114395521702},{"$f":"Asset_NoReclass!T857*$F857","v":-7.386094499766827},{"$f":"Asset_NoReclass!U857*$F857","v":-7.386094499766827},{"$f":"Asset_NoReclass!V857*$F857","v":-7.386094499766827},{"$f":"Asset_NoReclass!W857*$F857","v":-7.386094499766827},{"$f":"Asset_NoReclass!X857*$F857","v":-7.386094499766827},{"$f":"Asset_NoReclass!Y857*$F857","v":-7.3819223919808756},{"$f":"Asset_NoReclass!Z857*$F857","v":-7.3819223919808756},{"$f":"Asset_NoReclass!AA857*$F857","v":-7.3819223919808756},{"$f":"Asset_NoReclass!AB857*$F857","v":-7.3819223919808756},{"$f":"Asset_NoReclass!AC857*$F857","v":-7.3819223919808747}]
[{"$f":"ROW()","v":858},null,"Metering",null,null,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F860","v":0},{"$f":"Asset_NoReclass!Q857*$F860","v":0},{"$f":"Asset_NoReclass!R857*$F860","v":0},{"$f":"Asset_NoReclass!S857*$F860","v":0},{"$f":"Asset_NoReclass!T857*$F860","v":0},{"$f":"Asset_NoReclass!U857*$F860","v":0},{"$f":"Asset_NoReclass!V857*$F860","v":0},{"$f":"Asset_NoReclass!W857*$F860","v":0},{"$f":"Asset_NoReclass!X857*$F860","v":0},{"$f":"Asset_NoReclass!Y857*$F860","v":0},{"$f":"Asset_NoReclass!Z857*$F860","v":0},{"$f":"Asset_NoReclass!AA857*$F860","v":0},{"$f":"Asset_NoReclass!AB857*$F860","v":0},{"$f":"Asset_NoReclass!AC857*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F861","v":0},{"$f":"Asset_NoReclass!Q857*$F861","v":0},{"$f":"Asset_NoReclass!R857*$F861","v":0},{"$f":"Asset_NoReclass!S857*$F861","v":0},{"$f":"Asset_NoReclass!T857*$F861","v":0},{"$f":"Asset_NoReclass!U857*$F861","v":0},{"$f":"Asset_NoReclass!V857*$F861","v":0},{"$f":"Asset_NoReclass!W857*$F861","v":0},{"$f":"Asset_NoReclass!X857*$F861","v":0},{"$f":"Asset_NoReclass!Y857*$F861","v":0},{"$f":"Asset_NoReclass!Z857*$F861","v":0},{"$f":"Asset_NoReclass!AA857*$F861","v":0},{"$f":"Asset_NoReclass!AB857*$F861","v":0},{"$f":"Asset_NoReclass!AC857*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,6.9817699197619234E-3,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F862","v":-2.2824353946667212E-2},{"$f":"Asset_NoReclass!Q857*$F862","v":-2.2824353946667212E-2},{"$f":"Asset_NoReclass!R857*$F862","v":-2.2824353946667212E-2},{"$f":"Asset_NoReclass!S857*$F862","v":-2.2824353946667212E-2},{"$f":"Asset_NoReclass!T857*$F862","v":-5.1930579762694003E-2},{"$f":"Asset_NoReclass!U857*$F862","v":-5.1930579762694003E-2},{"$f":"Asset_NoReclass!V857*$F862","v":-5.1930579762694003E-2},{"$f":"Asset_NoReclass!W857*$F862","v":-5.1930579762694003E-2},{"$f":"Asset_NoReclass!X857*$F862","v":-5.1930579762694003E-2},{"$f":"Asset_NoReclass!Y857*$F862","v":-5.1901246266329484E-2},{"$f":"Asset_NoReclass!Z857*$F862","v":-5.1901246266329484E-2},{"$f":"Asset_NoReclass!AA857*$F862","v":-5.1901246266329484E-2},{"$f":"Asset_NoReclass!AB857*$F862","v":-5.1901246266329484E-2},{"$f":"Asset_NoReclass!AC857*$F862","v":-5.1901246266329477E-2}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-3.2691357934988372},-3.2691357934988372,-3.2691357934988372,-3.2691357934988372,-7.4380250795295213,-7.4380250795295213,-7.4380250795295213,-7.4380250795295213,-7.4380250795295213,{"$f":"SUM(Y856:Y865)","v":-7.4338236382472047},-7.4338236382472047,-7.4338236382472047,-7.4338236382472047,-7.4338236382472038]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":0},0,0,0,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":0},{"$f":"T820+T832+T844+T856","v":0},0,0,0,0,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":0},{"$f":"Z820+Z832+Z844+Z856","v":0},0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,205.02370275214614,201.77739131259398,198.53107987304182,195.28476843348966,192.0384569939375,184.56474823066571,177.17865373089887,169.79255923113203,162.40646473136519,155.02037023159835,147.63844783961747,140.25652544763659,132.87460305565571,125.49268066367483,118.11075827169395]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.4414924896167125,1.4186681356700452,1.395843781723378,1.3730194277767107,1.3501950738300434,1.2976484906436945,1.2457179108810004,1.1937873311183063,1.1418567513556122,1.089926171592918,1.0380249253265885,0.986123679060259,0.93422243279392947,0.88232118652759994,0.83041994026127042]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":206.46519524176284},{"$f":"SUM(P868:P877)","v":203.19605944826401},199.9269236547652,196.65778786126637,193.38865206776754,185.86239672130941,178.42437164177989,170.98634656225033,163.54832148272081,156.11029640319126,148.67647276494407,141.24264912669685,133.80882548844963,126.37500185020244,118.94117821195522]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":0}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":0.17707028267993824},-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline"]
[{"$f":"ROW()","v":919},null,"Compression",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D919&\"-\"&$D$2,Asset_Splits!$A:$F,E919,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F919","v":0.17707028267993824}]
[{"$f":"ROW()","v":920},null,"Metering"]
[{"$f":"ROW()","v":921},null,"Other Depreciable"]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F924","v":0}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":0.17707028267993824}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P919)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline"]
[{"$f":"ROW()","v":931},null,"Compression",{"$f":"D919","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D931&\"-\"&$D$2,Asset_Splits!$A:$F,E931,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F931","v":0},{"$f":"Asset_NoReclass!R931*$F931","v":0},{"$f":"Asset_NoReclass!S931*$F931","v":0},{"$f":"Asset_NoReclass!T931*$F931","v":0},{"$f":"Asset_NoReclass!U931*$F931","v":0},{"$f":"Asset_NoReclass!V931*$F931","v":0},{"$f":"Asset_NoReclass!W931*$F931","v":0},{"$f":"Asset_NoReclass!X931*$F931","v":0},{"$f":"Asset_NoReclass!Y931*$F931","v":0},{"$f":"Asset_NoReclass!Z931*$F931","v":0},{"$f":"Asset_NoReclass!AA931*$F931","v":0},{"$f":"Asset_NoReclass!AB931*$F931","v":0},{"$f":"Asset_NoReclass!AC931*$F931","v":0}]
[{"$f":"ROW()","v":932},null,"Metering"]
[{"$f":"ROW()","v":933},null,"Other Depreciable"]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F934","v":0},{"$f":"Asset_NoReclass!R931*$F934","v":0},{"$f":"Asset_NoReclass!S931*$F934","v":0},{"$f":"Asset_NoReclass!T931*$F934","v":0},{"$f":"Asset_NoReclass!U931*$F934","v":0},{"$f":"Asset_NoReclass!V931*$F934","v":0},{"$f":"Asset_NoReclass!W931*$F934","v":0},{"$f":"Asset_NoReclass!X931*$F934","v":0},{"$f":"Asset_NoReclass!Y931*$F934","v":0},{"$f":"Asset_NoReclass!Z931*$F934","v":0},{"$f":"Asset_NoReclass!AA931*$F934","v":0},{"$f":"Asset_NoReclass!AB931*$F934","v":0},{"$f":"Asset_NoReclass!AC931*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F935","v":0},{"$f":"Asset_NoReclass!R931*$F935","v":0},{"$f":"Asset_NoReclass!S931*$F935","v":0},{"$f":"Asset_NoReclass!T931*$F935","v":0},{"$f":"Asset_NoReclass!U931*$F935","v":0},{"$f":"Asset_NoReclass!V931*$F935","v":0},{"$f":"Asset_NoReclass!W931*$F935","v":0},{"$f":"Asset_NoReclass!X931*$F935","v":0},{"$f":"Asset_NoReclass!Y931*$F935","v":0},{"$f":"Asset_NoReclass!Z931*$F935","v":0},{"$f":"Asset_NoReclass!AA931*$F935","v":0},{"$f":"Asset_NoReclass!AB931*$F935","v":0},{"$f":"Asset_NoReclass!AC931*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F936","v":0},{"$f":"Asset_NoReclass!R931*$F936","v":0},{"$f":"Asset_NoReclass!S931*$F936","v":0},{"$f":"Asset_NoReclass!T931*$F936","v":0},{"$f":"Asset_NoReclass!U931*$F936","v":0},{"$f":"Asset_NoReclass!V931*$F936","v":0},{"$f":"Asset_NoReclass!W931*$F936","v":0},{"$f":"Asset_NoReclass!X931*$F936","v":0},{"$f":"Asset_NoReclass!Y931*$F936","v":0},{"$f":"Asset_NoReclass!Z931*$F936","v":0},{"$f":"Asset_NoReclass!AA931*$F936","v":0},{"$f":"Asset_NoReclass!AB931*$F936","v":0},{"$f":"Asset_NoReclass!AC931*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F943","v":-5.5752625524661283},{"$f":"Asset_NoReclass!R943*$F943","v":-5.5752625524661283},{"$f":"Asset_NoReclass!S943*$F943","v":-5.5752625524661283},{"$f":"Asset_NoReclass!T943*$F943","v":0},{"$f":"Asset_NoReclass!U943*$F943","v":0},{"$f":"Asset_NoReclass!V943*$F943","v":0},{"$f":"Asset_NoReclass!W943*$F943","v":0},{"$f":"Asset_NoReclass!X943*$F943","v":0},{"$f":"Asset_NoReclass!Y943*$F943","v":0},{"$f":"Asset_NoReclass!Z943*$F943","v":0},{"$f":"Asset_NoReclass!AA943*$F943","v":0},{"$f":"Asset_NoReclass!AB943*$F943","v":0},{"$f":"Asset_NoReclass!AC943*$F943","v":0}]
[{"$f":"ROW()","v":944},null,"Metering",null,null,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F946","v":0},{"$f":"Asset_NoReclass!R943*$F946","v":0},{"$f":"Asset_NoReclass!S943*$F946","v":0},{"$f":"Asset_NoReclass!T943*$F946","v":0},{"$f":"Asset_NoReclass!U943*$F946","v":0},{"$f":"Asset_NoReclass!V943*$F946","v":0},{"$f":"Asset_NoReclass!W943*$F946","v":0},{"$f":"Asset_NoReclass!X943*$F946","v":0},{"$f":"Asset_NoReclass!Y943*$F946","v":0},{"$f":"Asset_NoReclass!Z943*$F946","v":0},{"$f":"Asset_NoReclass!AA943*$F946","v":0},{"$f":"Asset_NoReclass!AB943*$F946","v":0},{"$f":"Asset_NoReclass!AC943*$F946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F947","v":0},{"$f":"Asset_NoReclass!R943*$F947","v":0},{"$f":"Asset_NoReclass!S943*$F947","v":0},{"$f":"Asset_NoReclass!T943*$F947","v":0},{"$f":"Asset_NoReclass!U943*$F947","v":0},{"$f":"Asset_NoReclass!V943*$F947","v":0},{"$f":"Asset_NoReclass!W943*$F947","v":0},{"$f":"Asset_NoReclass!X943*$F947","v":0},{"$f":"Asset_NoReclass!Y943*$F947","v":0},{"$f":"Asset_NoReclass!Z943*$F947","v":0},{"$f":"Asset_NoReclass!AA943*$F947","v":0},{"$f":"Asset_NoReclass!AB943*$F947","v":0},{"$f":"Asset_NoReclass!AC943*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F948","v":0},{"$f":"Asset_NoReclass!R943*$F948","v":0},{"$f":"Asset_NoReclass!S943*$F948","v":0},{"$f":"Asset_NoReclass!T943*$F948","v":0},{"$f":"Asset_NoReclass!U943*$F948","v":0},{"$f":"Asset_NoReclass!V943*$F948","v":0},{"$f":"Asset_NoReclass!W943*$F948","v":0},{"$f":"Asset_NoReclass!X943*$F948","v":0},{"$f":"Asset_NoReclass!Y943*$F948","v":0},{"$f":"Asset_NoReclass!Z943*$F948","v":0},{"$f":"Asset_NoReclass!AA943*$F948","v":0},{"$f":"Asset_NoReclass!AB943*$F948","v":0},{"$f":"Asset_NoReclass!AC943*$F948","v":0}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-5.5752625524661283},-5.5752625524661283,-5.5752625524661283,0,0,0,0,0,{"$f":"SUM(Y942:Y951)","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":0},0,0,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.17707028267993824,-5.3981922697861897,-10.973454822252318,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":0.17707028267993824},{"$f":"SUM(Q954:Q963)","v":-5.3981922697861897},-10.973454822252318,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":0}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.548717374718446]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-16.548717374718446}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},129.81325397138477,128.25101370432671,126.68877343726864,122.16417438593761,117.63957533460659,113.11497628327557,108.59037723194454,104.06577818061352,99.541179129282497,95.016580077951474,90.491981026620451,85.967381975289427]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},29.775362741008028,29.41703052748446,29.058698313960893,28.02088765989086,26.983077005820828,25.945266351750796,24.907455697680764,23.869645043610731,22.831834389540699,21.794023735470667,20.756213081400634,19.718402427330602]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":159.58861671239279},157.66804423181117,155.74747175122954,150.18506204582849,144.62265234042741,139.06024263502636,133.4978329296253,127.93542322422425,122.3730135188232,116.81060381342215,111.24819410802108,105.68578440262003]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline"]
[{"$f":"ROW()","v":1005},null,"Compression",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1005&\"-\"&$D$2,Asset_Splits!$A:$F,E1005,FALSE)","v":0.81342426950997049},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1005","v":129.81325397138477}]
[{"$f":"ROW()","v":1006},null,"Metering"]
[{"$f":"ROW()","v":1007},null,"Other Depreciable"]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":0.18657573049002957},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1010","v":29.775362741008028}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":159.58861671239279}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1005)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline"]
[{"$f":"ROW()","v":1017},null,"Compression",{"$f":"D1005","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1017&\"-\"&$D$2,Asset_Splits!$A:$F,E1017,FALSE)","v":0.81342426950997049},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1017","v":0},{"$f":"Asset_NoReclass!S1017*$F1017","v":0},{"$f":"Asset_NoReclass!T1017*$F1017","v":0},{"$f":"Asset_NoReclass!U1017*$F1017","v":0},{"$f":"Asset_NoReclass!V1017*$F1017","v":0},{"$f":"Asset_NoReclass!W1017*$F1017","v":0},{"$f":"Asset_NoReclass!X1017*$F1017","v":0},{"$f":"Asset_NoReclass!Y1017*$F1017","v":0},{"$f":"Asset_NoReclass!Z1017*$F1017","v":0},{"$f":"Asset_NoReclass!AA1017*$F1017","v":0},{"$f":"Asset_NoReclass!AB1017*$F1017","v":0},{"$f":"Asset_NoReclass!AC1017*$F1017","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering"]
[{"$f":"ROW()","v":1019},null,"Other Depreciable"]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1020","v":0},{"$f":"Asset_NoReclass!S1017*$F1020","v":0},{"$f":"Asset_NoReclass!T1017*$F1020","v":0},{"$f":"Asset_NoReclass!U1017*$F1020","v":0},{"$f":"Asset_NoReclass!V1017*$F1020","v":0},{"$f":"Asset_NoReclass!W1017*$F1020","v":0},{"$f":"Asset_NoReclass!X1017*$F1020","v":0},{"$f":"Asset_NoReclass!Y1017*$F1020","v":0},{"$f":"Asset_NoReclass!Z1017*$F1020","v":0},{"$f":"Asset_NoReclass!AA1017*$F1020","v":0},{"$f":"Asset_NoReclass!AB1017*$F1020","v":0},{"$f":"Asset_NoReclass!AC1017*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1021","v":0},{"$f":"Asset_NoReclass!S1017*$F1021","v":0},{"$f":"Asset_NoReclass!T1017*$F1021","v":0},{"$f":"Asset_NoReclass!U1017*$F1021","v":0},{"$f":"Asset_NoReclass!V1017*$F1021","v":0},{"$f":"Asset_NoReclass!W1017*$F1021","v":0},{"$f":"Asset_NoReclass!X1017*$F1021","v":0},{"$f":"Asset_NoReclass!Y1017*$F1021","v":0},{"$f":"Asset_NoReclass!Z1017*$F1021","v":0},{"$f":"Asset_NoReclass!AA1017*$F1021","v":0},{"$f":"Asset_NoReclass!AB1017*$F1021","v":0},{"$f":"Asset_NoReclass!AC1017*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0.18657573049002957},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1022","v":0},{"$f":"Asset_NoReclass!S1017*$F1022","v":0},{"$f":"Asset_NoReclass!T1017*$F1022","v":0},{"$f":"Asset_NoReclass!U1017*$F1022","v":0},{"$f":"Asset_NoReclass!V1017*$F1022","v":0},{"$f":"Asset_NoReclass!W1017*$F1022","v":0},{"$f":"Asset_NoReclass!X1017*$F1022","v":0},{"$f":"Asset_NoReclass!Y1017*$F1022","v":0},{"$f":"Asset_NoReclass!Z1017*$F1022","v":0},{"$f":"Asset_NoReclass!AA1017*$F1022","v":0},{"$f":"Asset_NoReclass!AB1017*$F1022","v":0},{"$f":"Asset_NoReclass!AC1017*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0.81342426950997049,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1029","v":-1.5622402670580695},{"$f":"Asset_NoReclass!S1029*$F1029","v":-1.5622402670580695},{"$f":"Asset_NoReclass!T1029*$F1029","v":-4.5245990513310232},{"$f":"Asset_NoReclass!U1029*$F1029","v":-4.5245990513310232},{"$f":"Asset_NoReclass!V1029*$F1029","v":-4.5245990513310232},{"$f":"Asset_NoReclass!W1029*$F1029","v":-4.5245990513310224},{"$f":"Asset_NoReclass!X1029*$F1029","v":-4.5245990513310224},{"$f":"Asset_NoReclass!Y1029*$F1029","v":-4.5245990513310224},{"$f":"Asset_NoReclass!Z1029*$F1029","v":-4.5245990513310224},{"$f":"Asset_NoReclass!AA1029*$F1029","v":-4.5245990513310224},{"$f":"Asset_NoReclass!AB1029*$F1029","v":-4.5245990513310224},{"$f":"Asset_NoReclass!AC1029*$F1029","v":-4.5245990513310224}]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1032","v":0},{"$f":"Asset_NoReclass!S1029*$F1032","v":0},{"$f":"Asset_NoReclass!T1029*$F1032","v":0},{"$f":"Asset_NoReclass!U1029*$F1032","v":0},{"$f":"Asset_NoReclass!V1029*$F1032","v":0},{"$f":"Asset_NoReclass!W1029*$F1032","v":0},{"$f":"Asset_NoReclass!X1029*$F1032","v":0},{"$f":"Asset_NoReclass!Y1029*$F1032","v":0},{"$f":"Asset_NoReclass!Z1029*$F1032","v":0},{"$f":"Asset_NoReclass!AA1029*$F1032","v":0},{"$f":"Asset_NoReclass!AB1029*$F1032","v":0},{"$f":"Asset_NoReclass!AC1029*$F1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1033","v":0},{"$f":"Asset_NoReclass!S1029*$F1033","v":0},{"$f":"Asset_NoReclass!T1029*$F1033","v":0},{"$f":"Asset_NoReclass!U1029*$F1033","v":0},{"$f":"Asset_NoReclass!V1029*$F1033","v":0},{"$f":"Asset_NoReclass!W1029*$F1033","v":0},{"$f":"Asset_NoReclass!X1029*$F1033","v":0},{"$f":"Asset_NoReclass!Y1029*$F1033","v":0},{"$f":"Asset_NoReclass!Z1029*$F1033","v":0},{"$f":"Asset_NoReclass!AA1029*$F1033","v":0},{"$f":"Asset_NoReclass!AB1029*$F1033","v":0},{"$f":"Asset_NoReclass!AC1029*$F1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,0.18657573049002957,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1034","v":-0.35833221352356692},{"$f":"Asset_NoReclass!S1029*$F1034","v":-0.35833221352356692},{"$f":"Asset_NoReclass!T1029*$F1034","v":-1.037810654070032},{"$f":"Asset_NoReclass!U1029*$F1034","v":-1.037810654070032},{"$f":"Asset_NoReclass!V1029*$F1034","v":-1.037810654070032},{"$f":"Asset_NoReclass!W1029*$F1034","v":-1.0378106540700318},{"$f":"Asset_NoReclass!X1029*$F1034","v":-1.0378106540700318},{"$f":"Asset_NoReclass!Y1029*$F1034","v":-1.0378106540700318},{"$f":"Asset_NoReclass!Z1029*$F1034","v":-1.0378106540700318},{"$f":"Asset_NoReclass!AA1029*$F1034","v":-1.0378106540700318},{"$f":"Asset_NoReclass!AB1029*$F1034","v":-1.0378106540700318},{"$f":"Asset_NoReclass!AC1029*$F1034","v":-1.0378106540700318}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-1.9205724805816364},-1.9205724805816364,-5.5624097054010555,-5.5624097054010555,-5.5624097054010555,-5.5624097054010537,-5.5624097054010537,{"$f":"SUM(Y1028:Y1037)","v":-5.5624097054010537},-5.5624097054010537,-5.5624097054010537,-5.5624097054010537,-5.5624097054010537]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":0},0,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":0},{"$f":"T992+T1004+T1016+T1028","v":0},0,0,0,0,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":0},{"$f":"Z992+Z1004+Z1016+Z1028","v":0},0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,129.81325397138477,128.25101370432671,126.68877343726864,122.16417438593761,117.63957533460659,113.11497628327557,108.59037723194454,104.06577818061352,99.541179129282497,95.016580077951474,90.491981026620451,85.967381975289427,81.442782923958404]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,29.775362741008028,29.41703052748446,29.058698313960893,28.02088765989086,26.983077005820828,25.945266351750796,24.907455697680764,23.869645043610731,22.831834389540699,21.794023735470667,20.756213081400634,19.718402427330602,18.68059177326057]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":159.58861671239279},{"$f":"SUM(R1040:R1049)","v":157.66804423181117},155.74747175122954,150.18506204582849,144.62265234042741,139.06024263502636,133.4978329296253,127.93542322422425,122.3730135188232,116.81060381342215,111.24819410802108,105.68578440262003,100.12337469721898]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline"]
[{"$f":"ROW()","v":1091},null,"Compression",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1091&\"-\"&$D$2,Asset_Splits!$A:$F,E1091,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1091","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering"]
[{"$f":"ROW()","v":1093},null,"Other Depreciable"]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1096","v":0}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":0}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1091)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline"]
[{"$f":"ROW()","v":1103},null,"Compression",{"$f":"D1091","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1103&\"-\"&$D$2,Asset_Splits!$A:$F,E1103,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1103","v":0},{"$f":"Asset_NoReclass!T1103*$F1103","v":0},{"$f":"Asset_NoReclass!U1103*$F1103","v":0},{"$f":"Asset_NoReclass!V1103*$F1103","v":0},{"$f":"Asset_NoReclass!W1103*$F1103","v":0},{"$f":"Asset_NoReclass!X1103*$F1103","v":0},{"$f":"Asset_NoReclass!Y1103*$F1103","v":0},{"$f":"Asset_NoReclass!Z1103*$F1103","v":0},{"$f":"Asset_NoReclass!AA1103*$F1103","v":0},{"$f":"Asset_NoReclass!AB1103*$F1103","v":0},{"$f":"Asset_NoReclass!AC1103*$F1103","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering"]
[{"$f":"ROW()","v":1105},null,"Other Depreciable"]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1106","v":0},{"$f":"Asset_NoReclass!T1103*$F1106","v":0},{"$f":"Asset_NoReclass!U1103*$F1106","v":0},{"$f":"Asset_NoReclass!V1103*$F1106","v":0},{"$f":"Asset_NoReclass!W1103*$F1106","v":0},{"$f":"Asset_NoReclass!X1103*$F1106","v":0},{"$f":"Asset_NoReclass!Y1103*$F1106","v":0},{"$f":"Asset_NoReclass!Z1103*$F1106","v":0},{"$f":"Asset_NoReclass!AA1103*$F1106","v":0},{"$f":"Asset_NoReclass!AB1103*$F1106","v":0},{"$f":"Asset_NoReclass!AC1103*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1107","v":0},{"$f":"Asset_NoReclass!T1103*$F1107","v":0},{"$f":"Asset_NoReclass!U1103*$F1107","v":0},{"$f":"Asset_NoReclass!V1103*$F1107","v":0},{"$f":"Asset_NoReclass!W1103*$F1107","v":0},{"$f":"Asset_NoReclass!X1103*$F1107","v":0},{"$f":"Asset_NoReclass!Y1103*$F1107","v":0},{"$f":"Asset_NoReclass!Z1103*$F1107","v":0},{"$f":"Asset_NoReclass!AA1103*$F1107","v":0},{"$f":"Asset_NoReclass!AB1103*$F1107","v":0},{"$f":"Asset_NoReclass!AC1103*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1108","v":0},{"$f":"Asset_NoReclass!T1103*$F1108","v":0},{"$f":"Asset_NoReclass!U1103*$F1108","v":0},{"$f":"Asset_NoReclass!V1103*$F1108","v":0},{"$f":"Asset_NoReclass!W1103*$F1108","v":0},{"$f":"Asset_NoReclass!X1103*$F1108","v":0},{"$f":"Asset_NoReclass!Y1103*$F1108","v":0},{"$f":"Asset_NoReclass!Z1103*$F1108","v":0},{"$f":"Asset_NoReclass!AA1103*$F1108","v":0},{"$f":"Asset_NoReclass!AB1103*$F1108","v":0},{"$f":"Asset_NoReclass!AC1103*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1115","v":-1.9498468179461832E-2},{"$f":"Asset_NoReclass!T1115*$F1115","v":0},{"$f":"Asset_NoReclass!U1115*$F1115","v":0},{"$f":"Asset_NoReclass!V1115*$F1115","v":0},{"$f":"Asset_NoReclass!W1115*$F1115","v":0},{"$f":"Asset_NoReclass!X1115*$F1115","v":0},{"$f":"Asset_NoReclass!Y1115*$F1115","v":0},{"$f":"Asset_NoReclass!Z1115*$F1115","v":0},{"$f":"Asset_NoReclass!AA1115*$F1115","v":0},{"$f":"Asset_NoReclass!AB1115*$F1115","v":0},{"$f":"Asset_NoReclass!AC1115*$F1115","v":0}]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1118","v":0},{"$f":"Asset_NoReclass!T1115*$F1118","v":0},{"$f":"Asset_NoReclass!U1115*$F1118","v":0},{"$f":"Asset_NoReclass!V1115*$F1118","v":0},{"$f":"Asset_NoReclass!W1115*$F1118","v":0},{"$f":"Asset_NoReclass!X1115*$F1118","v":0},{"$f":"Asset_NoReclass!Y1115*$F1118","v":0},{"$f":"Asset_NoReclass!Z1115*$F1118","v":0},{"$f":"Asset_NoReclass!AA1115*$F1118","v":0},{"$f":"Asset_NoReclass!AB1115*$F1118","v":0},{"$f":"Asset_NoReclass!AC1115*$F1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1119","v":0},{"$f":"Asset_NoReclass!T1115*$F1119","v":0},{"$f":"Asset_NoReclass!U1115*$F1119","v":0},{"$f":"Asset_NoReclass!V1115*$F1119","v":0},{"$f":"Asset_NoReclass!W1115*$F1119","v":0},{"$f":"Asset_NoReclass!X1115*$F1119","v":0},{"$f":"Asset_NoReclass!Y1115*$F1119","v":0},{"$f":"Asset_NoReclass!Z1115*$F1119","v":0},{"$f":"Asset_NoReclass!AA1115*$F1119","v":0},{"$f":"Asset_NoReclass!AB1115*$F1119","v":0},{"$f":"Asset_NoReclass!AC1115*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1120","v":0},{"$f":"Asset_NoReclass!T1115*$F1120","v":0},{"$f":"Asset_NoReclass!U1115*$F1120","v":0},{"$f":"Asset_NoReclass!V1115*$F1120","v":0},{"$f":"Asset_NoReclass!W1115*$F1120","v":0},{"$f":"Asset_NoReclass!X1115*$F1120","v":0},{"$f":"Asset_NoReclass!Y1115*$F1120","v":0},{"$f":"Asset_NoReclass!Z1115*$F1120","v":0},{"$f":"Asset_NoReclass!AA1115*$F1120","v":0},{"$f":"Asset_NoReclass!AB1115*$F1120","v":0},{"$f":"Asset_NoReclass!AC1115*$F1120","v":0}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-1.9498468179461832E-2},0,0,0,0,0,{"$f":"SUM(Y1114:Y1123)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":0},{"$f":"SUM(S1126:S1135)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9498468179461832E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-1.9498468179461832E-2}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},130.51261569619786,126.02216114979208,121.53170660338631,117.02631389616073,112.51949840759785,107.73702662055574,103.25950472789449,98.781982835233251,94.304460942572007,89.826939049910763]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},2.4475123453514618,2.3633025325303714,2.279092719709281,2.194602770498093,2.1100861397675041,2.0204001069066853,1.9364328210591679,1.8524655352116506,1.7684982493641332,1.6845309635166159]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":132.96012804154932},128.38546368232247,123.81079932309559,119.22091666665882,114.62958454736535,109.75742672746243,105.19593754895367,100.6344483704449,96.072959191936135,91.511470013427385]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1177&\"-\"&$D$2,Asset_Splits!$A:$F,E1177,FALSE)","v":0.98159213305971982},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1177","v":130.51261569619786}]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":1.8407866940280227E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1182","v":2.4475123453514618}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":132.96012804154932}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1177)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline"]
[{"$f":"ROW()","v":1189},null,"Compression",{"$f":"D1177","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1189&\"-\"&$D$2,Asset_Splits!$A:$F,E1189,FALSE)","v":0.98159213305971982},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1189","v":0},{"$f":"Asset_NoReclass!U1189*$F1189","v":0},{"$f":"Asset_NoReclass!V1189*$F1189","v":-1.4938160819813306E-2},{"$f":"Asset_NoReclass!W1189*$F1189","v":-1.6360942157103441E-2},{"$f":"Asset_NoReclass!X1189*$F1189","v":-0.29201724063633433},{"$f":"Asset_NoReclass!Y1189*$F1189","v":0},{"$f":"Asset_NoReclass!Z1189*$F1189","v":0},{"$f":"Asset_NoReclass!AA1189*$F1189","v":0},{"$f":"Asset_NoReclass!AB1189*$F1189","v":0},{"$f":"Asset_NoReclass!AC1189*$F1189","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering"]
[{"$f":"ROW()","v":1191},null,"Other Depreciable"]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1192","v":0},{"$f":"Asset_NoReclass!U1189*$F1192","v":0},{"$f":"Asset_NoReclass!V1189*$F1192","v":0},{"$f":"Asset_NoReclass!W1189*$F1192","v":0},{"$f":"Asset_NoReclass!X1189*$F1192","v":0},{"$f":"Asset_NoReclass!Y1189*$F1192","v":0},{"$f":"Asset_NoReclass!Z1189*$F1192","v":0},{"$f":"Asset_NoReclass!AA1189*$F1192","v":0},{"$f":"Asset_NoReclass!AB1189*$F1192","v":0},{"$f":"Asset_NoReclass!AC1189*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1193","v":0},{"$f":"Asset_NoReclass!U1189*$F1193","v":0},{"$f":"Asset_NoReclass!V1189*$F1193","v":0},{"$f":"Asset_NoReclass!W1189*$F1193","v":0},{"$f":"Asset_NoReclass!X1189*$F1193","v":0},{"$f":"Asset_NoReclass!Y1189*$F1193","v":0},{"$f":"Asset_NoReclass!Z1189*$F1193","v":0},{"$f":"Asset_NoReclass!AA1189*$F1193","v":0},{"$f":"Asset_NoReclass!AB1189*$F1193","v":0},{"$f":"Asset_NoReclass!AC1189*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":1.8407866940280227E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1194","v":0},{"$f":"Asset_NoReclass!U1189*$F1194","v":0},{"$f":"Asset_NoReclass!V1189*$F1194","v":-2.8013639009767926E-4},{"$f":"Asset_NoReclass!W1189*$F1194","v":-3.0681790949852529E-4},{"$f":"Asset_NoReclass!X1189*$F1194","v":-5.476220039728451E-3},{"$f":"Asset_NoReclass!Y1189*$F1194","v":0},{"$f":"Asset_NoReclass!Z1189*$F1194","v":0},{"$f":"Asset_NoReclass!AA1189*$F1194","v":0},{"$f":"Asset_NoReclass!AB1189*$F1194","v":0},{"$f":"Asset_NoReclass!AC1189*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-1.5218297209910987E-2,-1.6667760066601967E-2,-0.2974934606760628,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0.98159213305971982,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1201","v":-4.4904545464057701},{"$f":"Asset_NoReclass!U1201*$F1201","v":-4.4904545464057701},{"$f":"Asset_NoReclass!V1201*$F1201","v":-4.4904545464057701},{"$f":"Asset_NoReclass!W1201*$F1201","v":-4.4904545464057701},{"$f":"Asset_NoReclass!X1201*$F1201","v":-4.4904545464057701},{"$f":"Asset_NoReclass!Y1201*$F1201","v":-4.4775218926612386},{"$f":"Asset_NoReclass!Z1201*$F1201","v":-4.4775218926612386},{"$f":"Asset_NoReclass!AA1201*$F1201","v":-4.4775218926612386},{"$f":"Asset_NoReclass!AB1201*$F1201","v":-4.4775218926612386},{"$f":"Asset_NoReclass!AC1201*$F1201","v":-4.4775218926612386}]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1204","v":0},{"$f":"Asset_NoReclass!U1201*$F1204","v":0},{"$f":"Asset_NoReclass!V1201*$F1204","v":0},{"$f":"Asset_NoReclass!W1201*$F1204","v":0},{"$f":"Asset_NoReclass!X1201*$F1204","v":0},{"$f":"Asset_NoReclass!Y1201*$F1204","v":0},{"$f":"Asset_NoReclass!Z1201*$F1204","v":0},{"$f":"Asset_NoReclass!AA1201*$F1204","v":0},{"$f":"Asset_NoReclass!AB1201*$F1204","v":0},{"$f":"Asset_NoReclass!AC1201*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1205","v":0},{"$f":"Asset_NoReclass!U1201*$F1205","v":0},{"$f":"Asset_NoReclass!V1201*$F1205","v":0},{"$f":"Asset_NoReclass!W1201*$F1205","v":0},{"$f":"Asset_NoReclass!X1201*$F1205","v":0},{"$f":"Asset_NoReclass!Y1201*$F1205","v":0},{"$f":"Asset_NoReclass!Z1201*$F1205","v":0},{"$f":"Asset_NoReclass!AA1201*$F1205","v":0},{"$f":"Asset_NoReclass!AB1201*$F1205","v":0},{"$f":"Asset_NoReclass!AC1201*$F1205","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,1.8407866940280227E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1206","v":-8.4209812821090343E-2},{"$f":"Asset_NoReclass!U1201*$F1206","v":-8.4209812821090343E-2},{"$f":"Asset_NoReclass!V1201*$F1206","v":-8.4209812821090343E-2},{"$f":"Asset_NoReclass!W1201*$F1206","v":-8.4209812821090343E-2},{"$f":"Asset_NoReclass!X1201*$F1206","v":-8.4209812821090343E-2},{"$f":"Asset_NoReclass!Y1201*$F1206","v":-8.3967285847517337E-2},{"$f":"Asset_NoReclass!Z1201*$F1206","v":-8.3967285847517337E-2},{"$f":"Asset_NoReclass!AA1201*$F1206","v":-8.3967285847517337E-2},{"$f":"Asset_NoReclass!AB1201*$F1206","v":-8.3967285847517337E-2},{"$f":"Asset_NoReclass!AC1201*$F1206","v":-8.3967285847517337E-2}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-4.5746643592268601},-4.5746643592268601,-4.5746643592268601,-4.5746643592268601,-4.5746643592268601,{"$f":"SUM(Y1200:Y1209)","v":-4.5614891785087561},-4.5614891785087561,-4.5614891785087561,-4.5614891785087561,-4.5614891785087561]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":0},{"$f":"T1164+T1176+T1188+T1200","v":0},0,0,0,0,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":0},{"$f":"Z1164+Z1176+Z1188+Z1200","v":0},0,0,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.51261569619786,126.02216114979208,121.53170660338631,117.02631389616073,112.51949840759785,107.73702662055574,103.25950472789449,98.781982835233251,94.304460942572007,89.826939049910763,85.349417157249519]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4475123453514618,2.3633025325303714,2.279092719709281,2.194602770498093,2.1100861397675041,2.0204001069066853,1.9364328210591679,1.8524655352116506,1.7684982493641332,1.6845309635166159,1.6005636776690986]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":132.96012804154932},{"$f":"SUM(T1212:T1221)","v":128.38546368232247},123.81079932309559,119.22091666665882,114.62958454736535,109.75742672746243,105.19593754895367,100.6344483704449,96.072959191936135,91.511470013427385,86.94998083491862]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,26.023517601638897,24.904228413976249,23.784359258129399,22.663042047884847,21.543752860222199,20.715144714247721,19.886536568273243,19.057928422298765,18.229320276324287]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9065974779345195E-3,1.8245934239498045E-3,1.7425468789423841E-3,1.6603942430941775E-3,1.5783901891094623E-3,1.5176827080727157E-3,1.4569752270359691E-3,1.3962677459992225E-3,1.335560264962476E-3]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5887036079238364,9.1762869455670515,8.7636565863878211,8.3504926727275901,7.9380760103708052,7.6327645593792539,7.3274531083877026,7.0221416573961513,6.7168302064045999]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":35.614127807040667},34.082339952967253,32.549758391396168,31.01519511485553,29.483407260782116,28.349426956335048,27.21544665188798,26.081466347440916,24.947486042993852]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline"]
[{"$f":"ROW()","v":1263},null,"Compression",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1263&\"-\"&$D$2,Asset_Splits!$A:$F,E1263,FALSE)","v":0.73070770517351336},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1263","v":26.023517601638897}]
[{"$f":"ROW()","v":1264},null,"Metering"]
[{"$f":"ROW()","v":1265},null,"Other Depreciable"]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":5.3534863699725319E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1267","v":1.9065974779345195E-3}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.2692387599627869},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1268","v":9.5887036079238364}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":35.614127807040667}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1263)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline"]
[{"$f":"ROW()","v":1275},null,"Compression",{"$f":"D1263","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1275&\"-\"&$D$2,Asset_Splits!$A:$F,E1275,FALSE)","v":0.73070770517351336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1275","v":0},{"$f":"Asset_NoReclass!V1275*$F1275","v":-5.7996818420231479E-4},{"$f":"Asset_NoReclass!W1275*$F1275","v":-2.0280225819049803E-3},{"$f":"Asset_NoReclass!X1275*$F1275","v":0},{"$f":"Asset_NoReclass!Y1275*$F1275","v":0},{"$f":"Asset_NoReclass!Z1275*$F1275","v":0},{"$f":"Asset_NoReclass!AA1275*$F1275","v":0},{"$f":"Asset_NoReclass!AB1275*$F1275","v":0},{"$f":"Asset_NoReclass!AC1275*$F1275","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering"]
[{"$f":"ROW()","v":1277},null,"Other Depreciable"]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1278","v":0},{"$f":"Asset_NoReclass!V1275*$F1278","v":0},{"$f":"Asset_NoReclass!W1275*$F1278","v":0},{"$f":"Asset_NoReclass!X1275*$F1278","v":0},{"$f":"Asset_NoReclass!Y1275*$F1278","v":0},{"$f":"Asset_NoReclass!Z1275*$F1278","v":0},{"$f":"Asset_NoReclass!AA1275*$F1278","v":0},{"$f":"Asset_NoReclass!AB1275*$F1278","v":0},{"$f":"Asset_NoReclass!AC1275*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":5.3534863699725319E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1279","v":0},{"$f":"Asset_NoReclass!V1275*$F1279","v":-4.2491022705276313E-8},{"$f":"Asset_NoReclass!W1275*$F1279","v":-1.485818634914589E-7},{"$f":"Asset_NoReclass!X1275*$F1279","v":0},{"$f":"Asset_NoReclass!Y1275*$F1279","v":0},{"$f":"Asset_NoReclass!Z1275*$F1279","v":0},{"$f":"Asset_NoReclass!AA1275*$F1279","v":0},{"$f":"Asset_NoReclass!AB1275*$F1279","v":0},{"$f":"Asset_NoReclass!AC1275*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.2692387599627869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1280","v":0},{"$f":"Asset_NoReclass!V1275*$F1280","v":-2.1369682244615326E-4},{"$f":"Asset_NoReclass!W1275*$F1280","v":-7.472513034455663E-4},{"$f":"Asset_NoReclass!X1275*$F1280","v":0},{"$f":"Asset_NoReclass!Y1275*$F1280","v":0},{"$f":"Asset_NoReclass!Z1275*$F1280","v":0},{"$f":"Asset_NoReclass!AA1275*$F1280","v":0},{"$f":"Asset_NoReclass!AB1275*$F1280","v":0},{"$f":"Asset_NoReclass!AC1275*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-7.9370749767117331E-4,-2.7754224672140383E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0.73070770517351336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1287","v":-1.119289187662647},{"$f":"Asset_NoReclass!V1287*$F1287","v":-1.119289187662647},{"$f":"Asset_NoReclass!W1287*$F1287","v":-1.1192891876626474},{"$f":"Asset_NoReclass!X1287*$F1287","v":-1.1192891876626474},{"$f":"Asset_NoReclass!Y1287*$F1287","v":-0.82860814597447741},{"$f":"Asset_NoReclass!Z1287*$F1287","v":-0.82860814597447741},{"$f":"Asset_NoReclass!AA1287*$F1287","v":-0.82860814597447741},{"$f":"Asset_NoReclass!AB1287*$F1287","v":-0.82860814597447741},{"$f":"Asset_NoReclass!AC1287*$F1287","v":-0.82860814597447741}]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1290","v":0},{"$f":"Asset_NoReclass!V1287*$F1290","v":0},{"$f":"Asset_NoReclass!W1287*$F1290","v":0},{"$f":"Asset_NoReclass!X1287*$F1290","v":0},{"$f":"Asset_NoReclass!Y1287*$F1290","v":0},{"$f":"Asset_NoReclass!Z1287*$F1290","v":0},{"$f":"Asset_NoReclass!AA1287*$F1290","v":0},{"$f":"Asset_NoReclass!AB1287*$F1290","v":0},{"$f":"Asset_NoReclass!AC1287*$F1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,5.3534863699725319E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1291","v":-8.2004053984715105E-5},{"$f":"Asset_NoReclass!V1287*$F1291","v":-8.2004053984715105E-5},{"$f":"Asset_NoReclass!W1287*$F1291","v":-8.2004053984715132E-5},{"$f":"Asset_NoReclass!X1287*$F1291","v":-8.2004053984715132E-5},{"$f":"Asset_NoReclass!Y1287*$F1291","v":-6.0707481036746684E-5},{"$f":"Asset_NoReclass!Z1287*$F1291","v":-6.0707481036746684E-5},{"$f":"Asset_NoReclass!AA1287*$F1291","v":-6.0707481036746684E-5},{"$f":"Asset_NoReclass!AB1287*$F1291","v":-6.0707481036746684E-5},{"$f":"Asset_NoReclass!AC1287*$F1291","v":-6.0707481036746684E-5}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.2692387599627869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1292","v":-0.41241666235678515},{"$f":"Asset_NoReclass!V1287*$F1292","v":-0.41241666235678515},{"$f":"Asset_NoReclass!W1287*$F1292","v":-0.41241666235678526},{"$f":"Asset_NoReclass!X1287*$F1292","v":-0.41241666235678526},{"$f":"Asset_NoReclass!Y1287*$F1292","v":-0.30531145099155155},{"$f":"Asset_NoReclass!Z1287*$F1292","v":-0.30531145099155155},{"$f":"Asset_NoReclass!AA1287*$F1292","v":-0.30531145099155155},{"$f":"Asset_NoReclass!AB1287*$F1292","v":-0.30531145099155155},{"$f":"Asset_NoReclass!AC1287*$F1292","v":-0.30531145099155155}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-1.5317878540734167},-1.5317878540734167,-1.5317878540734173,-1.5317878540734173,{"$f":"SUM(Y1286:Y1295)","v":-1.1339803044470655},-1.1339803044470655,-1.1339803044470655,-1.1339803044470655,-1.1339803044470655]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":0},0,0,0,0,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":0},{"$f":"Z1250+Z1262+Z1274+Z1286","v":0},0,0,0]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.023517601638897,24.904228413976249,23.784359258129399,22.663042047884847,21.543752860222199,20.715144714247721,19.886536568273243,19.057928422298765,18.229320276324287,17.40071213034981]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9065974779345195E-3,1.8245934239498045E-3,1.7425468789423841E-3,1.6603942430941775E-3,1.5783901891094623E-3,1.5176827080727157E-3,1.4569752270359691E-3,1.3962677459992225E-3,1.335560264962476E-3,1.2748527839257294E-3]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5887036079238364,9.1762869455670515,8.7636565863878211,8.3504926727275901,7.9380760103708052,7.6327645593792539,7.3274531083877026,7.0221416573961513,6.7168302064045999,6.4115187554130486]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":35.614127807040667},{"$f":"SUM(U1298:U1307)","v":34.082339952967253},32.549758391396168,31.01519511485553,29.483407260782116,28.349426956335048,27.21544665188798,26.081466347440916,24.947486042993852,23.813505738546784]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},6.6203734600764124,6.4363613729402314,6.2523492858040504,6.0683371986678694,5.8435839690875779,5.6188307395072865,5.3940775099269951,5.1693242803467037]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},-1.942721800879889E-3,-1.8887241985602243E-3,-1.8347265962405596E-3,-1.7807289939208949E-3,0,6.5952925700773869E-5,1.3190585140154774E-4,1.9785877710232159E-4]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},2.8325862594432727,2.7538550348776711,2.6751238103120696,2.596392585746468,2.5002298973854877,2.4040672090245074,2.3079045206635271,2.2117418323025468]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":9.4510169977188045},9.1883276836193417,8.9256383695198789,8.662949055420416,8.3438138664730666,8.0229639014574943,7.7021139364419238,7.3812639714263524]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline"]
[{"$f":"ROW()","v":1349},null,"Compression",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1349&\"-\"&$D$2,Asset_Splits!$A:$F,E1349,FALSE)","v":0.70049323386831008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1349","v":6.6203734600764124}]
[{"$f":"ROW()","v":1350},null,"Metering"]
[{"$f":"ROW()","v":1351},null,"Other Depreciable"]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":-2.0555690475943536E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1353","v":-1.942721800879889E-3}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":0.2997123230364494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1354","v":2.8325862594432727}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":9.4510169977188045}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1349)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline"]
[{"$f":"ROW()","v":1361},null,"Compression",{"$f":"D1349","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1361&\"-\"&$D$2,Asset_Splits!$A:$F,E1361,FALSE)","v":0.70049323386831008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1361","v":0},{"$f":"Asset_NoReclass!W1361*$F1361","v":0},{"$f":"Asset_NoReclass!X1361*$F1361","v":0},{"$f":"Asset_NoReclass!Y1361*$F1361","v":0},{"$f":"Asset_NoReclass!Z1361*$F1361","v":0},{"$f":"Asset_NoReclass!AA1361*$F1361","v":0},{"$f":"Asset_NoReclass!AB1361*$F1361","v":0},{"$f":"Asset_NoReclass!AC1361*$F1361","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering"]
[{"$f":"ROW()","v":1363},null,"Other Depreciable"]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1364","v":0},{"$f":"Asset_NoReclass!W1361*$F1364","v":0},{"$f":"Asset_NoReclass!X1361*$F1364","v":0},{"$f":"Asset_NoReclass!Y1361*$F1364","v":0},{"$f":"Asset_NoReclass!Z1361*$F1364","v":0},{"$f":"Asset_NoReclass!AA1361*$F1364","v":0},{"$f":"Asset_NoReclass!AB1361*$F1364","v":0},{"$f":"Asset_NoReclass!AC1361*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":-2.0555690475943536E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1365","v":0},{"$f":"Asset_NoReclass!W1361*$F1365","v":0},{"$f":"Asset_NoReclass!X1361*$F1365","v":0},{"$f":"Asset_NoReclass!Y1361*$F1365","v":0},{"$f":"Asset_NoReclass!Z1361*$F1365","v":0},{"$f":"Asset_NoReclass!AA1361*$F1365","v":0},{"$f":"Asset_NoReclass!AB1361*$F1365","v":0},{"$f":"Asset_NoReclass!AC1361*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":0.2997123230364494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1366","v":0},{"$f":"Asset_NoReclass!W1361*$F1366","v":0},{"$f":"Asset_NoReclass!X1361*$F1366","v":0},{"$f":"Asset_NoReclass!Y1361*$F1366","v":0},{"$f":"Asset_NoReclass!Z1361*$F1366","v":0},{"$f":"Asset_NoReclass!AA1361*$F1366","v":0},{"$f":"Asset_NoReclass!AB1361*$F1366","v":0},{"$f":"Asset_NoReclass!AC1361*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0.70049323386831008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1373","v":-0.18401208713618131},{"$f":"Asset_NoReclass!W1373*$F1373","v":-0.18401208713618131},{"$f":"Asset_NoReclass!X1373*$F1373","v":-0.18401208713618133},{"$f":"Asset_NoReclass!Y1373*$F1373","v":-0.2247532295802914},{"$f":"Asset_NoReclass!Z1373*$F1373","v":-0.2247532295802914},{"$f":"Asset_NoReclass!AA1373*$F1373","v":-0.22475322958029137},{"$f":"Asset_NoReclass!AB1373*$F1373","v":-0.22475322958029137},{"$f":"Asset_NoReclass!AC1373*$F1373","v":-0.22475322958029137}]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1376","v":0},{"$f":"Asset_NoReclass!W1373*$F1376","v":0},{"$f":"Asset_NoReclass!X1373*$F1376","v":0},{"$f":"Asset_NoReclass!Y1373*$F1376","v":0},{"$f":"Asset_NoReclass!Z1373*$F1376","v":0},{"$f":"Asset_NoReclass!AA1373*$F1376","v":0},{"$f":"Asset_NoReclass!AB1373*$F1376","v":0},{"$f":"Asset_NoReclass!AC1373*$F1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,-2.0555690475943536E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1377","v":5.3997602319664771E-5},{"$f":"Asset_NoReclass!W1373*$F1377","v":5.3997602319664771E-5},{"$f":"Asset_NoReclass!X1373*$F1377","v":5.3997602319664784E-5},{"$f":"Asset_NoReclass!Y1373*$F1377","v":6.5952925700773869E-5},{"$f":"Asset_NoReclass!Z1373*$F1377","v":6.5952925700773869E-5},{"$f":"Asset_NoReclass!AA1373*$F1377","v":6.5952925700773869E-5},{"$f":"Asset_NoReclass!AB1373*$F1377","v":6.5952925700773869E-5},{"$f":"Asset_NoReclass!AC1373*$F1377","v":6.5952925700773869E-5}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,0.2997123230364494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1378","v":-7.8731224565601665E-2},{"$f":"Asset_NoReclass!W1373*$F1378","v":-7.8731224565601665E-2},{"$f":"Asset_NoReclass!X1373*$F1378","v":-7.8731224565601679E-2},{"$f":"Asset_NoReclass!Y1373*$F1378","v":-9.616268836098027E-2},{"$f":"Asset_NoReclass!Z1373*$F1378","v":-9.616268836098027E-2},{"$f":"Asset_NoReclass!AA1373*$F1378","v":-9.6162688360980256E-2},{"$f":"Asset_NoReclass!AB1373*$F1378","v":-9.6162688360980256E-2},{"$f":"Asset_NoReclass!AC1373*$F1378","v":-9.6162688360980256E-2}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.26268931409946328},-0.26268931409946328,-0.26268931409946333,{"$f":"SUM(Y1372:Y1381)","v":-0.32084996501557089},-0.32084996501557089,-0.32084996501557084,-0.32084996501557084,-0.32084996501557084]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":0},0,0,0,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":0},{"$f":"Z1336+Z1348+Z1360+Z1372","v":0},0,0,0]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6203734600764124,6.4363613729402314,6.2523492858040504,6.0683371986678694,5.8435839690875779,5.6188307395072865,5.3940775099269951,5.1693242803467037,4.9445710507664122]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.942721800879889E-3,-1.8887241985602243E-3,-1.8347265962405596E-3,-1.7807289939208949E-3,0,6.5952925700773869E-5,1.3190585140154774E-4,1.9785877710232159E-4,2.6381170280309548E-4]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8325862594432727,2.7538550348776711,2.6751238103120696,2.596392585746468,2.5002298973854877,2.4040672090245074,2.3079045206635271,2.2117418323025468,2.1155791439415665]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":9.4510169977188045},{"$f":"SUM(V1384:V1393)","v":9.1883276836193417},8.9256383695198789,8.662949055420416,8.3438138664730666,8.0229639014574943,7.7021139364419238,7.3812639714263524,7.0604140064107819]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1149992383724943,5.0467870730079092,4.9785749076433241,4.8007686609417766,4.622962414240229,4.4451561675386815,4.2673499208371339]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0422766875524401,1.0283771840620739,1.0144776805717077,0.97824633483700385,0.94201498910229997,0.90578364336759609,0.86955229763289221]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":6.1572759259249343},6.0751642570699831,5.9930525882150318,5.7790149957787804,5.564977403342529,5.3509398109062776,5.1369022184700261]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline"]
[{"$f":"ROW()","v":1435},null,"Compression",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1435&\"-\"&$D$2,Asset_Splits!$A:$F,E1435,FALSE)","v":0.83072438200081611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1435","v":5.1149992383724943}]
[{"$f":"ROW()","v":1436},null,"Metering"]
[{"$f":"ROW()","v":1437},null,"Other Depreciable"]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1439","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":0.16927561799918384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1440","v":1.0422766875524401}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":6.1572759259249343}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1435)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression",{"$f":"D1435","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1447&\"-\"&$D$2,Asset_Splits!$A:$F,E1447,FALSE)","v":0.83072438200081611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1447","v":0},{"$f":"Asset_NoReclass!X1447*$F1447","v":0},{"$f":"Asset_NoReclass!Y1447*$F1447","v":0},{"$f":"Asset_NoReclass!Z1447*$F1447","v":0},{"$f":"Asset_NoReclass!AA1447*$F1447","v":0},{"$f":"Asset_NoReclass!AB1447*$F1447","v":0},{"$f":"Asset_NoReclass!AC1447*$F1447","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1450","v":0},{"$f":"Asset_NoReclass!X1447*$F1450","v":0},{"$f":"Asset_NoReclass!Y1447*$F1450","v":0},{"$f":"Asset_NoReclass!Z1447*$F1450","v":0},{"$f":"Asset_NoReclass!AA1447*$F1450","v":0},{"$f":"Asset_NoReclass!AB1447*$F1450","v":0},{"$f":"Asset_NoReclass!AC1447*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1451","v":0},{"$f":"Asset_NoReclass!X1447*$F1451","v":0},{"$f":"Asset_NoReclass!Y1447*$F1451","v":0},{"$f":"Asset_NoReclass!Z1447*$F1451","v":0},{"$f":"Asset_NoReclass!AA1447*$F1451","v":0},{"$f":"Asset_NoReclass!AB1447*$F1451","v":0},{"$f":"Asset_NoReclass!AC1447*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":0.16927561799918384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1452","v":0},{"$f":"Asset_NoReclass!X1447*$F1452","v":0},{"$f":"Asset_NoReclass!Y1447*$F1452","v":0},{"$f":"Asset_NoReclass!Z1447*$F1452","v":0},{"$f":"Asset_NoReclass!AA1447*$F1452","v":0},{"$f":"Asset_NoReclass!AB1447*$F1452","v":0},{"$f":"Asset_NoReclass!AC1447*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0.83072438200081611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1459","v":-6.8212165364585076E-2},{"$f":"Asset_NoReclass!X1459*$F1459","v":-6.8212165364585076E-2},{"$f":"Asset_NoReclass!Y1459*$F1459","v":-0.17780624670154729},{"$f":"Asset_NoReclass!Z1459*$F1459","v":-0.17780624670154729},{"$f":"Asset_NoReclass!AA1459*$F1459","v":-0.17780624670154732},{"$f":"Asset_NoReclass!AB1459*$F1459","v":-0.17780624670154729},{"$f":"Asset_NoReclass!AC1459*$F1459","v":-0.17780624670154732}]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1462","v":0},{"$f":"Asset_NoReclass!X1459*$F1462","v":0},{"$f":"Asset_NoReclass!Y1459*$F1462","v":0},{"$f":"Asset_NoReclass!Z1459*$F1462","v":0},{"$f":"Asset_NoReclass!AA1459*$F1462","v":0},{"$f":"Asset_NoReclass!AB1459*$F1462","v":0},{"$f":"Asset_NoReclass!AC1459*$F1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1463","v":0},{"$f":"Asset_NoReclass!X1459*$F1463","v":0},{"$f":"Asset_NoReclass!Y1459*$F1463","v":0},{"$f":"Asset_NoReclass!Z1459*$F1463","v":0},{"$f":"Asset_NoReclass!AA1459*$F1463","v":0},{"$f":"Asset_NoReclass!AB1459*$F1463","v":0},{"$f":"Asset_NoReclass!AC1459*$F1463","v":0}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,0.16927561799918384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1464","v":-1.3899503490366217E-2},{"$f":"Asset_NoReclass!X1459*$F1464","v":-1.3899503490366217E-2},{"$f":"Asset_NoReclass!Y1459*$F1464","v":-3.6231345734703851E-2},{"$f":"Asset_NoReclass!Z1459*$F1464","v":-3.6231345734703851E-2},{"$f":"Asset_NoReclass!AA1459*$F1464","v":-3.6231345734703851E-2},{"$f":"Asset_NoReclass!AB1459*$F1464","v":-3.6231345734703851E-2},{"$f":"Asset_NoReclass!AC1459*$F1464","v":-3.6231345734703851E-2}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-8.2111668854951289E-2},-8.2111668854951289E-2,{"$f":"SUM(Y1458:Y1467)","v":-0.21403759243625115},-0.21403759243625115,-0.21403759243625117,-0.21403759243625115,-0.21403759243625117]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":0},0,0,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":0},{"$f":"Z1422+Z1434+Z1446+Z1458","v":0},0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1149992383724943,5.0467870730079092,4.9785749076433241,4.8007686609417766,4.622962414240229,4.4451561675386815,4.2673499208371339,4.0895436741355864]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0422766875524401,1.0283771840620739,1.0144776805717077,0.97824633483700385,0.94201498910229997,0.90578364336759609,0.86955229763289221,0.83332095189818833]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":6.1572759259249343},{"$f":"SUM(W1470:W1479)","v":6.0751642570699831},5.9930525882150318,5.7790149957787804,5.564977403342529,5.3509398109062776,5.1369022184700261,4.9228646260337747]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8404003717450215,1.7787155368051855,1.7173805182946618,1.6560454997841381,1.5947104812736144,1.5333754627630907]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4929183517244933,1.4428800972671441,1.3931256111544839,1.3433711250418237,1.2936166389291635,1.2438621528165033]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":3.3333187234695147},3.2215956340723295,3.1105061294491456,2.9994166248259617,2.8883271202027778,2.7772376155795939]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline"]
[{"$f":"ROW()","v":1521},null,"Compression",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1521&\"-\"&$D$2,Asset_Splits!$A:$F,E1521,FALSE)","v":0.55212253145400514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1521","v":1.8404003717450215}]
[{"$f":"ROW()","v":1522},null,"Metering"]
[{"$f":"ROW()","v":1523},null,"Other Depreciable"]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1525","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":0.44787746854599486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1526","v":1.4929183517244933}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":3.3333187234695147}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1521)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline"]
[{"$f":"ROW()","v":1533},null,"Compression",{"$f":"D1521","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1533&\"-\"&$D$2,Asset_Splits!$A:$F,E1533,FALSE)","v":0.55212253145400514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1533","v":0},{"$f":"Asset_NoReclass!Y1533*$F1533","v":0},{"$f":"Asset_NoReclass!Z1533*$F1533","v":0},{"$f":"Asset_NoReclass!AA1533*$F1533","v":0},{"$f":"Asset_NoReclass!AB1533*$F1533","v":0},{"$f":"Asset_NoReclass!AC1533*$F1533","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering"]
[{"$f":"ROW()","v":1535},null,"Other Depreciable"]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1536","v":0},{"$f":"Asset_NoReclass!Y1533*$F1536","v":0},{"$f":"Asset_NoReclass!Z1533*$F1536","v":0},{"$f":"Asset_NoReclass!AA1533*$F1536","v":0},{"$f":"Asset_NoReclass!AB1533*$F1536","v":0},{"$f":"Asset_NoReclass!AC1533*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1537","v":0},{"$f":"Asset_NoReclass!Y1533*$F1537","v":0},{"$f":"Asset_NoReclass!Z1533*$F1537","v":0},{"$f":"Asset_NoReclass!AA1533*$F1537","v":0},{"$f":"Asset_NoReclass!AB1533*$F1537","v":0},{"$f":"Asset_NoReclass!AC1533*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":0.44787746854599486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1538","v":0},{"$f":"Asset_NoReclass!Y1533*$F1538","v":0},{"$f":"Asset_NoReclass!Z1533*$F1538","v":0},{"$f":"Asset_NoReclass!AA1533*$F1538","v":0},{"$f":"Asset_NoReclass!AB1533*$F1538","v":0},{"$f":"Asset_NoReclass!AC1533*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0.55212253145400514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1545","v":-6.1684834939836015E-2},{"$f":"Asset_NoReclass!Y1545*$F1545","v":-6.1335018510523642E-2},{"$f":"Asset_NoReclass!Z1545*$F1545","v":-6.1335018510523635E-2},{"$f":"Asset_NoReclass!AA1545*$F1545","v":-6.1335018510523635E-2},{"$f":"Asset_NoReclass!AB1545*$F1545","v":-6.1335018510523621E-2},{"$f":"Asset_NoReclass!AC1545*$F1545","v":-6.1335018510523615E-2}]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1548","v":0},{"$f":"Asset_NoReclass!Y1545*$F1548","v":0},{"$f":"Asset_NoReclass!Z1545*$F1548","v":0},{"$f":"Asset_NoReclass!AA1545*$F1548","v":0},{"$f":"Asset_NoReclass!AB1545*$F1548","v":0},{"$f":"Asset_NoReclass!AC1545*$F1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1549","v":0},{"$f":"Asset_NoReclass!Y1545*$F1549","v":0},{"$f":"Asset_NoReclass!Z1545*$F1549","v":0},{"$f":"Asset_NoReclass!AA1545*$F1549","v":0},{"$f":"Asset_NoReclass!AB1545*$F1549","v":0},{"$f":"Asset_NoReclass!AC1545*$F1549","v":0}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,0.44787746854599486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1550","v":-5.0038254457349184E-2},{"$f":"Asset_NoReclass!Y1545*$F1550","v":-4.9754486112660146E-2},{"$f":"Asset_NoReclass!Z1545*$F1550","v":-4.9754486112660139E-2},{"$f":"Asset_NoReclass!AA1545*$F1550","v":-4.9754486112660139E-2},{"$f":"Asset_NoReclass!AB1545*$F1550","v":-4.9754486112660139E-2},{"$f":"Asset_NoReclass!AC1545*$F1550","v":-4.9754486112660132E-2}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.1117230893971852},{"$f":"SUM(Y1544:Y1553)","v":-0.11108950462318379},-0.11108950462318377,-0.11108950462318377,-0.11108950462318376,-0.11108950462318375]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0},0,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0},0,0,0]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8404003717450215,1.7787155368051855,1.7173805182946618,1.6560454997841381,1.5947104812736144,1.5333754627630907,1.472040444252567]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4929183517244933,1.4428800972671441,1.3931256111544839,1.3433711250418237,1.2936166389291635,1.2438621528165033,1.1941076667038431]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":3.3333187234695147},{"$f":"SUM(X1556:X1565)","v":3.2215956340723295},3.1105061294491456,2.9994166248259617,2.8883271202027778,2.7772376155795939,2.66614811095641]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0334288114206638,1.9656478510399751,1.8978668906592864,1.8300859302785977,1.762304969897909]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.28670527675276741,0.27714843419434182,0.26759159163591623,0.25803474907749063,0.24847790651906504]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.477536957361623,2.3949523921162355,2.3123678268708479,2.2297832616254603,2.1471986963800727]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":4.7976710455350542},4.6377486773505527,4.4778263091660504,4.3179039409815481,4.1579815727970466]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline"]
[{"$f":"ROW()","v":1607},null,"Compression",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1607&\"-\"&$D$2,Asset_Splits!$A:$F,E1607,FALSE)","v":0.42383664743189753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1607","v":2.0334288114206638}]
[{"$f":"ROW()","v":1608},null,"Metering"]
[{"$f":"ROW()","v":1609},null,"Other Depreciable"]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":5.9759261114742182E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1610","v":0.28670527675276741}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1611","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0.5164040914533603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1612","v":2.477536957361623}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":4.7976710455350542}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1607)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression",{"$f":"D1607","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1619&\"-\"&$D$2,Asset_Splits!$A:$F,E1619,FALSE)","v":0.42383664743189753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1619","v":0},{"$f":"Asset_NoReclass!Z1619*$F1619","v":0},{"$f":"Asset_NoReclass!AA1619*$F1619","v":0},{"$f":"Asset_NoReclass!AB1619*$F1619","v":0},{"$f":"Asset_NoReclass!AC1619*$F1619","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":5.9759261114742182E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1622","v":0},{"$f":"Asset_NoReclass!Z1619*$F1622","v":0},{"$f":"Asset_NoReclass!AA1619*$F1622","v":0},{"$f":"Asset_NoReclass!AB1619*$F1622","v":0},{"$f":"Asset_NoReclass!AC1619*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1623","v":0},{"$f":"Asset_NoReclass!Z1619*$F1623","v":0},{"$f":"Asset_NoReclass!AA1619*$F1623","v":0},{"$f":"Asset_NoReclass!AB1619*$F1623","v":0},{"$f":"Asset_NoReclass!AC1619*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0.5164040914533603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1624","v":0},{"$f":"Asset_NoReclass!Z1619*$F1624","v":0},{"$f":"Asset_NoReclass!AA1619*$F1624","v":0},{"$f":"Asset_NoReclass!AB1619*$F1624","v":0},{"$f":"Asset_NoReclass!AC1619*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0.42383664743189753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1631","v":-6.7780960380688787E-2},{"$f":"Asset_NoReclass!Z1631*$F1631","v":-6.7780960380688815E-2},{"$f":"Asset_NoReclass!AA1631*$F1631","v":-6.7780960380688815E-2},{"$f":"Asset_NoReclass!AB1631*$F1631","v":-6.7780960380688815E-2},{"$f":"Asset_NoReclass!AC1631*$F1631","v":-6.7780960380688815E-2}]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,5.9759261114742182E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1634","v":-9.5568425584255795E-3},{"$f":"Asset_NoReclass!Z1631*$F1634","v":-9.556842558425583E-3},{"$f":"Asset_NoReclass!AA1631*$F1634","v":-9.556842558425583E-3},{"$f":"Asset_NoReclass!AB1631*$F1634","v":-9.556842558425583E-3},{"$f":"Asset_NoReclass!AC1631*$F1634","v":-9.556842558425583E-3}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1635","v":0},{"$f":"Asset_NoReclass!Z1631*$F1635","v":0},{"$f":"Asset_NoReclass!AA1631*$F1635","v":0},{"$f":"Asset_NoReclass!AB1631*$F1635","v":0},{"$f":"Asset_NoReclass!AC1631*$F1635","v":0}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0.5164040914533603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1636","v":-8.2584565245387417E-2},{"$f":"Asset_NoReclass!Z1631*$F1636","v":-8.2584565245387445E-2},{"$f":"Asset_NoReclass!AA1631*$F1636","v":-8.2584565245387445E-2},{"$f":"Asset_NoReclass!AB1631*$F1636","v":-8.2584565245387445E-2},{"$f":"Asset_NoReclass!AC1631*$F1636","v":-8.2584565245387445E-2}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.15992236818450178},-0.15992236818450184,-0.15992236818450184,-0.15992236818450184,-0.15992236818450184]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0334288114206638,1.9656478510399751,1.8978668906592864,1.8300859302785977,1.762304969897909,1.6945240095172203]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28670527675276741,0.27714843419434182,0.26759159163591623,0.25803474907749063,0.24847790651906504,0.23892106396063945]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.477536957361623,2.3949523921162355,2.3123678268708479,2.2297832616254603,2.1471986963800727,2.0646141311346851]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":4.7976710455350542},{"$f":"SUM(Y1642:Y1651)","v":4.6377486773505527},4.4778263091660504,4.3179039409815481,4.1579815727970466,3.9980592046125447]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5471867645063639,2.3339835422754711,2.1207803200445783,1.9075770978136857]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.1832053756080126E-2,-4.3664107512160252E-2,-6.5496161268240372E-2]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.3576702080162952E-2,-2.7153404160325904E-2,-4.0730106240488853E-2]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.30929413090343283,-0.61858826180686566,-0.92788239271029849]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":2.5471867645063639},1.9892806555357949,1.4313745465652266,0.87346843759465809]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline"]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1693","v":2.5471867645063639}]
[{"$f":"ROW()","v":1694},null,"Metering"]
[{"$f":"ROW()","v":1695},null,"Other Depreciable"]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":2.5471867645063639}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1693)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1705&\"-\"&$D$2,Asset_Splits!$A:$F,E1705,FALSE)","v":0.38214892936786227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1705","v":0},{"$f":"Asset_NoReclass!AA1705*$F1705","v":0},{"$f":"Asset_NoReclass!AB1705*$F1705","v":0},{"$f":"Asset_NoReclass!AC1705*$F1705","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":3.9132128874451597E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1708","v":0},{"$f":"Asset_NoReclass!AA1705*$F1708","v":0},{"$f":"Asset_NoReclass!AB1705*$F1708","v":0},{"$f":"Asset_NoReclass!AC1705*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":2.4335102021403335E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1709","v":0},{"$f":"Asset_NoReclass!AA1705*$F1709","v":0},{"$f":"Asset_NoReclass!AB1705*$F1709","v":0},{"$f":"Asset_NoReclass!AC1705*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0.5543838397362828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1710","v":0},{"$f":"Asset_NoReclass!AA1705*$F1710","v":0},{"$f":"Asset_NoReclass!AB1705*$F1710","v":0},{"$f":"Asset_NoReclass!AC1705*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0.38214892936786227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1717","v":-0.21320322223089269},{"$f":"Asset_NoReclass!AA1717*$F1717","v":-0.21320322223089269},{"$f":"Asset_NoReclass!AB1717*$F1717","v":-0.21320322223089269},{"$f":"Asset_NoReclass!AC1717*$F1717","v":-0.21320322223089269}]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,3.9132128874451597E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1720","v":-2.1832053756080126E-2},{"$f":"Asset_NoReclass!AA1717*$F1720","v":-2.1832053756080126E-2},{"$f":"Asset_NoReclass!AB1717*$F1720","v":-2.1832053756080126E-2},{"$f":"Asset_NoReclass!AC1717*$F1720","v":-2.1832053756080126E-2}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,2.4335102021403335E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1721","v":-1.3576702080162952E-2},{"$f":"Asset_NoReclass!AA1717*$F1721","v":-1.3576702080162952E-2},{"$f":"Asset_NoReclass!AB1717*$F1721","v":-1.3576702080162952E-2},{"$f":"Asset_NoReclass!AC1717*$F1721","v":-1.3576702080162952E-2}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0.5543838397362828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1722","v":-0.30929413090343283},{"$f":"Asset_NoReclass!AA1717*$F1722","v":-0.30929413090343283},{"$f":"Asset_NoReclass!AB1717*$F1722","v":-0.30929413090343283},{"$f":"Asset_NoReclass!AC1717*$F1722","v":-0.30929413090343283}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.55790610897056858},-0.55790610897056858,-0.55790610897056858,-0.55790610897056858]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5471867645063639,2.3339835422754711,2.1207803200445783,1.9075770978136857,1.6943738755827931]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.1832053756080126E-2,-4.3664107512160252E-2,-6.5496161268240372E-2,-8.7328215024320505E-2]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.3576702080162952E-2,-2.7153404160325904E-2,-4.0730106240488853E-2,-5.4306808320651809E-2]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.30929413090343283,-0.61858826180686566,-0.92788239271029849,-1.2371765236137313]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":2.5471867645063639},{"$f":"SUM(Z1728:Z1737)","v":1.9892806555357949},1.4313745465652266,0.87346843759465809,0.31556232862408962]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.786236623185772,4.52060549573571,4.254974368285648]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.5477163465392638E-2,-5.0954326930785276E-2]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.25714249292942826,-0.51428498585885651]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":4.786236623185772},4.2379858393408893,3.6897350554960058]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline"]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1779","v":4.786236623185772}]
[{"$f":"ROW()","v":1780},null,"Metering"]
[{"$f":"ROW()","v":1781},null,"Other Depreciable"]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":4.786236623185772}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1779)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1791&\"-\"&$D$2,Asset_Splits!$A:$F,E1791,FALSE)","v":0.48450660770093334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1791","v":0},{"$f":"Asset_NoReclass!AB1791*$F1791","v":0},{"$f":"Asset_NoReclass!AC1791*$F1791","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1794","v":0},{"$f":"Asset_NoReclass!AB1791*$F1794","v":0},{"$f":"Asset_NoReclass!AC1791*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":4.6469907962048487E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1795","v":0},{"$f":"Asset_NoReclass!AB1791*$F1795","v":0},{"$f":"Asset_NoReclass!AC1791*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0.46902348433701813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1796","v":0},{"$f":"Asset_NoReclass!AB1791*$F1796","v":0},{"$f":"Asset_NoReclass!AC1791*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0.48450660770093334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1803","v":-0.26563112745006179},{"$f":"Asset_NoReclass!AB1803*$F1803","v":-0.26563112745006179},{"$f":"Asset_NoReclass!AC1803*$F1803","v":-0.26563112745006179}]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1806","v":0},{"$f":"Asset_NoReclass!AB1803*$F1806","v":0},{"$f":"Asset_NoReclass!AC1803*$F1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,4.6469907962048487E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1807","v":-2.5477163465392638E-2},{"$f":"Asset_NoReclass!AB1803*$F1807","v":-2.5477163465392638E-2},{"$f":"Asset_NoReclass!AC1803*$F1807","v":-2.5477163465392638E-2}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0.46902348433701813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1808","v":-0.25714249292942826},{"$f":"Asset_NoReclass!AB1803*$F1808","v":-0.25714249292942826},{"$f":"Asset_NoReclass!AC1803*$F1808","v":-0.25714249292942826}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.54825078384488268},-0.54825078384488268,-0.54825078384488268]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.786236623185772,4.52060549573571,4.254974368285648,3.989343240835586]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.5477163465392638E-2,-5.0954326930785276E-2,-7.6431490396177915E-2]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.25714249292942826,-0.51428498585885651,-0.77142747878828477]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":4.786236623185772},{"$f":"SUM(AA1814:AA1823)","v":4.2379858393408893},3.6897350554960058,3.1414842716511235]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0,0]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8991125795858892,2.622092851924037]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.9931133038448544E-2]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.10282363581192908]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":2.8991125795858892},2.4793380830736593]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline"]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1865","v":2.8991125795858892}]
[{"$f":"ROW()","v":1866},null,"Metering"]
[{"$f":"ROW()","v":1867},null,"Other Depreciable"]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":2.8991125795858892}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1865)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1877&\"-\"&$D$2,Asset_Splits!$A:$F,E1877,FALSE)","v":0.65992510255749037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1877","v":0},{"$f":"Asset_NoReclass!AC1877*$F1877","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1880","v":0},{"$f":"Asset_NoReclass!AC1877*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":9.512520024494911E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1881","v":0},{"$f":"Asset_NoReclass!AC1877*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0.24494969719756049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1882","v":0},{"$f":"Asset_NoReclass!AC1877*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":0}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0.65992510255749037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1889","v":-0.27701972766185207},{"$f":"Asset_NoReclass!AC1889*$F1889","v":-0.27701972766185207}]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1892","v":0},{"$f":"Asset_NoReclass!AC1889*$F1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,9.512520024494911E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1893","v":-3.9931133038448544E-2},{"$f":"Asset_NoReclass!AC1889*$F1893","v":-3.9931133038448544E-2}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0.24494969719756049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1894","v":-0.10282363581192908},{"$f":"Asset_NoReclass!AC1889*$F1894","v":-0.10282363581192908}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.41977449651222964},-0.41977449651222964]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0},0,0]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8991125795858892,2.622092851924037,2.3450731242621847]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.9931133038448544E-2,-7.9862266076897087E-2]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.10282363581192908,-0.20564727162385815]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":2.8991125795858892},{"$f":"SUM(AB1900:AB1909)","v":2.4793380830736593},2.0595635865614295]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},0]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9137673878749997]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":1.9137673878749997}]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline"]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1951","v":1.9137673878749997}]
[{"$f":"ROW()","v":1952},null,"Metering"]
[{"$f":"ROW()","v":1953},null,"Other Depreciable"]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":1.9137673878749997}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1951)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1963&\"-\"&$D$2,Asset_Splits!$A:$F,E1963,FALSE)","v":0.29544240454905579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1963","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":3.8752122562524569E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":0.11351506310832814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":0.55229040978009147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":0}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0.29544240454905579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1975","v":-0.1073956258653132}]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,3.8752122562524569E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1978","v":-1.4086699783546533E-2}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,0.11351506310832814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1979","v":-4.1263613685608248E-2}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,0.55229040978009147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1980","v":-0.20076188558062827}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.36350782491509626}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":0},0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9137673878749997,1.8063717620096864]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.4086699783546533E-2]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.1263613685608248E-2]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.20076188558062827]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":1.9137673878749997},{"$f":"SUM(AC1986:AC1995)","v":1.5502595629599034}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline"]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2037","v":2.4452265116249996}]
[{"$f":"ROW()","v":2038},null,"Metering"]
[{"$f":"ROW()","v":2039},null,"Other Depreciable"]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":2.4452265116249996}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2037)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2049&\"-\"&$D$2,Asset_Splits!$A:$F,E2049,FALSE)","v":0.61903005310662529}]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":2.3648467551214826E-3}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":0.13074167775624868}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0.24786342238200454}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":0}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0.61903005310662529]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,2.3648467551214826E-3]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,0.13074167775624868]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0.24786342238200454]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4452265116249996]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":2.4452265116249996}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"RegDepMetering","index":15,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Metering"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]RegDepMetering"},null,null,"Metering"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":0},-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline"]
[{"$f":"ROW()","v":747},null,"Compression"]
[{"$f":"ROW()","v":748},null,"Metering",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D748&\"-\"&$D$2,Asset_Splits!$A:$F,E748,FALSE)","v":1},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F748","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable"]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F752","v":0}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":0}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N748)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline"]
[{"$f":"ROW()","v":759},null,"Compression"]
[{"$f":"ROW()","v":760},null,"Metering",{"$f":"D748","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D760&\"-\"&$D$2,Asset_Splits!$A:$F,E760,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F760","v":0},{"$f":"Asset_NoReclass!P760*$F760","v":0},{"$f":"Asset_NoReclass!Q760*$F760","v":0},{"$f":"Asset_NoReclass!R760*$F760","v":0},{"$f":"Asset_NoReclass!S760*$F760","v":0},{"$f":"Asset_NoReclass!T760*$F760","v":0},{"$f":"Asset_NoReclass!U760*$F760","v":0},{"$f":"Asset_NoReclass!V760*$F760","v":0},{"$f":"Asset_NoReclass!W760*$F760","v":0},{"$f":"Asset_NoReclass!X760*$F760","v":0},{"$f":"Asset_NoReclass!Y760*$F760","v":0},{"$f":"Asset_NoReclass!Z760*$F760","v":0},{"$f":"Asset_NoReclass!AA760*$F760","v":0},{"$f":"Asset_NoReclass!AB760*$F760","v":0},{"$f":"Asset_NoReclass!AC760*$F760","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable"]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F762","v":0},{"$f":"Asset_NoReclass!P760*$F762","v":0},{"$f":"Asset_NoReclass!Q760*$F762","v":0},{"$f":"Asset_NoReclass!R760*$F762","v":0},{"$f":"Asset_NoReclass!S760*$F762","v":0},{"$f":"Asset_NoReclass!T760*$F762","v":0},{"$f":"Asset_NoReclass!U760*$F762","v":0},{"$f":"Asset_NoReclass!V760*$F762","v":0},{"$f":"Asset_NoReclass!W760*$F762","v":0},{"$f":"Asset_NoReclass!X760*$F762","v":0},{"$f":"Asset_NoReclass!Y760*$F762","v":0},{"$f":"Asset_NoReclass!Z760*$F762","v":0},{"$f":"Asset_NoReclass!AA760*$F762","v":0},{"$f":"Asset_NoReclass!AB760*$F762","v":0},{"$f":"Asset_NoReclass!AC760*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F763","v":0},{"$f":"Asset_NoReclass!P760*$F763","v":0},{"$f":"Asset_NoReclass!Q760*$F763","v":0},{"$f":"Asset_NoReclass!R760*$F763","v":0},{"$f":"Asset_NoReclass!S760*$F763","v":0},{"$f":"Asset_NoReclass!T760*$F763","v":0},{"$f":"Asset_NoReclass!U760*$F763","v":0},{"$f":"Asset_NoReclass!V760*$F763","v":0},{"$f":"Asset_NoReclass!W760*$F763","v":0},{"$f":"Asset_NoReclass!X760*$F763","v":0},{"$f":"Asset_NoReclass!Y760*$F763","v":0},{"$f":"Asset_NoReclass!Z760*$F763","v":0},{"$f":"Asset_NoReclass!AA760*$F763","v":0},{"$f":"Asset_NoReclass!AB760*$F763","v":0},{"$f":"Asset_NoReclass!AC760*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F764","v":0},{"$f":"Asset_NoReclass!P760*$F764","v":0},{"$f":"Asset_NoReclass!Q760*$F764","v":0},{"$f":"Asset_NoReclass!R760*$F764","v":0},{"$f":"Asset_NoReclass!S760*$F764","v":0},{"$f":"Asset_NoReclass!T760*$F764","v":0},{"$f":"Asset_NoReclass!U760*$F764","v":0},{"$f":"Asset_NoReclass!V760*$F764","v":0},{"$f":"Asset_NoReclass!W760*$F764","v":0},{"$f":"Asset_NoReclass!X760*$F764","v":0},{"$f":"Asset_NoReclass!Y760*$F764","v":0},{"$f":"Asset_NoReclass!Z760*$F764","v":0},{"$f":"Asset_NoReclass!AA760*$F764","v":0},{"$f":"Asset_NoReclass!AB760*$F764","v":0},{"$f":"Asset_NoReclass!AC760*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":0}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F772","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!P772*$F772","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!Q772*$F772","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!R772*$F772","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!S772*$F772","v":-3.2169228358804869E-2},{"$f":"Asset_NoReclass!T772*$F772","v":0},{"$f":"Asset_NoReclass!U772*$F772","v":0},{"$f":"Asset_NoReclass!V772*$F772","v":0},{"$f":"Asset_NoReclass!W772*$F772","v":0},{"$f":"Asset_NoReclass!X772*$F772","v":0},{"$f":"Asset_NoReclass!Y772*$F772","v":0},{"$f":"Asset_NoReclass!Z772*$F772","v":0},{"$f":"Asset_NoReclass!AA772*$F772","v":0},{"$f":"Asset_NoReclass!AB772*$F772","v":0},{"$f":"Asset_NoReclass!AC772*$F772","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F774","v":0},{"$f":"Asset_NoReclass!P772*$F774","v":0},{"$f":"Asset_NoReclass!Q772*$F774","v":0},{"$f":"Asset_NoReclass!R772*$F774","v":0},{"$f":"Asset_NoReclass!S772*$F774","v":0},{"$f":"Asset_NoReclass!T772*$F774","v":0},{"$f":"Asset_NoReclass!U772*$F774","v":0},{"$f":"Asset_NoReclass!V772*$F774","v":0},{"$f":"Asset_NoReclass!W772*$F774","v":0},{"$f":"Asset_NoReclass!X772*$F774","v":0},{"$f":"Asset_NoReclass!Y772*$F774","v":0},{"$f":"Asset_NoReclass!Z772*$F774","v":0},{"$f":"Asset_NoReclass!AA772*$F774","v":0},{"$f":"Asset_NoReclass!AB772*$F774","v":0},{"$f":"Asset_NoReclass!AC772*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F775","v":0},{"$f":"Asset_NoReclass!P772*$F775","v":0},{"$f":"Asset_NoReclass!Q772*$F775","v":0},{"$f":"Asset_NoReclass!R772*$F775","v":0},{"$f":"Asset_NoReclass!S772*$F775","v":0},{"$f":"Asset_NoReclass!T772*$F775","v":0},{"$f":"Asset_NoReclass!U772*$F775","v":0},{"$f":"Asset_NoReclass!V772*$F775","v":0},{"$f":"Asset_NoReclass!W772*$F775","v":0},{"$f":"Asset_NoReclass!X772*$F775","v":0},{"$f":"Asset_NoReclass!Y772*$F775","v":0},{"$f":"Asset_NoReclass!Z772*$F775","v":0},{"$f":"Asset_NoReclass!AA772*$F775","v":0},{"$f":"Asset_NoReclass!AB772*$F775","v":0},{"$f":"Asset_NoReclass!AC772*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F776","v":0},{"$f":"Asset_NoReclass!P772*$F776","v":0},{"$f":"Asset_NoReclass!Q772*$F776","v":0},{"$f":"Asset_NoReclass!R772*$F776","v":0},{"$f":"Asset_NoReclass!S772*$F776","v":0},{"$f":"Asset_NoReclass!T772*$F776","v":0},{"$f":"Asset_NoReclass!U772*$F776","v":0},{"$f":"Asset_NoReclass!V772*$F776","v":0},{"$f":"Asset_NoReclass!W772*$F776","v":0},{"$f":"Asset_NoReclass!X772*$F776","v":0},{"$f":"Asset_NoReclass!Y772*$F776","v":0},{"$f":"Asset_NoReclass!Z772*$F776","v":0},{"$f":"Asset_NoReclass!AA772*$F776","v":0},{"$f":"Asset_NoReclass!AB772*$F776","v":0},{"$f":"Asset_NoReclass!AC772*$F776","v":0}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-3.2169228358804869E-2},-3.2169228358804869E-2,-3.2169228358804869E-2,-3.2169228358804869E-2,-3.2169228358804869E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":0},0,0,0,0,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":0},{"$f":"T734+T746+T758+T770","v":0},0,0,0,0,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":0},{"$f":"Z734+Z746+Z758+Z770","v":0},0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.2169228358804869E-2,-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":0},{"$f":"SUM(O782:O791)","v":-3.2169228358804869E-2},-6.4338456717609738E-2,-9.6507685076414607E-2,-0.12867691343521948,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16084614179402434]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.16084614179402434}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":0},-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline"]
[{"$f":"ROW()","v":833},null,"Compression"]
[{"$f":"ROW()","v":834},null,"Metering",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D834&\"-\"&$D$2,Asset_Splits!$A:$F,E834,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F834","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable"]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F838","v":0}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":0}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O834)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline"]
[{"$f":"ROW()","v":845},null,"Compression"]
[{"$f":"ROW()","v":846},null,"Metering",{"$f":"D834","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D846&\"-\"&$D$2,Asset_Splits!$A:$F,E846,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F846","v":0},{"$f":"Asset_NoReclass!Q846*$F846","v":0},{"$f":"Asset_NoReclass!R846*$F846","v":0},{"$f":"Asset_NoReclass!S846*$F846","v":0},{"$f":"Asset_NoReclass!T846*$F846","v":0},{"$f":"Asset_NoReclass!U846*$F846","v":0},{"$f":"Asset_NoReclass!V846*$F846","v":0},{"$f":"Asset_NoReclass!W846*$F846","v":0},{"$f":"Asset_NoReclass!X846*$F846","v":0},{"$f":"Asset_NoReclass!Y846*$F846","v":0},{"$f":"Asset_NoReclass!Z846*$F846","v":0},{"$f":"Asset_NoReclass!AA846*$F846","v":0},{"$f":"Asset_NoReclass!AB846*$F846","v":0},{"$f":"Asset_NoReclass!AC846*$F846","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable"]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F848","v":0},{"$f":"Asset_NoReclass!Q846*$F848","v":0},{"$f":"Asset_NoReclass!R846*$F848","v":0},{"$f":"Asset_NoReclass!S846*$F848","v":0},{"$f":"Asset_NoReclass!T846*$F848","v":0},{"$f":"Asset_NoReclass!U846*$F848","v":0},{"$f":"Asset_NoReclass!V846*$F848","v":0},{"$f":"Asset_NoReclass!W846*$F848","v":0},{"$f":"Asset_NoReclass!X846*$F848","v":0},{"$f":"Asset_NoReclass!Y846*$F848","v":0},{"$f":"Asset_NoReclass!Z846*$F848","v":0},{"$f":"Asset_NoReclass!AA846*$F848","v":0},{"$f":"Asset_NoReclass!AB846*$F848","v":0},{"$f":"Asset_NoReclass!AC846*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F849","v":0},{"$f":"Asset_NoReclass!Q846*$F849","v":0},{"$f":"Asset_NoReclass!R846*$F849","v":0},{"$f":"Asset_NoReclass!S846*$F849","v":0},{"$f":"Asset_NoReclass!T846*$F849","v":0},{"$f":"Asset_NoReclass!U846*$F849","v":0},{"$f":"Asset_NoReclass!V846*$F849","v":0},{"$f":"Asset_NoReclass!W846*$F849","v":0},{"$f":"Asset_NoReclass!X846*$F849","v":0},{"$f":"Asset_NoReclass!Y846*$F849","v":0},{"$f":"Asset_NoReclass!Z846*$F849","v":0},{"$f":"Asset_NoReclass!AA846*$F849","v":0},{"$f":"Asset_NoReclass!AB846*$F849","v":0},{"$f":"Asset_NoReclass!AC846*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F850","v":0},{"$f":"Asset_NoReclass!Q846*$F850","v":0},{"$f":"Asset_NoReclass!R846*$F850","v":0},{"$f":"Asset_NoReclass!S846*$F850","v":0},{"$f":"Asset_NoReclass!T846*$F850","v":0},{"$f":"Asset_NoReclass!U846*$F850","v":0},{"$f":"Asset_NoReclass!V846*$F850","v":0},{"$f":"Asset_NoReclass!W846*$F850","v":0},{"$f":"Asset_NoReclass!X846*$F850","v":0},{"$f":"Asset_NoReclass!Y846*$F850","v":0},{"$f":"Asset_NoReclass!Z846*$F850","v":0},{"$f":"Asset_NoReclass!AA846*$F850","v":0},{"$f":"Asset_NoReclass!AB846*$F850","v":0},{"$f":"Asset_NoReclass!AC846*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":0}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F858","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!Q858*$F858","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!R858*$F858","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!S858*$F858","v":-3.5094588395413316E-2},{"$f":"Asset_NoReclass!T858*$F858","v":0},{"$f":"Asset_NoReclass!U858*$F858","v":0},{"$f":"Asset_NoReclass!V858*$F858","v":0},{"$f":"Asset_NoReclass!W858*$F858","v":0},{"$f":"Asset_NoReclass!X858*$F858","v":0},{"$f":"Asset_NoReclass!Y858*$F858","v":0},{"$f":"Asset_NoReclass!Z858*$F858","v":0},{"$f":"Asset_NoReclass!AA858*$F858","v":0},{"$f":"Asset_NoReclass!AB858*$F858","v":0},{"$f":"Asset_NoReclass!AC858*$F858","v":0}]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F860","v":0},{"$f":"Asset_NoReclass!Q858*$F860","v":0},{"$f":"Asset_NoReclass!R858*$F860","v":0},{"$f":"Asset_NoReclass!S858*$F860","v":0},{"$f":"Asset_NoReclass!T858*$F860","v":0},{"$f":"Asset_NoReclass!U858*$F860","v":0},{"$f":"Asset_NoReclass!V858*$F860","v":0},{"$f":"Asset_NoReclass!W858*$F860","v":0},{"$f":"Asset_NoReclass!X858*$F860","v":0},{"$f":"Asset_NoReclass!Y858*$F860","v":0},{"$f":"Asset_NoReclass!Z858*$F860","v":0},{"$f":"Asset_NoReclass!AA858*$F860","v":0},{"$f":"Asset_NoReclass!AB858*$F860","v":0},{"$f":"Asset_NoReclass!AC858*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F861","v":0},{"$f":"Asset_NoReclass!Q858*$F861","v":0},{"$f":"Asset_NoReclass!R858*$F861","v":0},{"$f":"Asset_NoReclass!S858*$F861","v":0},{"$f":"Asset_NoReclass!T858*$F861","v":0},{"$f":"Asset_NoReclass!U858*$F861","v":0},{"$f":"Asset_NoReclass!V858*$F861","v":0},{"$f":"Asset_NoReclass!W858*$F861","v":0},{"$f":"Asset_NoReclass!X858*$F861","v":0},{"$f":"Asset_NoReclass!Y858*$F861","v":0},{"$f":"Asset_NoReclass!Z858*$F861","v":0},{"$f":"Asset_NoReclass!AA858*$F861","v":0},{"$f":"Asset_NoReclass!AB858*$F861","v":0},{"$f":"Asset_NoReclass!AC858*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F862","v":0},{"$f":"Asset_NoReclass!Q858*$F862","v":0},{"$f":"Asset_NoReclass!R858*$F862","v":0},{"$f":"Asset_NoReclass!S858*$F862","v":0},{"$f":"Asset_NoReclass!T858*$F862","v":0},{"$f":"Asset_NoReclass!U858*$F862","v":0},{"$f":"Asset_NoReclass!V858*$F862","v":0},{"$f":"Asset_NoReclass!W858*$F862","v":0},{"$f":"Asset_NoReclass!X858*$F862","v":0},{"$f":"Asset_NoReclass!Y858*$F862","v":0},{"$f":"Asset_NoReclass!Z858*$F862","v":0},{"$f":"Asset_NoReclass!AA858*$F862","v":0},{"$f":"Asset_NoReclass!AB858*$F862","v":0},{"$f":"Asset_NoReclass!AC858*$F862","v":0}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-3.5094588395413316E-2},-3.5094588395413316E-2,-3.5094588395413316E-2,-3.5094588395413316E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":0},0,0,0,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":0},{"$f":"T820+T832+T844+T856","v":0},0,0,0,0,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":0},{"$f":"Z820+Z832+Z844+Z856","v":0},0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.5094588395413316E-2,-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":0},{"$f":"SUM(P868:P877)","v":-3.5094588395413316E-2},-7.0189176790826632E-2,-0.10528376518623994,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14037835358165326]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.14037835358165326}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":0},-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline"]
[{"$f":"ROW()","v":919},null,"Compression"]
[{"$f":"ROW()","v":920},null,"Metering",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D920&\"-\"&$D$2,Asset_Splits!$A:$F,E920,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F920","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable"]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F924","v":0}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":0}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P920)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline"]
[{"$f":"ROW()","v":931},null,"Compression"]
[{"$f":"ROW()","v":932},null,"Metering",{"$f":"D920","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D932&\"-\"&$D$2,Asset_Splits!$A:$F,E932,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F932","v":0},{"$f":"Asset_NoReclass!R932*$F932","v":0},{"$f":"Asset_NoReclass!S932*$F932","v":0},{"$f":"Asset_NoReclass!T932*$F932","v":0},{"$f":"Asset_NoReclass!U932*$F932","v":0},{"$f":"Asset_NoReclass!V932*$F932","v":0},{"$f":"Asset_NoReclass!W932*$F932","v":0},{"$f":"Asset_NoReclass!X932*$F932","v":0},{"$f":"Asset_NoReclass!Y932*$F932","v":0},{"$f":"Asset_NoReclass!Z932*$F932","v":0},{"$f":"Asset_NoReclass!AA932*$F932","v":0},{"$f":"Asset_NoReclass!AB932*$F932","v":0},{"$f":"Asset_NoReclass!AC932*$F932","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable"]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F934","v":0},{"$f":"Asset_NoReclass!R932*$F934","v":0},{"$f":"Asset_NoReclass!S932*$F934","v":0},{"$f":"Asset_NoReclass!T932*$F934","v":0},{"$f":"Asset_NoReclass!U932*$F934","v":0},{"$f":"Asset_NoReclass!V932*$F934","v":0},{"$f":"Asset_NoReclass!W932*$F934","v":0},{"$f":"Asset_NoReclass!X932*$F934","v":0},{"$f":"Asset_NoReclass!Y932*$F934","v":0},{"$f":"Asset_NoReclass!Z932*$F934","v":0},{"$f":"Asset_NoReclass!AA932*$F934","v":0},{"$f":"Asset_NoReclass!AB932*$F934","v":0},{"$f":"Asset_NoReclass!AC932*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F935","v":0},{"$f":"Asset_NoReclass!R932*$F935","v":0},{"$f":"Asset_NoReclass!S932*$F935","v":0},{"$f":"Asset_NoReclass!T932*$F935","v":0},{"$f":"Asset_NoReclass!U932*$F935","v":0},{"$f":"Asset_NoReclass!V932*$F935","v":0},{"$f":"Asset_NoReclass!W932*$F935","v":0},{"$f":"Asset_NoReclass!X932*$F935","v":0},{"$f":"Asset_NoReclass!Y932*$F935","v":0},{"$f":"Asset_NoReclass!Z932*$F935","v":0},{"$f":"Asset_NoReclass!AA932*$F935","v":0},{"$f":"Asset_NoReclass!AB932*$F935","v":0},{"$f":"Asset_NoReclass!AC932*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F936","v":0},{"$f":"Asset_NoReclass!R932*$F936","v":0},{"$f":"Asset_NoReclass!S932*$F936","v":0},{"$f":"Asset_NoReclass!T932*$F936","v":0},{"$f":"Asset_NoReclass!U932*$F936","v":0},{"$f":"Asset_NoReclass!V932*$F936","v":0},{"$f":"Asset_NoReclass!W932*$F936","v":0},{"$f":"Asset_NoReclass!X932*$F936","v":0},{"$f":"Asset_NoReclass!Y932*$F936","v":0},{"$f":"Asset_NoReclass!Z932*$F936","v":0},{"$f":"Asset_NoReclass!AA932*$F936","v":0},{"$f":"Asset_NoReclass!AB932*$F936","v":0},{"$f":"Asset_NoReclass!AC932*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F944","v":-4.3869341436225577E-3},{"$f":"Asset_NoReclass!R944*$F944","v":-4.3869341436225577E-3},{"$f":"Asset_NoReclass!S944*$F944","v":-4.3869341436225577E-3},{"$f":"Asset_NoReclass!T944*$F944","v":0},{"$f":"Asset_NoReclass!U944*$F944","v":0},{"$f":"Asset_NoReclass!V944*$F944","v":0},{"$f":"Asset_NoReclass!W944*$F944","v":0},{"$f":"Asset_NoReclass!X944*$F944","v":0},{"$f":"Asset_NoReclass!Y944*$F944","v":0},{"$f":"Asset_NoReclass!Z944*$F944","v":0},{"$f":"Asset_NoReclass!AA944*$F944","v":0},{"$f":"Asset_NoReclass!AB944*$F944","v":0},{"$f":"Asset_NoReclass!AC944*$F944","v":0}]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F946","v":0},{"$f":"Asset_NoReclass!R944*$F946","v":0},{"$f":"Asset_NoReclass!S944*$F946","v":0},{"$f":"Asset_NoReclass!T944*$F946","v":0},{"$f":"Asset_NoReclass!U944*$F946","v":0},{"$f":"Asset_NoReclass!V944*$F946","v":0},{"$f":"Asset_NoReclass!W944*$F946","v":0},{"$f":"Asset_NoReclass!X944*$F946","v":0},{"$f":"Asset_NoReclass!Y944*$F946","v":0},{"$f":"Asset_NoReclass!Z944*$F946","v":0},{"$f":"Asset_NoReclass!AA944*$F946","v":0},{"$f":"Asset_NoReclass!AB944*$F946","v":0},{"$f":"Asset_NoReclass!AC944*$F946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F947","v":0},{"$f":"Asset_NoReclass!R944*$F947","v":0},{"$f":"Asset_NoReclass!S944*$F947","v":0},{"$f":"Asset_NoReclass!T944*$F947","v":0},{"$f":"Asset_NoReclass!U944*$F947","v":0},{"$f":"Asset_NoReclass!V944*$F947","v":0},{"$f":"Asset_NoReclass!W944*$F947","v":0},{"$f":"Asset_NoReclass!X944*$F947","v":0},{"$f":"Asset_NoReclass!Y944*$F947","v":0},{"$f":"Asset_NoReclass!Z944*$F947","v":0},{"$f":"Asset_NoReclass!AA944*$F947","v":0},{"$f":"Asset_NoReclass!AB944*$F947","v":0},{"$f":"Asset_NoReclass!AC944*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F948","v":0},{"$f":"Asset_NoReclass!R944*$F948","v":0},{"$f":"Asset_NoReclass!S944*$F948","v":0},{"$f":"Asset_NoReclass!T944*$F948","v":0},{"$f":"Asset_NoReclass!U944*$F948","v":0},{"$f":"Asset_NoReclass!V944*$F948","v":0},{"$f":"Asset_NoReclass!W944*$F948","v":0},{"$f":"Asset_NoReclass!X944*$F948","v":0},{"$f":"Asset_NoReclass!Y944*$F948","v":0},{"$f":"Asset_NoReclass!Z944*$F948","v":0},{"$f":"Asset_NoReclass!AA944*$F948","v":0},{"$f":"Asset_NoReclass!AB944*$F948","v":0},{"$f":"Asset_NoReclass!AC944*$F948","v":0}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-4.3869341436225577E-3},-4.3869341436225577E-3,-4.3869341436225577E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":0},0,0,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-4.3869341436225577E-3,-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":0},{"$f":"SUM(Q954:Q963)","v":-4.3869341436225577E-3},-8.7738682872451155E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":0}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3160802430867674E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-1.3160802430867674E-2}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline"]
[{"$f":"ROW()","v":1005},null,"Compression"]
[{"$f":"ROW()","v":1006},null,"Metering",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1006&\"-\"&$D$2,Asset_Splits!$A:$F,E1006,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1006","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable"]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1010","v":0}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":0}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1006)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline"]
[{"$f":"ROW()","v":1017},null,"Compression"]
[{"$f":"ROW()","v":1018},null,"Metering",{"$f":"D1006","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1018&\"-\"&$D$2,Asset_Splits!$A:$F,E1018,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1018","v":0},{"$f":"Asset_NoReclass!S1018*$F1018","v":0},{"$f":"Asset_NoReclass!T1018*$F1018","v":0},{"$f":"Asset_NoReclass!U1018*$F1018","v":0},{"$f":"Asset_NoReclass!V1018*$F1018","v":0},{"$f":"Asset_NoReclass!W1018*$F1018","v":0},{"$f":"Asset_NoReclass!X1018*$F1018","v":0},{"$f":"Asset_NoReclass!Y1018*$F1018","v":0},{"$f":"Asset_NoReclass!Z1018*$F1018","v":0},{"$f":"Asset_NoReclass!AA1018*$F1018","v":0},{"$f":"Asset_NoReclass!AB1018*$F1018","v":0},{"$f":"Asset_NoReclass!AC1018*$F1018","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable"]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1020","v":0},{"$f":"Asset_NoReclass!S1018*$F1020","v":0},{"$f":"Asset_NoReclass!T1018*$F1020","v":0},{"$f":"Asset_NoReclass!U1018*$F1020","v":0},{"$f":"Asset_NoReclass!V1018*$F1020","v":0},{"$f":"Asset_NoReclass!W1018*$F1020","v":0},{"$f":"Asset_NoReclass!X1018*$F1020","v":0},{"$f":"Asset_NoReclass!Y1018*$F1020","v":0},{"$f":"Asset_NoReclass!Z1018*$F1020","v":0},{"$f":"Asset_NoReclass!AA1018*$F1020","v":0},{"$f":"Asset_NoReclass!AB1018*$F1020","v":0},{"$f":"Asset_NoReclass!AC1018*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1021","v":0},{"$f":"Asset_NoReclass!S1018*$F1021","v":0},{"$f":"Asset_NoReclass!T1018*$F1021","v":0},{"$f":"Asset_NoReclass!U1018*$F1021","v":0},{"$f":"Asset_NoReclass!V1018*$F1021","v":0},{"$f":"Asset_NoReclass!W1018*$F1021","v":0},{"$f":"Asset_NoReclass!X1018*$F1021","v":0},{"$f":"Asset_NoReclass!Y1018*$F1021","v":0},{"$f":"Asset_NoReclass!Z1018*$F1021","v":0},{"$f":"Asset_NoReclass!AA1018*$F1021","v":0},{"$f":"Asset_NoReclass!AB1018*$F1021","v":0},{"$f":"Asset_NoReclass!AC1018*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1022","v":0},{"$f":"Asset_NoReclass!S1018*$F1022","v":0},{"$f":"Asset_NoReclass!T1018*$F1022","v":0},{"$f":"Asset_NoReclass!U1018*$F1022","v":0},{"$f":"Asset_NoReclass!V1018*$F1022","v":0},{"$f":"Asset_NoReclass!W1018*$F1022","v":0},{"$f":"Asset_NoReclass!X1018*$F1022","v":0},{"$f":"Asset_NoReclass!Y1018*$F1022","v":0},{"$f":"Asset_NoReclass!Z1018*$F1022","v":0},{"$f":"Asset_NoReclass!AA1018*$F1022","v":0},{"$f":"Asset_NoReclass!AB1018*$F1022","v":0},{"$f":"Asset_NoReclass!AC1018*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1030","v":0},{"$f":"Asset_NoReclass!S1030*$F1030","v":0},{"$f":"Asset_NoReclass!T1030*$F1030","v":0},{"$f":"Asset_NoReclass!U1030*$F1030","v":0},{"$f":"Asset_NoReclass!V1030*$F1030","v":0},{"$f":"Asset_NoReclass!W1030*$F1030","v":0},{"$f":"Asset_NoReclass!X1030*$F1030","v":0},{"$f":"Asset_NoReclass!Y1030*$F1030","v":0},{"$f":"Asset_NoReclass!Z1030*$F1030","v":0},{"$f":"Asset_NoReclass!AA1030*$F1030","v":0},{"$f":"Asset_NoReclass!AB1030*$F1030","v":0},{"$f":"Asset_NoReclass!AC1030*$F1030","v":0}]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1032","v":0},{"$f":"Asset_NoReclass!S1030*$F1032","v":0},{"$f":"Asset_NoReclass!T1030*$F1032","v":0},{"$f":"Asset_NoReclass!U1030*$F1032","v":0},{"$f":"Asset_NoReclass!V1030*$F1032","v":0},{"$f":"Asset_NoReclass!W1030*$F1032","v":0},{"$f":"Asset_NoReclass!X1030*$F1032","v":0},{"$f":"Asset_NoReclass!Y1030*$F1032","v":0},{"$f":"Asset_NoReclass!Z1030*$F1032","v":0},{"$f":"Asset_NoReclass!AA1030*$F1032","v":0},{"$f":"Asset_NoReclass!AB1030*$F1032","v":0},{"$f":"Asset_NoReclass!AC1030*$F1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1033","v":0},{"$f":"Asset_NoReclass!S1030*$F1033","v":0},{"$f":"Asset_NoReclass!T1030*$F1033","v":0},{"$f":"Asset_NoReclass!U1030*$F1033","v":0},{"$f":"Asset_NoReclass!V1030*$F1033","v":0},{"$f":"Asset_NoReclass!W1030*$F1033","v":0},{"$f":"Asset_NoReclass!X1030*$F1033","v":0},{"$f":"Asset_NoReclass!Y1030*$F1033","v":0},{"$f":"Asset_NoReclass!Z1030*$F1033","v":0},{"$f":"Asset_NoReclass!AA1030*$F1033","v":0},{"$f":"Asset_NoReclass!AB1030*$F1033","v":0},{"$f":"Asset_NoReclass!AC1030*$F1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1034","v":0},{"$f":"Asset_NoReclass!S1030*$F1034","v":0},{"$f":"Asset_NoReclass!T1030*$F1034","v":0},{"$f":"Asset_NoReclass!U1030*$F1034","v":0},{"$f":"Asset_NoReclass!V1030*$F1034","v":0},{"$f":"Asset_NoReclass!W1030*$F1034","v":0},{"$f":"Asset_NoReclass!X1030*$F1034","v":0},{"$f":"Asset_NoReclass!Y1030*$F1034","v":0},{"$f":"Asset_NoReclass!Z1030*$F1034","v":0},{"$f":"Asset_NoReclass!AA1030*$F1034","v":0},{"$f":"Asset_NoReclass!AB1030*$F1034","v":0},{"$f":"Asset_NoReclass!AC1030*$F1034","v":0}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":0},0,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":0},{"$f":"T992+T1004+T1016+T1028","v":0},0,0,0,0,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":0},{"$f":"Z992+Z1004+Z1016+Z1028","v":0},0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":0},{"$f":"SUM(R1040:R1049)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},9.3878885043999508E-2,9.3878885043999508E-2,9.1962989430856665E-2,9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,8.4299406978285293E-2,8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,7.6635824525713922E-2]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":9.3878885043999508E-2},9.3878885043999508E-2,9.1962989430856665E-2,9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,8.4299406978285293E-2,8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,7.6635824525713922E-2]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline"]
[{"$f":"ROW()","v":1091},null,"Compression"]
[{"$f":"ROW()","v":1092},null,"Metering",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1092&\"-\"&$D$2,Asset_Splits!$A:$F,E1092,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1092","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable"]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1096","v":9.3878885043999508E-2}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":9.3878885043999508E-2}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1092)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline"]
[{"$f":"ROW()","v":1103},null,"Compression"]
[{"$f":"ROW()","v":1104},null,"Metering",{"$f":"D1092","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1104&\"-\"&$D$2,Asset_Splits!$A:$F,E1104,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1104","v":0},{"$f":"Asset_NoReclass!T1104*$F1104","v":0},{"$f":"Asset_NoReclass!U1104*$F1104","v":0},{"$f":"Asset_NoReclass!V1104*$F1104","v":0},{"$f":"Asset_NoReclass!W1104*$F1104","v":0},{"$f":"Asset_NoReclass!X1104*$F1104","v":0},{"$f":"Asset_NoReclass!Y1104*$F1104","v":0},{"$f":"Asset_NoReclass!Z1104*$F1104","v":0},{"$f":"Asset_NoReclass!AA1104*$F1104","v":0},{"$f":"Asset_NoReclass!AB1104*$F1104","v":0},{"$f":"Asset_NoReclass!AC1104*$F1104","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable"]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1106","v":0},{"$f":"Asset_NoReclass!T1104*$F1106","v":0},{"$f":"Asset_NoReclass!U1104*$F1106","v":0},{"$f":"Asset_NoReclass!V1104*$F1106","v":0},{"$f":"Asset_NoReclass!W1104*$F1106","v":0},{"$f":"Asset_NoReclass!X1104*$F1106","v":0},{"$f":"Asset_NoReclass!Y1104*$F1106","v":0},{"$f":"Asset_NoReclass!Z1104*$F1106","v":0},{"$f":"Asset_NoReclass!AA1104*$F1106","v":0},{"$f":"Asset_NoReclass!AB1104*$F1106","v":0},{"$f":"Asset_NoReclass!AC1104*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1107","v":0},{"$f":"Asset_NoReclass!T1104*$F1107","v":0},{"$f":"Asset_NoReclass!U1104*$F1107","v":0},{"$f":"Asset_NoReclass!V1104*$F1107","v":0},{"$f":"Asset_NoReclass!W1104*$F1107","v":0},{"$f":"Asset_NoReclass!X1104*$F1107","v":0},{"$f":"Asset_NoReclass!Y1104*$F1107","v":0},{"$f":"Asset_NoReclass!Z1104*$F1107","v":0},{"$f":"Asset_NoReclass!AA1104*$F1107","v":0},{"$f":"Asset_NoReclass!AB1104*$F1107","v":0},{"$f":"Asset_NoReclass!AC1104*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1108","v":0},{"$f":"Asset_NoReclass!T1104*$F1108","v":0},{"$f":"Asset_NoReclass!U1104*$F1108","v":0},{"$f":"Asset_NoReclass!V1104*$F1108","v":0},{"$f":"Asset_NoReclass!W1104*$F1108","v":0},{"$f":"Asset_NoReclass!X1104*$F1108","v":0},{"$f":"Asset_NoReclass!Y1104*$F1108","v":0},{"$f":"Asset_NoReclass!Z1104*$F1108","v":0},{"$f":"Asset_NoReclass!AA1104*$F1108","v":0},{"$f":"Asset_NoReclass!AB1104*$F1108","v":0},{"$f":"Asset_NoReclass!AC1104*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1116","v":0},{"$f":"Asset_NoReclass!T1116*$F1116","v":0},{"$f":"Asset_NoReclass!U1116*$F1116","v":0},{"$f":"Asset_NoReclass!V1116*$F1116","v":0},{"$f":"Asset_NoReclass!W1116*$F1116","v":0},{"$f":"Asset_NoReclass!X1116*$F1116","v":0},{"$f":"Asset_NoReclass!Y1116*$F1116","v":0},{"$f":"Asset_NoReclass!Z1116*$F1116","v":0},{"$f":"Asset_NoReclass!AA1116*$F1116","v":0},{"$f":"Asset_NoReclass!AB1116*$F1116","v":0},{"$f":"Asset_NoReclass!AC1116*$F1116","v":0}]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1118","v":0},{"$f":"Asset_NoReclass!T1116*$F1118","v":0},{"$f":"Asset_NoReclass!U1116*$F1118","v":0},{"$f":"Asset_NoReclass!V1116*$F1118","v":0},{"$f":"Asset_NoReclass!W1116*$F1118","v":0},{"$f":"Asset_NoReclass!X1116*$F1118","v":0},{"$f":"Asset_NoReclass!Y1116*$F1118","v":0},{"$f":"Asset_NoReclass!Z1116*$F1118","v":0},{"$f":"Asset_NoReclass!AA1116*$F1118","v":0},{"$f":"Asset_NoReclass!AB1116*$F1118","v":0},{"$f":"Asset_NoReclass!AC1116*$F1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1119","v":0},{"$f":"Asset_NoReclass!T1116*$F1119","v":0},{"$f":"Asset_NoReclass!U1116*$F1119","v":0},{"$f":"Asset_NoReclass!V1116*$F1119","v":0},{"$f":"Asset_NoReclass!W1116*$F1119","v":0},{"$f":"Asset_NoReclass!X1116*$F1119","v":0},{"$f":"Asset_NoReclass!Y1116*$F1119","v":0},{"$f":"Asset_NoReclass!Z1116*$F1119","v":0},{"$f":"Asset_NoReclass!AA1116*$F1119","v":0},{"$f":"Asset_NoReclass!AB1116*$F1119","v":0},{"$f":"Asset_NoReclass!AC1116*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1120","v":0},{"$f":"Asset_NoReclass!T1116*$F1120","v":-1.915895613142847E-3},{"$f":"Asset_NoReclass!U1116*$F1120","v":-1.915895613142847E-3},{"$f":"Asset_NoReclass!V1116*$F1120","v":-1.9158956131428472E-3},{"$f":"Asset_NoReclass!W1116*$F1120","v":-1.9158956131428472E-3},{"$f":"Asset_NoReclass!X1116*$F1120","v":-1.9158956131428474E-3},{"$f":"Asset_NoReclass!Y1116*$F1120","v":-1.9158956131428474E-3},{"$f":"Asset_NoReclass!Z1116*$F1120","v":-1.9158956131428474E-3},{"$f":"Asset_NoReclass!AA1116*$F1120","v":-1.9158956131428474E-3},{"$f":"Asset_NoReclass!AB1116*$F1120","v":-1.9158956131428476E-3},{"$f":"Asset_NoReclass!AC1116*$F1120","v":-1.9158956131428476E-3}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":0},-1.915895613142847E-3,-1.915895613142847E-3,-1.9158956131428472E-3,-1.9158956131428472E-3,-1.9158956131428474E-3,-1.9158956131428474E-3,-1.9158956131428474E-3,-1.9158956131428474E-3,-1.9158956131428476E-3,-1.9158956131428476E-3]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3878885043999508E-2,9.3878885043999508E-2,9.1962989430856665E-2,9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,8.4299406978285293E-2,8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,7.6635824525713922E-2,7.4719928912571079E-2]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":9.3878885043999508E-2},{"$f":"SUM(S1126:S1135)","v":9.3878885043999508E-2},9.1962989430856665E-2,9.0047093817713822E-2,8.8131198204570979E-2,8.6215302591428136E-2,8.4299406978285293E-2,8.2383511365142451E-2,8.0467615751999608E-2,7.8551720138856765E-2,7.6635824525713922E-2,7.4719928912571079E-2]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":0}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},5.6133076543082021,5.5010415012220379,5.3887753481358738,5.2765091950497096,5.1642430419635454,5.0519768888773813,4.9397107357912171,4.8274445827050529,4.7151784296188888,4.6029122765327246]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},9.5538187198880464E-2,9.3627423454902853E-2,9.1716659710925241E-2,8.980589596694763E-2,8.7895132222970018E-2,8.5984368478992407E-2,8.4073604735014795E-2,8.2162840991037184E-2,8.0252077247059572E-2,7.8341313503081961E-2]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":5.7088458415070829},5.5946689246769408,5.4804920078467987,5.3663150910166575,5.2521381741865154,5.1379612573563733,5.0237843405262321,4.90960742369609,4.795430506865948,4.6812535900358068]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1178&\"-\"&$D$2,Asset_Splits!$A:$F,E1178,FALSE)","v":0.98326488578404858},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1178","v":5.6133076543082021}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":1.6735114215951443E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1182","v":9.5538187198880464E-2}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":5.7088458415070829}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1178)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline"]
[{"$f":"ROW()","v":1189},null,"Compression"]
[{"$f":"ROW()","v":1190},null,"Metering",{"$f":"D1178","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1190&\"-\"&$D$2,Asset_Splits!$A:$F,E1190,FALSE)","v":0.98326488578404858},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1190","v":0},{"$f":"Asset_NoReclass!U1190*$F1190","v":0},{"$f":"Asset_NoReclass!V1190*$F1190","v":0},{"$f":"Asset_NoReclass!W1190*$F1190","v":0},{"$f":"Asset_NoReclass!X1190*$F1190","v":0},{"$f":"Asset_NoReclass!Y1190*$F1190","v":0},{"$f":"Asset_NoReclass!Z1190*$F1190","v":0},{"$f":"Asset_NoReclass!AA1190*$F1190","v":0},{"$f":"Asset_NoReclass!AB1190*$F1190","v":0},{"$f":"Asset_NoReclass!AC1190*$F1190","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable"]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1192","v":0},{"$f":"Asset_NoReclass!U1190*$F1192","v":0},{"$f":"Asset_NoReclass!V1190*$F1192","v":0},{"$f":"Asset_NoReclass!W1190*$F1192","v":0},{"$f":"Asset_NoReclass!X1190*$F1192","v":0},{"$f":"Asset_NoReclass!Y1190*$F1192","v":0},{"$f":"Asset_NoReclass!Z1190*$F1192","v":0},{"$f":"Asset_NoReclass!AA1190*$F1192","v":0},{"$f":"Asset_NoReclass!AB1190*$F1192","v":0},{"$f":"Asset_NoReclass!AC1190*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1193","v":0},{"$f":"Asset_NoReclass!U1190*$F1193","v":0},{"$f":"Asset_NoReclass!V1190*$F1193","v":0},{"$f":"Asset_NoReclass!W1190*$F1193","v":0},{"$f":"Asset_NoReclass!X1190*$F1193","v":0},{"$f":"Asset_NoReclass!Y1190*$F1193","v":0},{"$f":"Asset_NoReclass!Z1190*$F1193","v":0},{"$f":"Asset_NoReclass!AA1190*$F1193","v":0},{"$f":"Asset_NoReclass!AB1190*$F1193","v":0},{"$f":"Asset_NoReclass!AC1190*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":1.6735114215951443E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1194","v":0},{"$f":"Asset_NoReclass!U1190*$F1194","v":0},{"$f":"Asset_NoReclass!V1190*$F1194","v":0},{"$f":"Asset_NoReclass!W1190*$F1194","v":0},{"$f":"Asset_NoReclass!X1190*$F1194","v":0},{"$f":"Asset_NoReclass!Y1190*$F1194","v":0},{"$f":"Asset_NoReclass!Z1190*$F1194","v":0},{"$f":"Asset_NoReclass!AA1190*$F1194","v":0},{"$f":"Asset_NoReclass!AB1190*$F1194","v":0},{"$f":"Asset_NoReclass!AC1190*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0.98326488578404858,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1202","v":-0.11226615308616406},{"$f":"Asset_NoReclass!U1202*$F1202","v":-0.11226615308616406},{"$f":"Asset_NoReclass!V1202*$F1202","v":-0.11226615308616404},{"$f":"Asset_NoReclass!W1202*$F1202","v":-0.11226615308616401},{"$f":"Asset_NoReclass!X1202*$F1202","v":-0.11226615308616401},{"$f":"Asset_NoReclass!Y1202*$F1202","v":-0.11226615308616404},{"$f":"Asset_NoReclass!Z1202*$F1202","v":-0.11226615308616404},{"$f":"Asset_NoReclass!AA1202*$F1202","v":-0.11226615308616404},{"$f":"Asset_NoReclass!AB1202*$F1202","v":-0.11226615308616403},{"$f":"Asset_NoReclass!AC1202*$F1202","v":-0.11226615308616403}]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1204","v":0},{"$f":"Asset_NoReclass!U1202*$F1204","v":0},{"$f":"Asset_NoReclass!V1202*$F1204","v":0},{"$f":"Asset_NoReclass!W1202*$F1204","v":0},{"$f":"Asset_NoReclass!X1202*$F1204","v":0},{"$f":"Asset_NoReclass!Y1202*$F1204","v":0},{"$f":"Asset_NoReclass!Z1202*$F1204","v":0},{"$f":"Asset_NoReclass!AA1202*$F1204","v":0},{"$f":"Asset_NoReclass!AB1202*$F1204","v":0},{"$f":"Asset_NoReclass!AC1202*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1205","v":0},{"$f":"Asset_NoReclass!U1202*$F1205","v":0},{"$f":"Asset_NoReclass!V1202*$F1205","v":0},{"$f":"Asset_NoReclass!W1202*$F1205","v":0},{"$f":"Asset_NoReclass!X1202*$F1205","v":0},{"$f":"Asset_NoReclass!Y1202*$F1205","v":0},{"$f":"Asset_NoReclass!Z1202*$F1205","v":0},{"$f":"Asset_NoReclass!AA1202*$F1205","v":0},{"$f":"Asset_NoReclass!AB1202*$F1205","v":0},{"$f":"Asset_NoReclass!AC1202*$F1205","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,1.6735114215951443E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1206","v":-1.9107637439776093E-3},{"$f":"Asset_NoReclass!U1202*$F1206","v":-1.9107637439776093E-3},{"$f":"Asset_NoReclass!V1202*$F1206","v":-1.9107637439776091E-3},{"$f":"Asset_NoReclass!W1202*$F1206","v":-1.9107637439776087E-3},{"$f":"Asset_NoReclass!X1202*$F1206","v":-1.9107637439776087E-3},{"$f":"Asset_NoReclass!Y1202*$F1206","v":-1.9107637439776091E-3},{"$f":"Asset_NoReclass!Z1202*$F1206","v":-1.9107637439776091E-3},{"$f":"Asset_NoReclass!AA1202*$F1206","v":-1.9107637439776091E-3},{"$f":"Asset_NoReclass!AB1202*$F1206","v":-1.9107637439776089E-3},{"$f":"Asset_NoReclass!AC1202*$F1206","v":-1.9107637439776089E-3}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-0.11417691683014167},-0.11417691683014167,-0.11417691683014165,-0.11417691683014163,-0.11417691683014163,-0.11417691683014165,-0.11417691683014165,-0.11417691683014165,-0.11417691683014164,-0.11417691683014164]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":0},{"$f":"T1164+T1176+T1188+T1200","v":0},0,0,0,0,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":0},{"$f":"Z1164+Z1176+Z1188+Z1200","v":0},0,0,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6133076543082021,5.5010415012220379,5.3887753481358738,5.2765091950497096,5.1642430419635454,5.0519768888773813,4.9397107357912171,4.8274445827050529,4.7151784296188888,4.6029122765327246,4.4906461234465604]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5538187198880464E-2,9.3627423454902853E-2,9.1716659710925241E-2,8.980589596694763E-2,8.7895132222970018E-2,8.5984368478992407E-2,8.4073604735014795E-2,8.2162840991037184E-2,8.0252077247059572E-2,7.8341313503081961E-2,7.6430549759104349E-2]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":5.7088458415070829},{"$f":"SUM(T1212:T1221)","v":5.5946689246769408},5.4804920078467987,5.3663150910166575,5.2521381741865154,5.1379612573563733,5.0237843405262321,4.90960742369609,4.795430506865948,4.6812535900358068,4.5670766732056647]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.030778102570641E-2,3.9001501519708166E-2,3.7695222013709923E-2,3.6388942507711679E-2,3.5082663001713435E-2,3.4319996414719667E-2,3.3557329827725899E-2,3.279466324073213E-2,3.2031996653738362E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15110254471860671,0.14620566991063308,0.14130879510265945,0.13641192029468582,0.1315150454867122,0.12865602275874019,0.12579700003076819,0.12293797730279618,0.12007895457482418]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21564980373313752,0.20866110547387373,0.20167240721460994,0.19468370895534615,0.18769501069608235,0.18361468437660231,0.17953435805712226,0.17545403173764221,0.17137370541816216]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":0.40706012947745063},0.393868276904215,0.38067642433097931,0.36748457175774363,0.354292719184508,0.34659070355006216,0.33888868791561633,0.33118667228117049,0.32348465664672471]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline"]
[{"$f":"ROW()","v":1263},null,"Compression"]
[{"$f":"ROW()","v":1264},null,"Metering",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1264&\"-\"&$D$2,Asset_Splits!$A:$F,E1264,FALSE)","v":9.9021687723261254E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1264","v":4.030778102570641E-2}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable"]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":0.37120448252345267},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1267","v":0.15110254471860671}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.52977382975328613},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1268","v":0.21564980373313752}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":0.40706012947745063}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1264)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline"]
[{"$f":"ROW()","v":1275},null,"Compression"]
[{"$f":"ROW()","v":1276},null,"Metering",{"$f":"D1264","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1276&\"-\"&$D$2,Asset_Splits!$A:$F,E1276,FALSE)","v":9.9021687723261254E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1276","v":0},{"$f":"Asset_NoReclass!V1276*$F1276","v":0},{"$f":"Asset_NoReclass!W1276*$F1276","v":0},{"$f":"Asset_NoReclass!X1276*$F1276","v":0},{"$f":"Asset_NoReclass!Y1276*$F1276","v":0},{"$f":"Asset_NoReclass!Z1276*$F1276","v":0},{"$f":"Asset_NoReclass!AA1276*$F1276","v":0},{"$f":"Asset_NoReclass!AB1276*$F1276","v":0},{"$f":"Asset_NoReclass!AC1276*$F1276","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable"]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1278","v":0},{"$f":"Asset_NoReclass!V1276*$F1278","v":0},{"$f":"Asset_NoReclass!W1276*$F1278","v":0},{"$f":"Asset_NoReclass!X1276*$F1278","v":0},{"$f":"Asset_NoReclass!Y1276*$F1278","v":0},{"$f":"Asset_NoReclass!Z1276*$F1278","v":0},{"$f":"Asset_NoReclass!AA1276*$F1278","v":0},{"$f":"Asset_NoReclass!AB1276*$F1278","v":0},{"$f":"Asset_NoReclass!AC1276*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":0.37120448252345267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1279","v":0},{"$f":"Asset_NoReclass!V1276*$F1279","v":0},{"$f":"Asset_NoReclass!W1276*$F1279","v":0},{"$f":"Asset_NoReclass!X1276*$F1279","v":0},{"$f":"Asset_NoReclass!Y1276*$F1279","v":0},{"$f":"Asset_NoReclass!Z1276*$F1279","v":0},{"$f":"Asset_NoReclass!AA1276*$F1279","v":0},{"$f":"Asset_NoReclass!AB1276*$F1279","v":0},{"$f":"Asset_NoReclass!AC1276*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.52977382975328613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1280","v":0},{"$f":"Asset_NoReclass!V1276*$F1280","v":0},{"$f":"Asset_NoReclass!W1276*$F1280","v":0},{"$f":"Asset_NoReclass!X1276*$F1280","v":0},{"$f":"Asset_NoReclass!Y1276*$F1280","v":0},{"$f":"Asset_NoReclass!Z1276*$F1280","v":0},{"$f":"Asset_NoReclass!AA1276*$F1280","v":0},{"$f":"Asset_NoReclass!AB1276*$F1280","v":0},{"$f":"Asset_NoReclass!AC1276*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,9.9021687723261254E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1288","v":-1.3062795059982425E-3},{"$f":"Asset_NoReclass!V1288*$F1288","v":-1.3062795059982425E-3},{"$f":"Asset_NoReclass!W1288*$F1288","v":-1.3062795059982425E-3},{"$f":"Asset_NoReclass!X1288*$F1288","v":-1.3062795059982425E-3},{"$f":"Asset_NoReclass!Y1288*$F1288","v":-7.6266658699377027E-4},{"$f":"Asset_NoReclass!Z1288*$F1288","v":-7.6266658699377017E-4},{"$f":"Asset_NoReclass!AA1288*$F1288","v":-7.6266658699377006E-4},{"$f":"Asset_NoReclass!AB1288*$F1288","v":-7.6266658699377006E-4},{"$f":"Asset_NoReclass!AC1288*$F1288","v":-7.6266658699376995E-4}]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1290","v":0},{"$f":"Asset_NoReclass!V1288*$F1290","v":0},{"$f":"Asset_NoReclass!W1288*$F1290","v":0},{"$f":"Asset_NoReclass!X1288*$F1290","v":0},{"$f":"Asset_NoReclass!Y1288*$F1290","v":0},{"$f":"Asset_NoReclass!Z1288*$F1290","v":0},{"$f":"Asset_NoReclass!AA1288*$F1290","v":0},{"$f":"Asset_NoReclass!AB1288*$F1290","v":0},{"$f":"Asset_NoReclass!AC1288*$F1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,0.37120448252345267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1291","v":-4.8968748079736227E-3},{"$f":"Asset_NoReclass!V1288*$F1291","v":-4.8968748079736227E-3},{"$f":"Asset_NoReclass!W1288*$F1291","v":-4.8968748079736227E-3},{"$f":"Asset_NoReclass!X1288*$F1291","v":-4.8968748079736227E-3},{"$f":"Asset_NoReclass!Y1288*$F1291","v":-2.859022727972004E-3},{"$f":"Asset_NoReclass!Z1288*$F1291","v":-2.8590227279720036E-3},{"$f":"Asset_NoReclass!AA1288*$F1291","v":-2.8590227279720031E-3},{"$f":"Asset_NoReclass!AB1288*$F1291","v":-2.8590227279720031E-3},{"$f":"Asset_NoReclass!AC1288*$F1291","v":-2.8590227279720031E-3}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.52977382975328613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1292","v":-6.9886982592638012E-3},{"$f":"Asset_NoReclass!V1288*$F1292","v":-6.9886982592638012E-3},{"$f":"Asset_NoReclass!W1288*$F1292","v":-6.9886982592638012E-3},{"$f":"Asset_NoReclass!X1288*$F1292","v":-6.9886982592638012E-3},{"$f":"Asset_NoReclass!Y1288*$F1292","v":-4.0803263194800496E-3},{"$f":"Asset_NoReclass!Z1288*$F1292","v":-4.0803263194800496E-3},{"$f":"Asset_NoReclass!AA1288*$F1292","v":-4.0803263194800488E-3},{"$f":"Asset_NoReclass!AB1288*$F1292","v":-4.0803263194800488E-3},{"$f":"Asset_NoReclass!AC1288*$F1292","v":-4.0803263194800488E-3}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-1.3191852573235666E-2},-1.3191852573235666E-2,-1.3191852573235666E-2,-1.3191852573235666E-2,-7.7020156344458236E-3,-7.7020156344458236E-3,-7.7020156344458218E-3,-7.7020156344458218E-3,-7.7020156344458218E-3]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":0},0,0,0,0,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":0},{"$f":"Z1250+Z1262+Z1274+Z1286","v":0},0,0,0]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.030778102570641E-2,3.9001501519708166E-2,3.7695222013709923E-2,3.6388942507711679E-2,3.5082663001713435E-2,3.4319996414719667E-2,3.3557329827725899E-2,3.279466324073213E-2,3.2031996653738362E-2,3.1269330066744594E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15110254471860671,0.14620566991063308,0.14130879510265945,0.13641192029468582,0.1315150454867122,0.12865602275874019,0.12579700003076819,0.12293797730279618,0.12007895457482418,0.11721993184685217]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21564980373313752,0.20866110547387373,0.20167240721460994,0.19468370895534615,0.18769501069608235,0.18361468437660231,0.17953435805712226,0.17545403173764221,0.17137370541816216,0.16729337909868211]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":0.40706012947745063},{"$f":"SUM(U1298:U1307)","v":0.393868276904215},0.38067642433097931,0.36748457175774363,0.354292719184508,0.34659070355006216,0.33888868791561633,0.33118667228117049,0.32348465664672471,0.31578264101227888]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},-3.8505059389727744E-2,-3.8292154507533302E-2,-3.807924962533886E-2,-3.7866344743144417E-2,0,8.0566690942860438E-4,1.611333818857209E-3,2.4170007282858135E-3]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},0.33885057893166515,0.33697698248142277,0.33510338603118039,0.33322978958093802,0.32613979405793936,0.3190497985349407,0.31195980301194204,0.30486980748894338]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},1.8069296084575375,1.796938606196548,1.7869476039355585,1.776956601674569,1.7391490144048973,1.7013414271352256,1.6635338398655539,1.6257262525958822]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":2.107275127999475},2.0956234341704376,2.0839717403414002,2.0723200465123628,2.0652888084628369,2.0211968925795949,1.9771049766963531,1.9330130608131113]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline"]
[{"$f":"ROW()","v":1349},null,"Compression"]
[{"$f":"ROW()","v":1350},null,"Metering",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1350&\"-\"&$D$2,Asset_Splits!$A:$F,E1350,FALSE)","v":-1.8272440498209752E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1350","v":-3.8505059389727744E-2}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable"]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":0.16080035038108681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1353","v":0.33885057893166515}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":0.85747209011712289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1354","v":1.8069296084575375}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":2.107275127999475}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1350)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline"]
[{"$f":"ROW()","v":1361},null,"Compression"]
[{"$f":"ROW()","v":1362},null,"Metering",{"$f":"D1350","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1362&\"-\"&$D$2,Asset_Splits!$A:$F,E1362,FALSE)","v":-1.8272440498209752E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1362","v":0},{"$f":"Asset_NoReclass!W1362*$F1362","v":0},{"$f":"Asset_NoReclass!X1362*$F1362","v":0},{"$f":"Asset_NoReclass!Y1362*$F1362","v":0},{"$f":"Asset_NoReclass!Z1362*$F1362","v":0},{"$f":"Asset_NoReclass!AA1362*$F1362","v":0},{"$f":"Asset_NoReclass!AB1362*$F1362","v":0},{"$f":"Asset_NoReclass!AC1362*$F1362","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable"]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1364","v":0},{"$f":"Asset_NoReclass!W1362*$F1364","v":0},{"$f":"Asset_NoReclass!X1362*$F1364","v":0},{"$f":"Asset_NoReclass!Y1362*$F1364","v":0},{"$f":"Asset_NoReclass!Z1362*$F1364","v":0},{"$f":"Asset_NoReclass!AA1362*$F1364","v":0},{"$f":"Asset_NoReclass!AB1362*$F1364","v":0},{"$f":"Asset_NoReclass!AC1362*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":0.16080035038108681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1365","v":0},{"$f":"Asset_NoReclass!W1362*$F1365","v":0},{"$f":"Asset_NoReclass!X1362*$F1365","v":0},{"$f":"Asset_NoReclass!Y1362*$F1365","v":0},{"$f":"Asset_NoReclass!Z1362*$F1365","v":0},{"$f":"Asset_NoReclass!AA1362*$F1365","v":0},{"$f":"Asset_NoReclass!AB1362*$F1365","v":0},{"$f":"Asset_NoReclass!AC1362*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":0.85747209011712289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1366","v":0},{"$f":"Asset_NoReclass!W1362*$F1366","v":0},{"$f":"Asset_NoReclass!X1362*$F1366","v":0},{"$f":"Asset_NoReclass!Y1362*$F1366","v":0},{"$f":"Asset_NoReclass!Z1362*$F1366","v":0},{"$f":"Asset_NoReclass!AA1362*$F1366","v":0},{"$f":"Asset_NoReclass!AB1362*$F1366","v":0},{"$f":"Asset_NoReclass!AC1362*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,-1.8272440498209752E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1374","v":2.129048821944434E-4},{"$f":"Asset_NoReclass!W1374*$F1374","v":2.129048821944434E-4},{"$f":"Asset_NoReclass!X1374*$F1374","v":2.129048821944434E-4},{"$f":"Asset_NoReclass!Y1374*$F1374","v":8.0566690942860471E-4},{"$f":"Asset_NoReclass!Z1374*$F1374","v":8.0566690942860438E-4},{"$f":"Asset_NoReclass!AA1374*$F1374","v":8.0566690942860471E-4},{"$f":"Asset_NoReclass!AB1374*$F1374","v":8.0566690942860471E-4},{"$f":"Asset_NoReclass!AC1374*$F1374","v":8.0566690942860471E-4}]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1376","v":0},{"$f":"Asset_NoReclass!W1374*$F1376","v":0},{"$f":"Asset_NoReclass!X1374*$F1376","v":0},{"$f":"Asset_NoReclass!Y1374*$F1376","v":0},{"$f":"Asset_NoReclass!Z1374*$F1376","v":0},{"$f":"Asset_NoReclass!AA1374*$F1376","v":0},{"$f":"Asset_NoReclass!AB1374*$F1376","v":0},{"$f":"Asset_NoReclass!AC1374*$F1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,0.16080035038108681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1377","v":-1.8735964502423587E-3},{"$f":"Asset_NoReclass!W1374*$F1377","v":-1.8735964502423587E-3},{"$f":"Asset_NoReclass!X1374*$F1377","v":-1.8735964502423587E-3},{"$f":"Asset_NoReclass!Y1374*$F1377","v":-7.0899955229986825E-3},{"$f":"Asset_NoReclass!Z1374*$F1377","v":-7.0899955229986808E-3},{"$f":"Asset_NoReclass!AA1374*$F1377","v":-7.0899955229986825E-3},{"$f":"Asset_NoReclass!AB1374*$F1377","v":-7.0899955229986825E-3},{"$f":"Asset_NoReclass!AC1374*$F1377","v":-7.0899955229986825E-3}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,0.85747209011712289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1378","v":-9.9910022609894702E-3},{"$f":"Asset_NoReclass!W1374*$F1378","v":-9.9910022609894702E-3},{"$f":"Asset_NoReclass!X1374*$F1378","v":-9.9910022609894702E-3},{"$f":"Asset_NoReclass!Y1374*$F1378","v":-3.7807587269671684E-2},{"$f":"Asset_NoReclass!Z1374*$F1378","v":-3.7807587269671677E-2},{"$f":"Asset_NoReclass!AA1374*$F1378","v":-3.7807587269671684E-2},{"$f":"Asset_NoReclass!AB1374*$F1378","v":-3.7807587269671684E-2},{"$f":"Asset_NoReclass!AC1374*$F1378","v":-3.7807587269671684E-2}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-1.1651693829037385E-2},-1.1651693829037385E-2,-1.1651693829037385E-2,-4.409191588324176E-2,-4.4091915883241753E-2,-4.409191588324176E-2,-4.409191588324176E-2,-4.409191588324176E-2]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":0},0,0,0,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":0},{"$f":"Z1336+Z1348+Z1360+Z1372","v":0},0,0,0]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8505059389727744E-2,-3.8292154507533302E-2,-3.807924962533886E-2,-3.7866344743144417E-2,0,8.0566690942860438E-4,1.611333818857209E-3,2.4170007282858135E-3,3.222667637714418E-3]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33885057893166515,0.33697698248142277,0.33510338603118039,0.33322978958093802,0.32613979405793936,0.3190497985349407,0.31195980301194204,0.30486980748894338,0.29777981196594472]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8069296084575375,1.796938606196548,1.7869476039355585,1.776956601674569,1.7391490144048973,1.7013414271352256,1.6635338398655539,1.6257262525958822,1.5879186653262105]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":2.107275127999475},{"$f":"SUM(V1384:V1393)","v":2.0956234341704376},2.0839717403414002,2.0723200465123628,2.0652888084628369,2.0211968925795949,1.9771049766963531,1.9330130608131113,1.8889211449298697]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21274826665711893,0.19993242582386825,0.18711658499061756,0.18321832280331302,0.1793200606160085,0.17542179842870398,0.17152353624139946]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12057994887796286,0.11331627779484164,0.10605260671172043,0.10384317740522625,0.10163374809873207,9.9424318792237898E-2,9.7214889485743722E-2]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.72485830151171593,0.68119322839595453,0.63752815528019324,0.62424631871185587,0.61096448214351851,0.59768264557518114,0.58440080900684377]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":1.0581865170467977},0.99444193201466446,0.93069734698253126,0.91130781892039514,0.89191829085825902,0.87252876279612301,0.85313923473398701]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline"]
[{"$f":"ROW()","v":1435},null,"Compression"]
[{"$f":"ROW()","v":1436},null,"Metering",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1436&\"-\"&$D$2,Asset_Splits!$A:$F,E1436,FALSE)","v":0.2010498746958711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1436","v":0.21274826665711893}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable"]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":0.11394961751589799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1439","v":0.12057994887796286}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":0.68500050778823096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1440","v":0.72485830151171593}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":1.0581865170467977}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1436)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering",{"$f":"D1436","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1448&\"-\"&$D$2,Asset_Splits!$A:$F,E1448,FALSE)","v":0.2010498746958711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1448","v":0},{"$f":"Asset_NoReclass!X1448*$F1448","v":0},{"$f":"Asset_NoReclass!Y1448*$F1448","v":0},{"$f":"Asset_NoReclass!Z1448*$F1448","v":0},{"$f":"Asset_NoReclass!AA1448*$F1448","v":0},{"$f":"Asset_NoReclass!AB1448*$F1448","v":0},{"$f":"Asset_NoReclass!AC1448*$F1448","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1450","v":0},{"$f":"Asset_NoReclass!X1448*$F1450","v":0},{"$f":"Asset_NoReclass!Y1448*$F1450","v":0},{"$f":"Asset_NoReclass!Z1448*$F1450","v":0},{"$f":"Asset_NoReclass!AA1448*$F1450","v":0},{"$f":"Asset_NoReclass!AB1448*$F1450","v":0},{"$f":"Asset_NoReclass!AC1448*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":0.11394961751589799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1451","v":0},{"$f":"Asset_NoReclass!X1448*$F1451","v":0},{"$f":"Asset_NoReclass!Y1448*$F1451","v":0},{"$f":"Asset_NoReclass!Z1448*$F1451","v":0},{"$f":"Asset_NoReclass!AA1448*$F1451","v":0},{"$f":"Asset_NoReclass!AB1448*$F1451","v":0},{"$f":"Asset_NoReclass!AC1448*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":0.68500050778823096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1452","v":0},{"$f":"Asset_NoReclass!X1448*$F1452","v":0},{"$f":"Asset_NoReclass!Y1448*$F1452","v":0},{"$f":"Asset_NoReclass!Z1448*$F1452","v":0},{"$f":"Asset_NoReclass!AA1448*$F1452","v":0},{"$f":"Asset_NoReclass!AB1448*$F1452","v":0},{"$f":"Asset_NoReclass!AC1448*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0.2010498746958711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1460","v":-1.2815840833250689E-2},{"$f":"Asset_NoReclass!X1460*$F1460","v":-1.2815840833250689E-2},{"$f":"Asset_NoReclass!Y1460*$F1460","v":-3.8982621873045326E-3},{"$f":"Asset_NoReclass!Z1460*$F1460","v":-3.8982621873045321E-3},{"$f":"Asset_NoReclass!AA1460*$F1460","v":-3.8982621873045321E-3},{"$f":"Asset_NoReclass!AB1460*$F1460","v":-3.8982621873045321E-3},{"$f":"Asset_NoReclass!AC1460*$F1460","v":-3.8982621873045313E-3}]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1462","v":0},{"$f":"Asset_NoReclass!X1460*$F1462","v":0},{"$f":"Asset_NoReclass!Y1460*$F1462","v":0},{"$f":"Asset_NoReclass!Z1460*$F1462","v":0},{"$f":"Asset_NoReclass!AA1460*$F1462","v":0},{"$f":"Asset_NoReclass!AB1460*$F1462","v":0},{"$f":"Asset_NoReclass!AC1460*$F1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,0.11394961751589799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1463","v":-7.2636710831212193E-3},{"$f":"Asset_NoReclass!X1460*$F1463","v":-7.2636710831212193E-3},{"$f":"Asset_NoReclass!Y1460*$F1463","v":-2.2094293064941757E-3},{"$f":"Asset_NoReclass!Z1460*$F1463","v":-2.2094293064941753E-3},{"$f":"Asset_NoReclass!AA1460*$F1463","v":-2.2094293064941753E-3},{"$f":"Asset_NoReclass!AB1460*$F1463","v":-2.2094293064941753E-3},{"$f":"Asset_NoReclass!AC1460*$F1463","v":-2.2094293064941748E-3}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,0.68500050778823096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1464","v":-4.3665073115761344E-2},{"$f":"Asset_NoReclass!X1460*$F1464","v":-4.3665073115761344E-2},{"$f":"Asset_NoReclass!Y1460*$F1464","v":-1.328183656833736E-2},{"$f":"Asset_NoReclass!Z1460*$F1464","v":-1.3281836568337356E-2},{"$f":"Asset_NoReclass!AA1460*$F1464","v":-1.3281836568337356E-2},{"$f":"Asset_NoReclass!AB1460*$F1464","v":-1.3281836568337356E-2},{"$f":"Asset_NoReclass!AC1460*$F1464","v":-1.3281836568337355E-2}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-6.3744585032133261E-2},-6.3744585032133261E-2,-1.938952806213607E-2,-1.9389528062136063E-2,-1.9389528062136063E-2,-1.9389528062136063E-2,-1.938952806213606E-2]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":0},0,0,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":0},{"$f":"Z1422+Z1434+Z1446+Z1458","v":0},0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21274826665711893,0.19993242582386825,0.18711658499061756,0.18321832280331302,0.1793200606160085,0.17542179842870398,0.17152353624139946,0.16762527405409494]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12057994887796286,0.11331627779484164,0.10605260671172043,0.10384317740522625,0.10163374809873207,9.9424318792237898E-2,9.7214889485743722E-2,9.5005460179249546E-2]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72485830151171593,0.68119322839595453,0.63752815528019324,0.62424631871185587,0.61096448214351851,0.59768264557518114,0.58440080900684377,0.5711189724385064]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":1.0581865170467977},{"$f":"SUM(W1470:W1479)","v":0.99444193201466446},0.93069734698253126,0.91130781892039514,0.89191829085825902,0.87252876279612301,0.85313923473398701,0.83374970667185089]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.53369076885136024,0.50765475180932251,0.49729445075198941,0.48693414969465632,0.47657384863732322,0.46621354757999012]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.77295673183899527,0.73524816384889979,0.72024309928055485,0.70523803471220992,0.69023297014386498,0.67522790557552004]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":1.3066475006903555},1.2429029156582223,1.2175375500325443,1.1921721844068662,1.1668068187811882,1.1414414531555102]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline"]
[{"$f":"ROW()","v":1521},null,"Compression"]
[{"$f":"ROW()","v":1522},null,"Metering",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1522&\"-\"&$D$2,Asset_Splits!$A:$F,E1522,FALSE)","v":0.40844280386974263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1522","v":0.53369076885136024}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable"]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1525","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":0.59155719613025737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1526","v":0.77295673183899527}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":1.3066475006903555}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1522)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline"]
[{"$f":"ROW()","v":1533},null,"Compression"]
[{"$f":"ROW()","v":1534},null,"Metering",{"$f":"D1522","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1534&\"-\"&$D$2,Asset_Splits!$A:$F,E1534,FALSE)","v":0.40844280386974263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1534","v":0},{"$f":"Asset_NoReclass!Y1534*$F1534","v":0},{"$f":"Asset_NoReclass!Z1534*$F1534","v":0},{"$f":"Asset_NoReclass!AA1534*$F1534","v":0},{"$f":"Asset_NoReclass!AB1534*$F1534","v":0},{"$f":"Asset_NoReclass!AC1534*$F1534","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable"]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1536","v":0},{"$f":"Asset_NoReclass!Y1534*$F1536","v":0},{"$f":"Asset_NoReclass!Z1534*$F1536","v":0},{"$f":"Asset_NoReclass!AA1534*$F1536","v":0},{"$f":"Asset_NoReclass!AB1534*$F1536","v":0},{"$f":"Asset_NoReclass!AC1534*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1537","v":0},{"$f":"Asset_NoReclass!Y1534*$F1537","v":0},{"$f":"Asset_NoReclass!Z1534*$F1537","v":0},{"$f":"Asset_NoReclass!AA1534*$F1537","v":0},{"$f":"Asset_NoReclass!AB1534*$F1537","v":0},{"$f":"Asset_NoReclass!AC1534*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":0.59155719613025737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1538","v":0},{"$f":"Asset_NoReclass!Y1534*$F1538","v":0},{"$f":"Asset_NoReclass!Z1534*$F1538","v":0},{"$f":"Asset_NoReclass!AA1534*$F1538","v":0},{"$f":"Asset_NoReclass!AB1534*$F1538","v":0},{"$f":"Asset_NoReclass!AC1534*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0.40844280386974263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1546","v":-2.6036017042037733E-2},{"$f":"Asset_NoReclass!Y1546*$F1546","v":-1.0360301057333115E-2},{"$f":"Asset_NoReclass!Z1546*$F1546","v":-1.0360301057333115E-2},{"$f":"Asset_NoReclass!AA1546*$F1546","v":-1.0360301057333115E-2},{"$f":"Asset_NoReclass!AB1546*$F1546","v":-1.0360301057333115E-2},{"$f":"Asset_NoReclass!AC1546*$F1546","v":-1.0360301057333115E-2}]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1548","v":0},{"$f":"Asset_NoReclass!Y1546*$F1548","v":0},{"$f":"Asset_NoReclass!Z1546*$F1548","v":0},{"$f":"Asset_NoReclass!AA1546*$F1548","v":0},{"$f":"Asset_NoReclass!AB1546*$F1548","v":0},{"$f":"Asset_NoReclass!AC1546*$F1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1549","v":0},{"$f":"Asset_NoReclass!Y1546*$F1549","v":0},{"$f":"Asset_NoReclass!Z1546*$F1549","v":0},{"$f":"Asset_NoReclass!AA1546*$F1549","v":0},{"$f":"Asset_NoReclass!AB1546*$F1549","v":0},{"$f":"Asset_NoReclass!AC1546*$F1549","v":0}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,0.59155719613025737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1550","v":-3.7708567990095518E-2},{"$f":"Asset_NoReclass!Y1546*$F1550","v":-1.5005064568344896E-2},{"$f":"Asset_NoReclass!Z1546*$F1550","v":-1.5005064568344896E-2},{"$f":"Asset_NoReclass!AA1546*$F1550","v":-1.5005064568344896E-2},{"$f":"Asset_NoReclass!AB1546*$F1550","v":-1.5005064568344896E-2},{"$f":"Asset_NoReclass!AC1546*$F1550","v":-1.5005064568344896E-2}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-6.3744585032133247E-2},-2.536536562567801E-2,-2.536536562567801E-2,-2.536536562567801E-2,-2.536536562567801E-2,-2.536536562567801E-2]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0},0,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0},0,0,0]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53369076885136024,0.50765475180932251,0.49729445075198941,0.48693414969465632,0.47657384863732322,0.46621354757999012,0.45585324652265702]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77295673183899527,0.73524816384889979,0.72024309928055485,0.70523803471220992,0.69023297014386498,0.67522790557552004,0.6602228410071751]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":1.3066475006903555},{"$f":"SUM(X1556:X1565)","v":1.2429029156582223},1.2175375500325443,1.1921721844068662,1.1668068187811882,1.1414414531555102,1.1160760875298321]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3296916716974174,1.303097838263469,1.2765040048295206,1.2499101713955723,1.2233163379616239]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.3506642066420663E-4,-1.3236509225092249E-4,-1.2966376383763834E-4,-1.269624354243542E-4,-1.2426110701107006E-4]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.17828170448339484,0.17471607039372694,0.17115043630405904,0.16758480221439115,0.16401916812472325]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4169190941697414,2.3685807122863465,2.3202423304029516,2.2719039485195567,2.2235655666361618]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":3.9247574039298891},3.8462622558512916,3.7677671077726935,3.6892719596940955,3.6107768116154979]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline"]
[{"$f":"ROW()","v":1607},null,"Compression"]
[{"$f":"ROW()","v":1608},null,"Metering",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1608&\"-\"&$D$2,Asset_Splits!$A:$F,E1608,FALSE)","v":0.33879588847096309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1608","v":1.3296916716974174}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable"]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":-3.4413953975591865E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1610","v":-1.3506642066420663E-4}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":4.5424897932514252E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1611","v":0.17828170448339484}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0.61581362755049829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1612","v":2.4169190941697414}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":3.9247574039298891}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1608)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering",{"$f":"D1608","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1620&\"-\"&$D$2,Asset_Splits!$A:$F,E1620,FALSE)","v":0.33879588847096309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1620","v":0},{"$f":"Asset_NoReclass!Z1620*$F1620","v":0},{"$f":"Asset_NoReclass!AA1620*$F1620","v":0},{"$f":"Asset_NoReclass!AB1620*$F1620","v":0},{"$f":"Asset_NoReclass!AC1620*$F1620","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":-3.4413953975591865E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1622","v":0},{"$f":"Asset_NoReclass!Z1620*$F1622","v":0},{"$f":"Asset_NoReclass!AA1620*$F1622","v":0},{"$f":"Asset_NoReclass!AB1620*$F1622","v":0},{"$f":"Asset_NoReclass!AC1620*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":4.5424897932514252E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1623","v":0},{"$f":"Asset_NoReclass!Z1620*$F1623","v":0},{"$f":"Asset_NoReclass!AA1620*$F1623","v":0},{"$f":"Asset_NoReclass!AB1620*$F1623","v":0},{"$f":"Asset_NoReclass!AC1620*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0.61581362755049829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1624","v":0},{"$f":"Asset_NoReclass!Z1620*$F1624","v":0},{"$f":"Asset_NoReclass!AA1620*$F1624","v":0},{"$f":"Asset_NoReclass!AB1620*$F1624","v":0},{"$f":"Asset_NoReclass!AC1620*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0.33879588847096309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1632","v":-2.659383343394835E-2},{"$f":"Asset_NoReclass!Z1632*$F1632","v":-2.659383343394835E-2},{"$f":"Asset_NoReclass!AA1632*$F1632","v":-2.6593833433948357E-2},{"$f":"Asset_NoReclass!AB1632*$F1632","v":-2.6593833433948357E-2},{"$f":"Asset_NoReclass!AC1632*$F1632","v":-2.6593833433948357E-2}]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,-3.4413953975591865E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1634","v":2.7013284132841329E-6},{"$f":"Asset_NoReclass!Z1632*$F1634","v":2.7013284132841329E-6},{"$f":"Asset_NoReclass!AA1632*$F1634","v":2.7013284132841333E-6},{"$f":"Asset_NoReclass!AB1632*$F1634","v":2.7013284132841333E-6},{"$f":"Asset_NoReclass!AC1632*$F1634","v":2.7013284132841333E-6}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,4.5424897932514252E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1635","v":-3.5656340896678971E-3},{"$f":"Asset_NoReclass!Z1632*$F1635","v":-3.5656340896678971E-3},{"$f":"Asset_NoReclass!AA1632*$F1635","v":-3.5656340896678979E-3},{"$f":"Asset_NoReclass!AB1632*$F1635","v":-3.5656340896678979E-3},{"$f":"Asset_NoReclass!AC1632*$F1635","v":-3.5656340896678979E-3}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0.61581362755049829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1636","v":-4.8338381883394836E-2},{"$f":"Asset_NoReclass!Z1632*$F1636","v":-4.8338381883394836E-2},{"$f":"Asset_NoReclass!AA1632*$F1636","v":-4.8338381883394843E-2},{"$f":"Asset_NoReclass!AB1632*$F1636","v":-4.8338381883394843E-2},{"$f":"Asset_NoReclass!AC1632*$F1636","v":-4.8338381883394843E-2}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-7.8495148078597796E-2},-7.8495148078597796E-2,-7.849514807859781E-2,-7.849514807859781E-2,-7.849514807859781E-2]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3296916716974174,1.303097838263469,1.2765040048295206,1.2499101713955723,1.2233163379616239,1.1967225045276755]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3506642066420663E-4,-1.3236509225092249E-4,-1.2966376383763834E-4,-1.269624354243542E-4,-1.2426110701107006E-4,-1.2155977859778593E-4]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17828170448339484,0.17471607039372694,0.17115043630405904,0.16758480221439115,0.16401916812472325,0.16045353403505536]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4169190941697414,2.3685807122863465,2.3202423304029516,2.2719039485195567,2.2235655666361618,2.1752271847527669]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":3.9247574039298891},{"$f":"SUM(Y1642:Y1651)","v":3.8462622558512916},3.7677671077726935,3.6892719596940955,3.6107768116154979,3.5322816635368999]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4980032724954535,3.4208139258089241,3.3436245791223946,3.2664352324358652]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-7.0144630785704416E-5,-1.4028926157140883E-4,-2.1043389235711325E-4]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":3.4980032724954535},3.4207437811781385,3.343484289860823,3.266224798543508]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline"]
[{"$f":"ROW()","v":1693},null,"Compression"]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1694","v":3.4980032724954535}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable"]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":3.4980032724954535}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1694)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1706&\"-\"&$D$2,Asset_Splits!$A:$F,E1706,FALSE)","v":0.99909209043976732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1706","v":0},{"$f":"Asset_NoReclass!AA1706*$F1706","v":0},{"$f":"Asset_NoReclass!AB1706*$F1706","v":0},{"$f":"Asset_NoReclass!AC1706*$F1706","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1708","v":0},{"$f":"Asset_NoReclass!AA1706*$F1708","v":0},{"$f":"Asset_NoReclass!AB1706*$F1708","v":0},{"$f":"Asset_NoReclass!AC1706*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":9.0790956023268157E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1709","v":0},{"$f":"Asset_NoReclass!AA1706*$F1709","v":0},{"$f":"Asset_NoReclass!AB1706*$F1709","v":0},{"$f":"Asset_NoReclass!AC1706*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1710","v":0},{"$f":"Asset_NoReclass!AA1706*$F1710","v":0},{"$f":"Asset_NoReclass!AB1706*$F1710","v":0},{"$f":"Asset_NoReclass!AC1706*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0.99909209043976732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1718","v":-7.7189346686529589E-2},{"$f":"Asset_NoReclass!AA1718*$F1718","v":-7.7189346686529589E-2},{"$f":"Asset_NoReclass!AB1718*$F1718","v":-7.7189346686529589E-2},{"$f":"Asset_NoReclass!AC1718*$F1718","v":-7.7189346686529589E-2}]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1720","v":0},{"$f":"Asset_NoReclass!AA1718*$F1720","v":0},{"$f":"Asset_NoReclass!AB1718*$F1720","v":0},{"$f":"Asset_NoReclass!AC1718*$F1720","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,9.0790956023268157E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1721","v":-7.0144630785704416E-5},{"$f":"Asset_NoReclass!AA1718*$F1721","v":-7.0144630785704416E-5},{"$f":"Asset_NoReclass!AB1718*$F1721","v":-7.0144630785704416E-5},{"$f":"Asset_NoReclass!AC1718*$F1721","v":-7.0144630785704416E-5}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1722","v":0},{"$f":"Asset_NoReclass!AA1718*$F1722","v":0},{"$f":"Asset_NoReclass!AB1718*$F1722","v":0},{"$f":"Asset_NoReclass!AC1718*$F1722","v":0}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-7.7259491317315299E-2},-7.7259491317315299E-2,-7.7259491317315299E-2,-7.7259491317315299E-2]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4980032724954535,3.4208139258089241,3.3436245791223946,3.2664352324358652,3.1892458857493358]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-7.0144630785704416E-5,-1.4028926157140883E-4,-2.1043389235711325E-4,-2.8057852314281766E-4]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":3.4980032724954535},{"$f":"SUM(Z1728:Z1737)","v":3.4207437811781385},3.343484289860823,3.266224798543508,3.188965307226193]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6673145600639856,3.6120390697755882,3.5567635794871908]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.2669286245960906E-3,-4.5338572491921813E-3]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":3.6673145600639856},3.6097721411509922,3.5522297222379988]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline"]
[{"$f":"ROW()","v":1779},null,"Compression"]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1780","v":3.6673145600639856}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable"]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":3.6673145600639856}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1780)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1792&\"-\"&$D$2,Asset_Splits!$A:$F,E1792,FALSE)","v":0.96060421742047764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1792","v":0},{"$f":"Asset_NoReclass!AB1792*$F1792","v":0},{"$f":"Asset_NoReclass!AC1792*$F1792","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1794","v":0},{"$f":"Asset_NoReclass!AB1792*$F1794","v":0},{"$f":"Asset_NoReclass!AC1792*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":3.9395782579522309E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1795","v":0},{"$f":"Asset_NoReclass!AB1792*$F1795","v":0},{"$f":"Asset_NoReclass!AC1792*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1796","v":0},{"$f":"Asset_NoReclass!AB1792*$F1796","v":0},{"$f":"Asset_NoReclass!AC1792*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0.96060421742047764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1804","v":-5.5275490288397566E-2},{"$f":"Asset_NoReclass!AB1804*$F1804","v":-5.5275490288397566E-2},{"$f":"Asset_NoReclass!AC1804*$F1804","v":-5.5275490288397573E-2}]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1806","v":0},{"$f":"Asset_NoReclass!AB1804*$F1806","v":0},{"$f":"Asset_NoReclass!AC1804*$F1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,3.9395782579522309E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1807","v":-2.2669286245960906E-3},{"$f":"Asset_NoReclass!AB1804*$F1807","v":-2.2669286245960906E-3},{"$f":"Asset_NoReclass!AC1804*$F1807","v":-2.2669286245960911E-3}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1808","v":0},{"$f":"Asset_NoReclass!AB1804*$F1808","v":0},{"$f":"Asset_NoReclass!AC1804*$F1808","v":0}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-5.7542418912993658E-2},-5.7542418912993658E-2,-5.7542418912993665E-2]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6673145600639856,3.6120390697755882,3.5567635794871908,3.5014880891987934]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.2669286245960906E-3,-4.5338572491921813E-3,-6.8007858737882728E-3]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":3.6673145600639856},{"$f":"SUM(AA1814:AA1823)","v":3.6097721411509922},3.5522297222379988,3.494687303325005]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0,0]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9235557927791396,6.9053252774086555]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":6.9235557927791396},6.9053252774086555]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline"]
[{"$f":"ROW()","v":1865},null,"Compression"]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1866","v":6.9235557927791396}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable"]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":6.9235557927791396}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1866)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1878&\"-\"&$D$2,Asset_Splits!$A:$F,E1878,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1878","v":0},{"$f":"Asset_NoReclass!AC1878*$F1878","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1880","v":0},{"$f":"Asset_NoReclass!AC1878*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1881","v":0},{"$f":"Asset_NoReclass!AC1878*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1882","v":0},{"$f":"Asset_NoReclass!AC1878*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":0}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1890","v":-1.8230515370484479E-2},{"$f":"Asset_NoReclass!AC1890*$F1890","v":-1.8230515370484486E-2}]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1892","v":0},{"$f":"Asset_NoReclass!AC1890*$F1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1893","v":0},{"$f":"Asset_NoReclass!AC1890*$F1893","v":0}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1894","v":0},{"$f":"Asset_NoReclass!AC1890*$F1894","v":0}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-1.8230515370484479E-2},-1.8230515370484486E-2]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0},0,0]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9235557927791396,6.9053252774086555,6.8870947620381706]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":6.9235557927791396},{"$f":"SUM(AB1900:AB1909)","v":6.9053252774086555},6.8870947620381706]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},0]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4032617856250775]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},5.4032617856250775]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline"]
[{"$f":"ROW()","v":1951},null,"Compression"]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1952","v":5.4032617856250775}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable"]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":5.4032617856250775}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1952)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1964&\"-\"&$D$2,Asset_Splits!$A:$F,E1964,FALSE)","v":0.95688265963674002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1964","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":4.3117340363260023E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":0}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0.95688265963674002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1976","v":-1.331362621046933E-2}]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1978","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,4.3117340363260023E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1979","v":-5.9991488716490155E-4}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1980","v":0}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-1.3913541097634232E-2}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":0},0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4032617856250775,5.3899481594146081]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.9991488716490155E-4]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":5.4032617856250775},{"$f":"SUM(AC1986:AC1995)","v":5.3893482445274437}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline"]
[{"$f":"ROW()","v":2037},null,"Compression"]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2038","v":8.2672065038249976}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable"]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":8.2672065038249976}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2038)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2050&\"-\"&$D$2,Asset_Splits!$A:$F,E2050,FALSE)","v":0.97767277582377232}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":2.2327224176227647E-2}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":0}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0.97767277582377232]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,2.2327224176227647E-2]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2672065038249976]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":8.2672065038249976}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"RegDepOther","index":16,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Depreciable"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]RegDepOther"},null,null,"Other"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2019]"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2019]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2019]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2019]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2019]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2019]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0.32306744345959848,0.31045807650875057,0.29784870955790266,0.28523934260705475,0.27262997565620684,0.26002060870535892,0.24961978435714458,0.23397097757057922,0.22357015322236487,0.21316932887415052,0.20276850452593617,0.19263007929963935,0.18249165407334253,0.17235322884704571,0.16221480362074889]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},2.8985803620914647,2.7854483701125097,2.6723163781335546,2.5591843861545995,2.4460523941756445,2.3329204021966894,2.2396035861088217,2.0992015587303663,2.0058847426424986,1.9125679265546311,1.8192511104667637,1.7282885549434255,1.6373259994200873,1.5463634438967491,1.4554008883734109]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},1.6612021257779681,1.596365177309397,1.5315282288408258,1.4666912803722547,1.4018543319036836,1.3370173834351124,1.2835366880977079,1.2030710403637479,1.1495903450263434,1.0961096496889389,1.0426289543515344,0.99049750663395764,0.93836605891638092,0.8862346111988042,0.83410316348122748]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":4.882849931329031},4.6922716239306572,4.5016933165322834,4.3111150091339088,4.120536701735535,3.9299583943371608,3.7727600585636742,3.5362435766646936,3.3790452408912071,3.2218469051177205,3.064648569344234,2.9114161408770225,2.758183712409811,2.604951283942599,2.451718855475387]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline"]
[{"$f":"ROW()","v":747},null,"Compression"]
[{"$f":"ROW()","v":748},null,"Metering"]
[{"$f":"ROW()","v":749},null,"Other Depreciable",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D749&\"-\"&$D$2,Asset_Splits!$A:$F,E749,FALSE)","v":6.6163705213783786E-2},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F749","v":0.32306744345959848}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0.5936247074672063},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F750","v":2.8985803620914647}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":0.34021158731900986},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F752","v":1.6612021257779681}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":4.882849931329031}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N749)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline"]
[{"$f":"ROW()","v":759},null,"Compression"]
[{"$f":"ROW()","v":760},null,"Metering"]
[{"$f":"ROW()","v":761},null,"Other Depreciable",{"$f":"D749","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D761&\"-\"&$D$2,Asset_Splits!$A:$F,E761,FALSE)","v":6.6163705213783786E-2},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F761","v":0},{"$f":"Asset_NoReclass!P761*$F761","v":0},{"$f":"Asset_NoReclass!Q761*$F761","v":0},{"$f":"Asset_NoReclass!R761*$F761","v":0},{"$f":"Asset_NoReclass!S761*$F761","v":0},{"$f":"Asset_NoReclass!T761*$F761","v":0},{"$f":"Asset_NoReclass!U761*$F761","v":-5.2479824383510143E-3},{"$f":"Asset_NoReclass!V761*$F761","v":0},{"$f":"Asset_NoReclass!W761*$F761","v":0},{"$f":"Asset_NoReclass!X761*$F761","v":0},{"$f":"Asset_NoReclass!Y761*$F761","v":0},{"$f":"Asset_NoReclass!Z761*$F761","v":0},{"$f":"Asset_NoReclass!AA761*$F761","v":0},{"$f":"Asset_NoReclass!AB761*$F761","v":0},{"$f":"Asset_NoReclass!AC761*$F761","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0.5936247074672063},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F762","v":0},{"$f":"Asset_NoReclass!P761*$F762","v":0},{"$f":"Asset_NoReclass!Q761*$F762","v":0},{"$f":"Asset_NoReclass!R761*$F762","v":0},{"$f":"Asset_NoReclass!S761*$F762","v":0},{"$f":"Asset_NoReclass!T761*$F762","v":0},{"$f":"Asset_NoReclass!U761*$F762","v":-4.7085211290587521E-2},{"$f":"Asset_NoReclass!V761*$F762","v":0},{"$f":"Asset_NoReclass!W761*$F762","v":0},{"$f":"Asset_NoReclass!X761*$F762","v":0},{"$f":"Asset_NoReclass!Y761*$F762","v":0},{"$f":"Asset_NoReclass!Z761*$F762","v":0},{"$f":"Asset_NoReclass!AA761*$F762","v":0},{"$f":"Asset_NoReclass!AB761*$F762","v":0},{"$f":"Asset_NoReclass!AC761*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F763","v":0},{"$f":"Asset_NoReclass!P761*$F763","v":0},{"$f":"Asset_NoReclass!Q761*$F763","v":0},{"$f":"Asset_NoReclass!R761*$F763","v":0},{"$f":"Asset_NoReclass!S761*$F763","v":0},{"$f":"Asset_NoReclass!T761*$F763","v":0},{"$f":"Asset_NoReclass!U761*$F763","v":0},{"$f":"Asset_NoReclass!V761*$F763","v":0},{"$f":"Asset_NoReclass!W761*$F763","v":0},{"$f":"Asset_NoReclass!X761*$F763","v":0},{"$f":"Asset_NoReclass!Y761*$F763","v":0},{"$f":"Asset_NoReclass!Z761*$F763","v":0},{"$f":"Asset_NoReclass!AA761*$F763","v":0},{"$f":"Asset_NoReclass!AB761*$F763","v":0},{"$f":"Asset_NoReclass!AC761*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":0.34021158731900986},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F764","v":0},{"$f":"Asset_NoReclass!P761*$F764","v":0},{"$f":"Asset_NoReclass!Q761*$F764","v":0},{"$f":"Asset_NoReclass!R761*$F764","v":0},{"$f":"Asset_NoReclass!S761*$F764","v":0},{"$f":"Asset_NoReclass!T761*$F764","v":0},{"$f":"Asset_NoReclass!U761*$F764","v":-2.69849523965555E-2},{"$f":"Asset_NoReclass!V761*$F764","v":0},{"$f":"Asset_NoReclass!W761*$F764","v":0},{"$f":"Asset_NoReclass!X761*$F764","v":0},{"$f":"Asset_NoReclass!Y761*$F764","v":0},{"$f":"Asset_NoReclass!Z761*$F764","v":0},{"$f":"Asset_NoReclass!AA761*$F764","v":0},{"$f":"Asset_NoReclass!AB761*$F764","v":0},{"$f":"Asset_NoReclass!AC761*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},-7.9318146125494038E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":0}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,6.6163705213783786E-2,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F773","v":-1.2609366950847906E-2},{"$f":"Asset_NoReclass!P773*$F773","v":-1.2609366950847906E-2},{"$f":"Asset_NoReclass!Q773*$F773","v":-1.2609366950847906E-2},{"$f":"Asset_NoReclass!R773*$F773","v":-1.2609366950847906E-2},{"$f":"Asset_NoReclass!S773*$F773","v":-1.2609366950847906E-2},{"$f":"Asset_NoReclass!T773*$F773","v":-1.0400824348214356E-2},{"$f":"Asset_NoReclass!U773*$F773","v":-1.0400824348214356E-2},{"$f":"Asset_NoReclass!V773*$F773","v":-1.0400824348214356E-2},{"$f":"Asset_NoReclass!W773*$F773","v":-1.0400824348214356E-2},{"$f":"Asset_NoReclass!X773*$F773","v":-1.0400824348214358E-2},{"$f":"Asset_NoReclass!Y773*$F773","v":-1.0138425226296809E-2},{"$f":"Asset_NoReclass!Z773*$F773","v":-1.0138425226296811E-2},{"$f":"Asset_NoReclass!AA773*$F773","v":-1.0138425226296811E-2},{"$f":"Asset_NoReclass!AB773*$F773","v":-1.0138425226296812E-2},{"$f":"Asset_NoReclass!AC773*$F773","v":-1.0138425226296812E-2}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0.5936247074672063,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F774","v":-0.11313199197895525},{"$f":"Asset_NoReclass!P773*$F774","v":-0.11313199197895525},{"$f":"Asset_NoReclass!Q773*$F774","v":-0.11313199197895525},{"$f":"Asset_NoReclass!R773*$F774","v":-0.11313199197895525},{"$f":"Asset_NoReclass!S773*$F774","v":-0.11313199197895525},{"$f":"Asset_NoReclass!T773*$F774","v":-9.3316816087867543E-2},{"$f":"Asset_NoReclass!U773*$F774","v":-9.3316816087867543E-2},{"$f":"Asset_NoReclass!V773*$F774","v":-9.3316816087867543E-2},{"$f":"Asset_NoReclass!W773*$F774","v":-9.3316816087867543E-2},{"$f":"Asset_NoReclass!X773*$F774","v":-9.3316816087867557E-2},{"$f":"Asset_NoReclass!Y773*$F774","v":-9.0962555523338193E-2},{"$f":"Asset_NoReclass!Z773*$F774","v":-9.0962555523338207E-2},{"$f":"Asset_NoReclass!AA773*$F774","v":-9.0962555523338207E-2},{"$f":"Asset_NoReclass!AB773*$F774","v":-9.096255552333822E-2},{"$f":"Asset_NoReclass!AC773*$F774","v":-9.096255552333822E-2}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F775","v":0},{"$f":"Asset_NoReclass!P773*$F775","v":0},{"$f":"Asset_NoReclass!Q773*$F775","v":0},{"$f":"Asset_NoReclass!R773*$F775","v":0},{"$f":"Asset_NoReclass!S773*$F775","v":0},{"$f":"Asset_NoReclass!T773*$F775","v":0},{"$f":"Asset_NoReclass!U773*$F775","v":0},{"$f":"Asset_NoReclass!V773*$F775","v":0},{"$f":"Asset_NoReclass!W773*$F775","v":0},{"$f":"Asset_NoReclass!X773*$F775","v":0},{"$f":"Asset_NoReclass!Y773*$F775","v":0},{"$f":"Asset_NoReclass!Z773*$F775","v":0},{"$f":"Asset_NoReclass!AA773*$F775","v":0},{"$f":"Asset_NoReclass!AB773*$F775","v":0},{"$f":"Asset_NoReclass!AC773*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,0.34021158731900986,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F776","v":-6.4836948468571118E-2},{"$f":"Asset_NoReclass!P773*$F776","v":-6.4836948468571118E-2},{"$f":"Asset_NoReclass!Q773*$F776","v":-6.4836948468571118E-2},{"$f":"Asset_NoReclass!R773*$F776","v":-6.4836948468571118E-2},{"$f":"Asset_NoReclass!S773*$F776","v":-6.4836948468571118E-2},{"$f":"Asset_NoReclass!T773*$F776","v":-5.3480695337404502E-2},{"$f":"Asset_NoReclass!U773*$F776","v":-5.3480695337404502E-2},{"$f":"Asset_NoReclass!V773*$F776","v":-5.3480695337404502E-2},{"$f":"Asset_NoReclass!W773*$F776","v":-5.3480695337404502E-2},{"$f":"Asset_NoReclass!X773*$F776","v":-5.3480695337404509E-2},{"$f":"Asset_NoReclass!Y773*$F776","v":-5.2131447717576739E-2},{"$f":"Asset_NoReclass!Z773*$F776","v":-5.2131447717576752E-2},{"$f":"Asset_NoReclass!AA773*$F776","v":-5.2131447717576752E-2},{"$f":"Asset_NoReclass!AB773*$F776","v":-5.2131447717576759E-2},{"$f":"Asset_NoReclass!AC773*$F776","v":-5.2131447717576759E-2}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.19057830739837428},-0.19057830739837428,-0.19057830739837428,-0.19057830739837428,-0.19057830739837428,-0.15719833577348641,-0.15719833577348641,-0.15719833577348641,-0.15719833577348641,-0.15719833577348644,-0.15323242846721175,-0.15323242846721177,-0.15323242846721177,-0.1532324284672118,-0.1532324284672118]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":0},0,0,0,0,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":0},{"$f":"T734+T746+T758+T770","v":0},0,0,0,0,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":0},{"$f":"Z734+Z746+Z758+Z770","v":0},0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.32306744345959848,0.31045807650875057,0.29784870955790266,0.28523934260705475,0.27262997565620684,0.26002060870535892,0.24961978435714458,0.23397097757057922,0.22357015322236487,0.21316932887415052,0.20276850452593617,0.19263007929963935,0.18249165407334253,0.17235322884704571,0.16221480362074889,0.15207637839445207]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,2.8985803620914647,2.7854483701125097,2.6723163781335546,2.5591843861545995,2.4460523941756445,2.3329204021966894,2.2396035861088217,2.0992015587303663,2.0058847426424986,1.9125679265546311,1.8192511104667637,1.7282885549434255,1.6373259994200873,1.5463634438967491,1.4554008883734109,1.3644383328500727]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,1.6612021257779681,1.596365177309397,1.5315282288408258,1.4666912803722547,1.4018543319036836,1.3370173834351124,1.2835366880977079,1.2030710403637479,1.1495903450263434,1.0961096496889389,1.0426289543515344,0.99049750663395764,0.93836605891638092,0.8862346111988042,0.83410316348122748,0.78197171576365077]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":4.882849931329031},{"$f":"SUM(O782:O791)","v":4.6922716239306572},4.5016933165322834,4.3111150091339088,4.120536701735535,3.9299583943371608,3.7727600585636742,3.5362435766646936,3.3790452408912071,3.2218469051177205,3.064648569344234,2.9114161408770225,2.758183712409811,2.604951283942599,2.451718855475387,2.2984864270081755]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":0}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0.39098057908508976,0.33499040894367504,0.27900023880226033,0.22301006866084558,0.16701989851943083,-0.58252421278842925,-0.62369403241724042,-0.76969552064074842,-0.86005251464741617,-0.86647635689816349,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0.664165887366579,0.56905435747218636,0.47394282757779371,0.37883129768340107,0.28371976778900843,-0.98954457432256482,-1.0594805027271839,-1.3074959110876685,-1.4609869955928008,-1.4718992943539164,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":1.0551464664516688},0.9040447664158614,0.75294306638005404,0.60184136634424668,0.45073966630843926,-1.572068787110994,-1.6831745351444243,-2.077191431728417,-2.321039510240217,-2.3383756512520799,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline"]
[{"$f":"ROW()","v":833},null,"Compression"]
[{"$f":"ROW()","v":834},null,"Metering"]
[{"$f":"ROW()","v":835},null,"Other Depreciable",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D835&\"-\"&$D$2,Asset_Splits!$A:$F,E835,FALSE)","v":0.37054626207479102},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F835","v":0.39098057908508976}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0.62945373792520898},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F836","v":0.664165887366579}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F838","v":0}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":1.0551464664516688}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O835)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline"]
[{"$f":"ROW()","v":845},null,"Compression"]
[{"$f":"ROW()","v":846},null,"Metering"]
[{"$f":"ROW()","v":847},null,"Other Depreciable",{"$f":"D835","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D847&\"-\"&$D$2,Asset_Splits!$A:$F,E847,FALSE)","v":0.37054626207479102},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F847","v":0},{"$f":"Asset_NoReclass!Q847*$F847","v":0},{"$f":"Asset_NoReclass!R847*$F847","v":0},{"$f":"Asset_NoReclass!S847*$F847","v":0},{"$f":"Asset_NoReclass!T847*$F847","v":-0.7431202690571127},{"$f":"Asset_NoReclass!U847*$F847","v":-3.4745977378063835E-2},{"$f":"Asset_NoReclass!V847*$F847","v":-0.13957764597276062},{"$f":"Asset_NoReclass!W847*$F847","v":-8.3933151755920379E-2},{"$f":"Asset_NoReclass!X847*$F847","v":0},{"$f":"Asset_NoReclass!Y847*$F847","v":0},{"$f":"Asset_NoReclass!Z847*$F847","v":0},{"$f":"Asset_NoReclass!AA847*$F847","v":0},{"$f":"Asset_NoReclass!AB847*$F847","v":0},{"$f":"Asset_NoReclass!AC847*$F847","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0.62945373792520898},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F848","v":0},{"$f":"Asset_NoReclass!Q847*$F848","v":0},{"$f":"Asset_NoReclass!R847*$F848","v":0},{"$f":"Asset_NoReclass!S847*$F848","v":0},{"$f":"Asset_NoReclass!T847*$F848","v":-1.2623520433504576},{"$f":"Asset_NoReclass!U847*$F848","v":-5.9023629643503446E-2},{"$f":"Asset_NoReclass!V847*$F848","v":-0.23710310959936898},{"$f":"Asset_NoReclass!W847*$F848","v":-0.14257878574401672},{"$f":"Asset_NoReclass!X847*$F848","v":0},{"$f":"Asset_NoReclass!Y847*$F848","v":0},{"$f":"Asset_NoReclass!Z847*$F848","v":0},{"$f":"Asset_NoReclass!AA847*$F848","v":0},{"$f":"Asset_NoReclass!AB847*$F848","v":0},{"$f":"Asset_NoReclass!AC847*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F849","v":0},{"$f":"Asset_NoReclass!Q847*$F849","v":0},{"$f":"Asset_NoReclass!R847*$F849","v":0},{"$f":"Asset_NoReclass!S847*$F849","v":0},{"$f":"Asset_NoReclass!T847*$F849","v":0},{"$f":"Asset_NoReclass!U847*$F849","v":0},{"$f":"Asset_NoReclass!V847*$F849","v":0},{"$f":"Asset_NoReclass!W847*$F849","v":0},{"$f":"Asset_NoReclass!X847*$F849","v":0},{"$f":"Asset_NoReclass!Y847*$F849","v":0},{"$f":"Asset_NoReclass!Z847*$F849","v":0},{"$f":"Asset_NoReclass!AA847*$F849","v":0},{"$f":"Asset_NoReclass!AB847*$F849","v":0},{"$f":"Asset_NoReclass!AC847*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F850","v":0},{"$f":"Asset_NoReclass!Q847*$F850","v":0},{"$f":"Asset_NoReclass!R847*$F850","v":0},{"$f":"Asset_NoReclass!S847*$F850","v":0},{"$f":"Asset_NoReclass!T847*$F850","v":0},{"$f":"Asset_NoReclass!U847*$F850","v":0},{"$f":"Asset_NoReclass!V847*$F850","v":0},{"$f":"Asset_NoReclass!W847*$F850","v":0},{"$f":"Asset_NoReclass!X847*$F850","v":0},{"$f":"Asset_NoReclass!Y847*$F850","v":0},{"$f":"Asset_NoReclass!Z847*$F850","v":0},{"$f":"Asset_NoReclass!AA847*$F850","v":0},{"$f":"Asset_NoReclass!AB847*$F850","v":0},{"$f":"Asset_NoReclass!AC847*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":-2.0054723124075702},-9.3769607021567281E-2,-0.3766807555721296,-0.22651193749993709,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":0}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0.37054626207479102,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F859","v":-5.5990170141414747E-2},{"$f":"Asset_NoReclass!Q859*$F859","v":-5.5990170141414747E-2},{"$f":"Asset_NoReclass!R859*$F859","v":-5.5990170141414747E-2},{"$f":"Asset_NoReclass!S859*$F859","v":-5.5990170141414747E-2},{"$f":"Asset_NoReclass!T859*$F859","v":-6.4238422507473351E-3},{"$f":"Asset_NoReclass!U859*$F859","v":-6.4238422507473351E-3},{"$f":"Asset_NoReclass!V859*$F859","v":-6.4238422507473351E-3},{"$f":"Asset_NoReclass!W859*$F859","v":-6.4238422507473343E-3},{"$f":"Asset_NoReclass!X859*$F859","v":-6.4238422507473343E-3},{"$f":"Asset_NoReclass!Y859*$F859","v":0.86647635689816349},{"$f":"Asset_NoReclass!Z859*$F859","v":0},{"$f":"Asset_NoReclass!AA859*$F859","v":0},{"$f":"Asset_NoReclass!AB859*$F859","v":0},{"$f":"Asset_NoReclass!AC859*$F859","v":0}]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0.62945373792520898,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F860","v":-9.5111529894392643E-2},{"$f":"Asset_NoReclass!Q859*$F860","v":-9.5111529894392643E-2},{"$f":"Asset_NoReclass!R859*$F860","v":-9.5111529894392643E-2},{"$f":"Asset_NoReclass!S859*$F860","v":-9.5111529894392643E-2},{"$f":"Asset_NoReclass!T859*$F860","v":-1.0912298761115706E-2},{"$f":"Asset_NoReclass!U859*$F860","v":-1.0912298761115706E-2},{"$f":"Asset_NoReclass!V859*$F860","v":-1.0912298761115706E-2},{"$f":"Asset_NoReclass!W859*$F860","v":-1.0912298761115704E-2},{"$f":"Asset_NoReclass!X859*$F860","v":-1.0912298761115704E-2},{"$f":"Asset_NoReclass!Y859*$F860","v":1.4718992943539169},{"$f":"Asset_NoReclass!Z859*$F860","v":0},{"$f":"Asset_NoReclass!AA859*$F860","v":0},{"$f":"Asset_NoReclass!AB859*$F860","v":0},{"$f":"Asset_NoReclass!AC859*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F861","v":0},{"$f":"Asset_NoReclass!Q859*$F861","v":0},{"$f":"Asset_NoReclass!R859*$F861","v":0},{"$f":"Asset_NoReclass!S859*$F861","v":0},{"$f":"Asset_NoReclass!T859*$F861","v":0},{"$f":"Asset_NoReclass!U859*$F861","v":0},{"$f":"Asset_NoReclass!V859*$F861","v":0},{"$f":"Asset_NoReclass!W859*$F861","v":0},{"$f":"Asset_NoReclass!X859*$F861","v":0},{"$f":"Asset_NoReclass!Y859*$F861","v":0},{"$f":"Asset_NoReclass!Z859*$F861","v":0},{"$f":"Asset_NoReclass!AA859*$F861","v":0},{"$f":"Asset_NoReclass!AB859*$F861","v":0},{"$f":"Asset_NoReclass!AC859*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F862","v":0},{"$f":"Asset_NoReclass!Q859*$F862","v":0},{"$f":"Asset_NoReclass!R859*$F862","v":0},{"$f":"Asset_NoReclass!S859*$F862","v":0},{"$f":"Asset_NoReclass!T859*$F862","v":0},{"$f":"Asset_NoReclass!U859*$F862","v":0},{"$f":"Asset_NoReclass!V859*$F862","v":0},{"$f":"Asset_NoReclass!W859*$F862","v":0},{"$f":"Asset_NoReclass!X859*$F862","v":0},{"$f":"Asset_NoReclass!Y859*$F862","v":0},{"$f":"Asset_NoReclass!Z859*$F862","v":0},{"$f":"Asset_NoReclass!AA859*$F862","v":0},{"$f":"Asset_NoReclass!AB859*$F862","v":0},{"$f":"Asset_NoReclass!AC859*$F862","v":0}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-0.15110170003580739},-0.15110170003580739,-0.15110170003580739,-0.15110170003580739,-1.7336141011863041E-2,-1.7336141011863041E-2,-1.7336141011863041E-2,-1.7336141011863038E-2,-1.7336141011863038E-2,2.3383756512520804,0,0,0,0]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":0},0,0,0,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":0},{"$f":"T820+T832+T844+T856","v":0},0,0,0,0,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":0},{"$f":"Z820+Z832+Z844+Z856","v":0},0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.39098057908508976,0.33499040894367504,0.27900023880226033,0.22301006866084558,0.16701989851943083,-0.58252421278842925,-0.62369403241724042,-0.76969552064074842,-0.86005251464741617,-0.86647635689816349,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.664165887366579,0.56905435747218636,0.47394282757779371,0.37883129768340107,0.28371976778900843,-0.98954457432256482,-1.0594805027271839,-1.3074959110876685,-1.4609869955928008,-1.4718992943539164,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":1.0551464664516688},{"$f":"SUM(P868:P877)","v":0.9040447664158614},0.75294306638005404,0.60184136634424668,0.45073966630843926,-1.572068787110994,-1.6831745351444243,-2.077191431728417,-2.321039510240217,-2.3383756512520799,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":0}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0.43371115578237096,0.42202668005528743,0.4103422043282039,0.39865772860112036,0.38035675674740671,0.35656582357960021,0.30764681669449923,0.2820252091136658,0.25806740196780981,0.24633706551472756,0.23460672906164531,0.22287639260856307,0.21114605615548082]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0.65233365316586944,0.63475933755338143,0.61718502194089342,0.59961070632840541,0.57208469122214589,0.53630136829243147,0.46272356415908122,0.42418677152565831,0.38815245779188445,0.3705091642558897,0.35286587071989495,0.33522257718390019,0.31757928364790544]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},1.7183662170141905,1.6720722536580401,1.6257782903018898,1.5794843269457395,1.5069757659998708,1.4127159451911231,1.2188985446458107,1.1173855807630209,1.022464604246019,0.97598894041665452,0.92951327658728999,0.88303761275792547,0.83656194892856095]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":2.8044110259624309},2.7288582712667093,2.6533055165709873,2.5777527618752654,2.4594172139694237,2.305583137063155,1.9892689254993912,1.823597561402345,1.6686844640057132,1.5928351701872718,1.5169858763688302,1.4411365825503886,1.3652872887319472]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline"]
[{"$f":"ROW()","v":919},null,"Compression"]
[{"$f":"ROW()","v":920},null,"Metering"]
[{"$f":"ROW()","v":921},null,"Other Depreciable",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D921&\"-\"&$D$2,Asset_Splits!$A:$F,E921,FALSE)","v":0.15465320588430076},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F921","v":0.43371115578237096}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0.23260985894248457},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F922","v":0.65233365316586944}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0.6127369351732147},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F924","v":1.7183662170141905}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":2.8044110259624309}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P921)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline"]
[{"$f":"ROW()","v":931},null,"Compression"]
[{"$f":"ROW()","v":932},null,"Metering"]
[{"$f":"ROW()","v":933},null,"Other Depreciable",{"$f":"D921","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D933&\"-\"&$D$2,Asset_Splits!$A:$F,E933,FALSE)","v":0.15465320588430076},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F933","v":0},{"$f":"Asset_NoReclass!R933*$F933","v":0},{"$f":"Asset_NoReclass!S933*$F933","v":0},{"$f":"Asset_NoReclass!T933*$F933","v":-3.5358707944129473E-3},{"$f":"Asset_NoReclass!U933*$F933","v":-9.0258321085057817E-3},{"$f":"Asset_NoReclass!V933*$F933","v":-3.4153905825800253E-2},{"$f":"Asset_NoReclass!W933*$F933","v":-1.0856506521532694E-2},{"$f":"Asset_NoReclass!X933*$F933","v":-9.1927060865552475E-3},{"$f":"Asset_NoReclass!Y933*$F933","v":0},{"$f":"Asset_NoReclass!Z933*$F933","v":0},{"$f":"Asset_NoReclass!AA933*$F933","v":0},{"$f":"Asset_NoReclass!AB933*$F933","v":0},{"$f":"Asset_NoReclass!AC933*$F933","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0.23260985894248457},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F934","v":0},{"$f":"Asset_NoReclass!R933*$F934","v":0},{"$f":"Asset_NoReclass!S933*$F934","v":0},{"$f":"Asset_NoReclass!T933*$F934","v":-5.3182111681704131E-3},{"$f":"Asset_NoReclass!U933*$F934","v":-1.3575518991625398E-2},{"$f":"Asset_NoReclass!V933*$F934","v":-5.1370000195261181E-2},{"$f":"Asset_NoReclass!W933*$F934","v":-1.6328988695333838E-2},{"$f":"Asset_NoReclass!X933*$F934","v":-1.3826509795684755E-2},{"$f":"Asset_NoReclass!Y933*$F934","v":0},{"$f":"Asset_NoReclass!Z933*$F934","v":0},{"$f":"Asset_NoReclass!AA933*$F934","v":0},{"$f":"Asset_NoReclass!AB933*$F934","v":0},{"$f":"Asset_NoReclass!AC933*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F935","v":0},{"$f":"Asset_NoReclass!R933*$F935","v":0},{"$f":"Asset_NoReclass!S933*$F935","v":0},{"$f":"Asset_NoReclass!T933*$F935","v":0},{"$f":"Asset_NoReclass!U933*$F935","v":0},{"$f":"Asset_NoReclass!V933*$F935","v":0},{"$f":"Asset_NoReclass!W933*$F935","v":0},{"$f":"Asset_NoReclass!X933*$F935","v":0},{"$f":"Asset_NoReclass!Y933*$F935","v":0},{"$f":"Asset_NoReclass!Z933*$F935","v":0},{"$f":"Asset_NoReclass!AA933*$F935","v":0},{"$f":"Asset_NoReclass!AB933*$F935","v":0},{"$f":"Asset_NoReclass!AC933*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0.6127369351732147},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F936","v":0},{"$f":"Asset_NoReclass!R933*$F936","v":0},{"$f":"Asset_NoReclass!S933*$F936","v":0},{"$f":"Asset_NoReclass!T933*$F936","v":-1.4009141429359804E-2},{"$f":"Asset_NoReclass!U933*$F936","v":-3.5760401292238828E-2},{"$f":"Asset_NoReclass!V933*$F936","v":-0.13531798102880346},{"$f":"Asset_NoReclass!W933*$F936","v":-4.3013544366281006E-2},{"$f":"Asset_NoReclass!X933*$F936","v":-3.642155700049287E-2},{"$f":"Asset_NoReclass!Y933*$F936","v":0},{"$f":"Asset_NoReclass!Z933*$F936","v":0},{"$f":"Asset_NoReclass!AA933*$F936","v":0},{"$f":"Asset_NoReclass!AB933*$F936","v":0},{"$f":"Asset_NoReclass!AC933*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":-2.2863223391943164E-2},-5.8361752392370007E-2,-0.2208418870498649,-7.0199039583147535E-2,-5.9440772882732876E-2,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0.15465320588430076,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F945","v":-1.168447572708353E-2},{"$f":"Asset_NoReclass!R945*$F945","v":-1.168447572708353E-2},{"$f":"Asset_NoReclass!S945*$F945","v":-1.168447572708353E-2},{"$f":"Asset_NoReclass!T945*$F945","v":-1.4765101059300749E-2},{"$f":"Asset_NoReclass!U945*$F945","v":-1.4765101059300749E-2},{"$f":"Asset_NoReclass!V945*$F945","v":-1.4765101059300749E-2},{"$f":"Asset_NoReclass!W945*$F945","v":-1.4765101059300749E-2},{"$f":"Asset_NoReclass!X945*$F945","v":-1.4765101059300749E-2},{"$f":"Asset_NoReclass!Y945*$F945","v":-1.173033645308226E-2},{"$f":"Asset_NoReclass!Z945*$F945","v":-1.173033645308226E-2},{"$f":"Asset_NoReclass!AA945*$F945","v":-1.173033645308226E-2},{"$f":"Asset_NoReclass!AB945*$F945","v":-1.1730336453082257E-2},{"$f":"Asset_NoReclass!AC945*$F945","v":-1.1730336453082257E-2}]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0.23260985894248457,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F946","v":-1.7574315612487981E-2},{"$f":"Asset_NoReclass!R945*$F946","v":-1.7574315612487981E-2},{"$f":"Asset_NoReclass!S945*$F946","v":-1.7574315612487981E-2},{"$f":"Asset_NoReclass!T945*$F946","v":-2.2207803938089087E-2},{"$f":"Asset_NoReclass!U945*$F946","v":-2.2207803938089087E-2},{"$f":"Asset_NoReclass!V945*$F946","v":-2.2207803938089087E-2},{"$f":"Asset_NoReclass!W945*$F946","v":-2.2207803938089087E-2},{"$f":"Asset_NoReclass!X945*$F946","v":-2.2207803938089087E-2},{"$f":"Asset_NoReclass!Y945*$F946","v":-1.7643293535994753E-2},{"$f":"Asset_NoReclass!Z945*$F946","v":-1.7643293535994753E-2},{"$f":"Asset_NoReclass!AA945*$F946","v":-1.7643293535994753E-2},{"$f":"Asset_NoReclass!AB945*$F946","v":-1.7643293535994749E-2},{"$f":"Asset_NoReclass!AC945*$F946","v":-1.7643293535994749E-2}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F947","v":0},{"$f":"Asset_NoReclass!R945*$F947","v":0},{"$f":"Asset_NoReclass!S945*$F947","v":0},{"$f":"Asset_NoReclass!T945*$F947","v":0},{"$f":"Asset_NoReclass!U945*$F947","v":0},{"$f":"Asset_NoReclass!V945*$F947","v":0},{"$f":"Asset_NoReclass!W945*$F947","v":0},{"$f":"Asset_NoReclass!X945*$F947","v":0},{"$f":"Asset_NoReclass!Y945*$F947","v":0},{"$f":"Asset_NoReclass!Z945*$F947","v":0},{"$f":"Asset_NoReclass!AA945*$F947","v":0},{"$f":"Asset_NoReclass!AB945*$F947","v":0},{"$f":"Asset_NoReclass!AC945*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0.6127369351732147,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F948","v":-4.6293963356150263E-2},{"$f":"Asset_NoReclass!R945*$F948","v":-4.6293963356150263E-2},{"$f":"Asset_NoReclass!S945*$F948","v":-4.6293963356150263E-2},{"$f":"Asset_NoReclass!T945*$F948","v":-5.849941951650886E-2},{"$f":"Asset_NoReclass!U945*$F948","v":-5.849941951650886E-2},{"$f":"Asset_NoReclass!V945*$F948","v":-5.849941951650886E-2},{"$f":"Asset_NoReclass!W945*$F948","v":-5.849941951650886E-2},{"$f":"Asset_NoReclass!X945*$F948","v":-5.849941951650886E-2},{"$f":"Asset_NoReclass!Y945*$F948","v":-4.6475663829364529E-2},{"$f":"Asset_NoReclass!Z945*$F948","v":-4.6475663829364529E-2},{"$f":"Asset_NoReclass!AA945*$F948","v":-4.6475663829364529E-2},{"$f":"Asset_NoReclass!AB945*$F948","v":-4.6475663829364515E-2},{"$f":"Asset_NoReclass!AC945*$F948","v":-4.6475663829364515E-2}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-7.5552754695721772E-2},-7.5552754695721772E-2,-7.5552754695721772E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-9.5472324513898699E-2,-7.5849293818441549E-2,-7.5849293818441549E-2,-7.5849293818441549E-2,-7.5849293818441521E-2,-7.5849293818441521E-2]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":0},0,0,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0.43371115578237096,0.42202668005528743,0.4103422043282039,0.39865772860112036,0.38035675674740671,0.35656582357960021,0.30764681669449923,0.2820252091136658,0.25806740196780981,0.24633706551472756,0.23460672906164531,0.22287639260856307,0.21114605615548082,0.19941571970239858]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0.65233365316586944,0.63475933755338143,0.61718502194089342,0.59961070632840541,0.57208469122214589,0.53630136829243147,0.46272356415908122,0.42418677152565831,0.38815245779188445,0.3705091642558897,0.35286587071989495,0.33522257718390019,0.31757928364790544,0.29993599011191069]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,1.7183662170141905,1.6720722536580401,1.6257782903018898,1.5794843269457395,1.5069757659998708,1.4127159451911231,1.2188985446458107,1.1173855807630209,1.022464604246019,0.97598894041665452,0.92951327658728999,0.88303761275792547,0.83656194892856095,0.79008628509919643]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":2.8044110259624309},{"$f":"SUM(Q954:Q963)","v":2.7288582712667093},2.6533055165709873,2.5777527618752654,2.4594172139694237,2.305583137063155,1.9892689254993912,1.823597561402345,1.6686844640057132,1.5928351701872718,1.5169858763688302,1.4411365825503886,1.3652872887319472,1.2894379949135057]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":0}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":0}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},2.277267455753508,2.1936413739739486,2.1100152921943893,1.97331594642178,1.8456171293637305,1.74748249538425,1.6326940174599338,1.424769033375056,1.3628225536630971,1.3008760739511382,1.2389295942391794,1.1769831145272205]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},4.3727891935911822,4.2122111175359773,4.0516330414807724,3.7891441447746708,3.5439379851490105,3.3555007131464083,3.1350848746167421,2.7358291257204717,2.6168800332978424,2.4979309408752131,2.3789818484525838,2.2600327560299545]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0.43825986777354708,0.42216603766565458,0.40607220755776208,0.37976443371605889,0.3551888106212383,0.33630281126126338,0.31421178149225815,0.27419664150436257,0.26227504839547722,0.25035345528659186,0.23843186217770654,0.22651026906882121]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":7.088316517118237},6.8280185291755799,6.5677205412329238,6.1422245249125096,5.7447439251339798,5.4392860197919219,5.0819906735689333,4.4347948005998905,4.2419776353564167,4.0491604701129429,3.8563433048694695,3.6635261396259962]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline"]
[{"$f":"ROW()","v":1005},null,"Compression"]
[{"$f":"ROW()","v":1006},null,"Metering"]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1007&\"-\"&$D$2,Asset_Splits!$A:$F,E1007,FALSE)","v":0.32127056547967658},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1007","v":2.277267455753508}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0.61690095003953693},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1008","v":4.3727891935911822}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":6.1828484480786428E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1010","v":0.43825986777354708}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":7.088316517118237}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1007)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline"]
[{"$f":"ROW()","v":1017},null,"Compression"]
[{"$f":"ROW()","v":1018},null,"Metering"]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",{"$f":"D1007","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1019&\"-\"&$D$2,Asset_Splits!$A:$F,E1019,FALSE)","v":0.32127056547967658},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1019","v":0},{"$f":"Asset_NoReclass!S1019*$F1019","v":0},{"$f":"Asset_NoReclass!T1019*$F1019","v":-6.1341656765666754E-2},{"$f":"Asset_NoReclass!U1019*$F1019","v":-5.2341128051107084E-2},{"$f":"Asset_NoReclass!V1019*$F1019","v":-2.2776944972537912E-2},{"$f":"Asset_NoReclass!W1019*$F1019","v":-3.9430788917373623E-2},{"$f":"Asset_NoReclass!X1019*$F1019","v":-0.13256729507793522},{"$f":"Asset_NoReclass!Y1019*$F1019","v":0},{"$f":"Asset_NoReclass!Z1019*$F1019","v":0},{"$f":"Asset_NoReclass!AA1019*$F1019","v":0},{"$f":"Asset_NoReclass!AB1019*$F1019","v":0},{"$f":"Asset_NoReclass!AC1019*$F1019","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0.61690095003953693},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1020","v":0},{"$f":"Asset_NoReclass!S1019*$F1020","v":0},{"$f":"Asset_NoReclass!T1019*$F1020","v":-0.1177877166532172},{"$f":"Asset_NoReclass!U1019*$F1020","v":-0.10050497957277578},{"$f":"Asset_NoReclass!V1019*$F1020","v":-4.3736091949717559E-2},{"$f":"Asset_NoReclass!W1019*$F1020","v":-7.571465847678166E-2},{"$f":"Asset_NoReclass!X1019*$F1020","v":-0.25455456884338595},{"$f":"Asset_NoReclass!Y1019*$F1020","v":0},{"$f":"Asset_NoReclass!Z1019*$F1020","v":0},{"$f":"Asset_NoReclass!AA1019*$F1020","v":0},{"$f":"Asset_NoReclass!AB1019*$F1020","v":0},{"$f":"Asset_NoReclass!AC1019*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1021","v":0},{"$f":"Asset_NoReclass!S1019*$F1021","v":0},{"$f":"Asset_NoReclass!T1019*$F1021","v":0},{"$f":"Asset_NoReclass!U1019*$F1021","v":0},{"$f":"Asset_NoReclass!V1019*$F1021","v":0},{"$f":"Asset_NoReclass!W1019*$F1021","v":0},{"$f":"Asset_NoReclass!X1019*$F1021","v":0},{"$f":"Asset_NoReclass!Y1019*$F1021","v":0},{"$f":"Asset_NoReclass!Z1019*$F1021","v":0},{"$f":"Asset_NoReclass!AA1019*$F1021","v":0},{"$f":"Asset_NoReclass!AB1019*$F1021","v":0},{"$f":"Asset_NoReclass!AC1019*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":6.1828484480786428E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1022","v":0},{"$f":"Asset_NoReclass!S1019*$F1022","v":0},{"$f":"Asset_NoReclass!T1019*$F1022","v":-1.1805195000354542E-2},{"$f":"Asset_NoReclass!U1019*$F1022","v":-1.0073044253471917E-2},{"$f":"Asset_NoReclass!V1019*$F1022","v":-4.3834205186262937E-3},{"$f":"Asset_NoReclass!W1019*$F1022","v":-7.5884509276565645E-3},{"$f":"Asset_NoReclass!X1019*$F1022","v":-2.551256114654691E-2},{"$f":"Asset_NoReclass!Y1019*$F1022","v":0},{"$f":"Asset_NoReclass!Z1019*$F1022","v":0},{"$f":"Asset_NoReclass!AA1019*$F1022","v":0},{"$f":"Asset_NoReclass!AB1019*$F1022","v":0},{"$f":"Asset_NoReclass!AC1019*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":-0.1909345684192385},-0.16291915187735478,-7.0896457440881758E-2,-0.12273389832181184,-0.41263442506786813,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0.32127056547967658,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1031","v":-8.3626081779559533E-2},{"$f":"Asset_NoReclass!S1031*$F1031","v":-8.3626081779559533E-2},{"$f":"Asset_NoReclass!T1031*$F1031","v":-7.5357689006942452E-2},{"$f":"Asset_NoReclass!U1031*$F1031","v":-7.5357689006942466E-2},{"$f":"Asset_NoReclass!V1031*$F1031","v":-7.5357689006942466E-2},{"$f":"Asset_NoReclass!W1031*$F1031","v":-7.535768900694248E-2},{"$f":"Asset_NoReclass!X1031*$F1031","v":-7.535768900694248E-2},{"$f":"Asset_NoReclass!Y1031*$F1031","v":-6.1946479711958949E-2},{"$f":"Asset_NoReclass!Z1031*$F1031","v":-6.1946479711958956E-2},{"$f":"Asset_NoReclass!AA1031*$F1031","v":-6.1946479711958949E-2},{"$f":"Asset_NoReclass!AB1031*$F1031","v":-6.1946479711958949E-2},{"$f":"Asset_NoReclass!AC1031*$F1031","v":-6.1946479711958949E-2}]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0.61690095003953693,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1032","v":-0.16057807605520519},{"$f":"Asset_NoReclass!S1031*$F1032","v":-0.16057807605520519},{"$f":"Asset_NoReclass!T1031*$F1032","v":-0.14470118005288471},{"$f":"Asset_NoReclass!U1031*$F1032","v":-0.14470118005288474},{"$f":"Asset_NoReclass!V1031*$F1032","v":-0.14470118005288474},{"$f":"Asset_NoReclass!W1031*$F1032","v":-0.14470118005288476},{"$f":"Asset_NoReclass!X1031*$F1032","v":-0.14470118005288476},{"$f":"Asset_NoReclass!Y1031*$F1032","v":-0.11894909242262913},{"$f":"Asset_NoReclass!Z1031*$F1032","v":-0.11894909242262915},{"$f":"Asset_NoReclass!AA1031*$F1032","v":-0.11894909242262913},{"$f":"Asset_NoReclass!AB1031*$F1032","v":-0.11894909242262913},{"$f":"Asset_NoReclass!AC1031*$F1032","v":-0.11894909242262913}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1033","v":0},{"$f":"Asset_NoReclass!S1031*$F1033","v":0},{"$f":"Asset_NoReclass!T1031*$F1033","v":0},{"$f":"Asset_NoReclass!U1031*$F1033","v":0},{"$f":"Asset_NoReclass!V1031*$F1033","v":0},{"$f":"Asset_NoReclass!W1031*$F1033","v":0},{"$f":"Asset_NoReclass!X1031*$F1033","v":0},{"$f":"Asset_NoReclass!Y1031*$F1033","v":0},{"$f":"Asset_NoReclass!Z1031*$F1033","v":0},{"$f":"Asset_NoReclass!AA1031*$F1033","v":0},{"$f":"Asset_NoReclass!AB1031*$F1033","v":0},{"$f":"Asset_NoReclass!AC1031*$F1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,6.1828484480786428E-2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1034","v":-1.6093830107892514E-2},{"$f":"Asset_NoReclass!S1031*$F1034","v":-1.6093830107892514E-2},{"$f":"Asset_NoReclass!T1031*$F1034","v":-1.4502578841348644E-2},{"$f":"Asset_NoReclass!U1031*$F1034","v":-1.4502578841348646E-2},{"$f":"Asset_NoReclass!V1031*$F1034","v":-1.4502578841348646E-2},{"$f":"Asset_NoReclass!W1031*$F1034","v":-1.4502578841348647E-2},{"$f":"Asset_NoReclass!X1031*$F1034","v":-1.4502578841348647E-2},{"$f":"Asset_NoReclass!Y1031*$F1034","v":-1.1921593108885329E-2},{"$f":"Asset_NoReclass!Z1031*$F1034","v":-1.1921593108885331E-2},{"$f":"Asset_NoReclass!AA1031*$F1034","v":-1.1921593108885329E-2},{"$f":"Asset_NoReclass!AB1031*$F1034","v":-1.1921593108885329E-2},{"$f":"Asset_NoReclass!AC1031*$F1034","v":-1.1921593108885329E-2}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-0.26029798794265724},-0.26029798794265724,-0.23456144790117581,-0.23456144790117583,-0.23456144790117583,-0.23456144790117589,-0.23456144790117589,-0.19281716524347339,-0.19281716524347342,-0.19281716524347339,-0.19281716524347339,-0.19281716524347339]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":0},0,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":0},{"$f":"T992+T1004+T1016+T1028","v":0},0,0,0,0,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":0},{"$f":"Z992+Z1004+Z1016+Z1028","v":0},0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,2.277267455753508,2.1936413739739486,2.1100152921943893,1.97331594642178,1.8456171293637305,1.74748249538425,1.6326940174599338,1.424769033375056,1.3628225536630971,1.3008760739511382,1.2389295942391794,1.1769831145272205,1.1150366348152616]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,4.3727891935911822,4.2122111175359773,4.0516330414807724,3.7891441447746708,3.5439379851490105,3.3555007131464083,3.1350848746167421,2.7358291257204717,2.6168800332978424,2.4979309408752131,2.3789818484525838,2.2600327560299545,2.1410836636073252]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0.43825986777354708,0.42216603766565458,0.40607220755776208,0.37976443371605889,0.3551888106212383,0.33630281126126338,0.31421178149225815,0.27419664150436257,0.26227504839547722,0.25035345528659186,0.23843186217770654,0.22651026906882121,0.21458867595993589]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":7.088316517118237},{"$f":"SUM(R1040:R1049)","v":6.8280185291755799},6.5677205412329238,6.1422245249125096,5.7447439251339798,5.4392860197919219,5.0819906735689333,4.4347948005998905,4.2419776353564167,4.0491604701129429,3.8563433048694695,3.6635261396259962,3.4707089743825228]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0.50249914746704039,0.27060552517613229,0.26127430017005876,0.25194307516398523,0.17303320309683845,0.16370197809076492,0.13768104811324472,0.13194433777519285,0.12620762743714098,0.12047091709908911,0.11473420676103724]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},8.8841277429904095E-2,4.7842748903000963E-2,4.6192998940828518E-2,4.4543248978656073E-2,3.059207339634237E-2,2.8942323434169921E-2,2.4341852625871466E-2,2.3327608766460155E-2,2.2313364907048844E-2,2.1299121047637534E-2,2.0284877188226223E-2]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},7.9409685443382366E-2,4.2763653912243557E-2,4.1289045156648954E-2,3.9814436401054351E-2,2.7344349335601811E-2,2.5869740580007204E-2,2.1757666211573195E-2,2.085109678609098E-2,1.9944527360608765E-2,1.903795793512655E-2,1.8131388509644335E-2]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":0.67075011034032683},0.3612119279913768,0.34875634426753621,0.33630076054369568,0.23096962582878264,0.21851404210494205,0.18378056695068937,0.17612304332774398,0.16846551970479859,0.1608079960818532,0.15315047245890778]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline"]
[{"$f":"ROW()","v":1091},null,"Compression"]
[{"$f":"ROW()","v":1092},null,"Metering"]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1093&\"-\"&$D$2,Asset_Splits!$A:$F,E1093,FALSE)","v":0.74915999225416618},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1093","v":0.50249914746704039}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0.13245063408909108},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1094","v":8.8841277429904095E-2}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":0.11838937365674272},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1096","v":7.9409685443382366E-2}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":0.67075011034032683}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1093)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline"]
[{"$f":"ROW()","v":1103},null,"Compression"]
[{"$f":"ROW()","v":1104},null,"Metering"]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",{"$f":"D1093","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1105&\"-\"&$D$2,Asset_Splits!$A:$F,E1105,FALSE)","v":0.74915999225416618},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1105","v":0},{"$f":"Asset_NoReclass!T1105*$F1105","v":0},{"$f":"Asset_NoReclass!U1105*$F1105","v":0},{"$f":"Asset_NoReclass!V1105*$F1105","v":-6.9578647061073237E-2},{"$f":"Asset_NoReclass!W1105*$F1105","v":0},{"$f":"Asset_NoReclass!X1105*$F1105","v":-1.6689704971446669E-2},{"$f":"Asset_NoReclass!Y1105*$F1105","v":0},{"$f":"Asset_NoReclass!Z1105*$F1105","v":0},{"$f":"Asset_NoReclass!AA1105*$F1105","v":0},{"$f":"Asset_NoReclass!AB1105*$F1105","v":0},{"$f":"Asset_NoReclass!AC1105*$F1105","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0.13245063408909108},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1106","v":0},{"$f":"Asset_NoReclass!T1105*$F1106","v":0},{"$f":"Asset_NoReclass!U1105*$F1106","v":0},{"$f":"Asset_NoReclass!V1105*$F1106","v":-1.2301425620141254E-2},{"$f":"Asset_NoReclass!W1105*$F1106","v":0},{"$f":"Asset_NoReclass!X1105*$F1106","v":-2.9507208461260082E-3},{"$f":"Asset_NoReclass!Y1105*$F1106","v":0},{"$f":"Asset_NoReclass!Z1105*$F1106","v":0},{"$f":"Asset_NoReclass!AA1105*$F1106","v":0},{"$f":"Asset_NoReclass!AB1105*$F1106","v":0},{"$f":"Asset_NoReclass!AC1105*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1107","v":0},{"$f":"Asset_NoReclass!T1105*$F1107","v":0},{"$f":"Asset_NoReclass!U1105*$F1107","v":0},{"$f":"Asset_NoReclass!V1105*$F1107","v":0},{"$f":"Asset_NoReclass!W1105*$F1107","v":0},{"$f":"Asset_NoReclass!X1105*$F1107","v":0},{"$f":"Asset_NoReclass!Y1105*$F1107","v":0},{"$f":"Asset_NoReclass!Z1105*$F1107","v":0},{"$f":"Asset_NoReclass!AA1105*$F1107","v":0},{"$f":"Asset_NoReclass!AB1105*$F1107","v":0},{"$f":"Asset_NoReclass!AC1105*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":0.11838937365674272},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1108","v":0},{"$f":"Asset_NoReclass!T1105*$F1108","v":0},{"$f":"Asset_NoReclass!U1105*$F1108","v":0},{"$f":"Asset_NoReclass!V1105*$F1108","v":-1.0995478309857934E-2},{"$f":"Asset_NoReclass!W1105*$F1108","v":0},{"$f":"Asset_NoReclass!X1105*$F1108","v":-2.6374656128394024E-3},{"$f":"Asset_NoReclass!Y1105*$F1108","v":0},{"$f":"Asset_NoReclass!Z1105*$F1108","v":0},{"$f":"Asset_NoReclass!AA1105*$F1108","v":0},{"$f":"Asset_NoReclass!AB1105*$F1108","v":0},{"$f":"Asset_NoReclass!AC1105*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,-9.287555099107242E-2,0,-2.2277891430412082E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0.74915999225416618,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1117","v":-0.2318936222909081},{"$f":"Asset_NoReclass!T1117*$F1117","v":-9.3312250060735256E-3},{"$f":"Asset_NoReclass!U1117*$F1117","v":-9.3312250060735256E-3},{"$f":"Asset_NoReclass!V1117*$F1117","v":-9.3312250060735256E-3},{"$f":"Asset_NoReclass!W1117*$F1117","v":-9.3312250060735256E-3},{"$f":"Asset_NoReclass!X1117*$F1117","v":-9.3312250060735256E-3},{"$f":"Asset_NoReclass!Y1117*$F1117","v":-5.736710338051865E-3},{"$f":"Asset_NoReclass!Z1117*$F1117","v":-5.7367103380518642E-3},{"$f":"Asset_NoReclass!AA1117*$F1117","v":-5.7367103380518633E-3},{"$f":"Asset_NoReclass!AB1117*$F1117","v":-5.7367103380518633E-3},{"$f":"Asset_NoReclass!AC1117*$F1117","v":-5.7367103380518633E-3}]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0.13245063408909108,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1118","v":-4.0998528526903132E-2},{"$f":"Asset_NoReclass!T1117*$F1118","v":-1.6497499621724468E-3},{"$f":"Asset_NoReclass!U1117*$F1118","v":-1.6497499621724468E-3},{"$f":"Asset_NoReclass!V1117*$F1118","v":-1.6497499621724468E-3},{"$f":"Asset_NoReclass!W1117*$F1118","v":-1.6497499621724468E-3},{"$f":"Asset_NoReclass!X1117*$F1118","v":-1.6497499621724468E-3},{"$f":"Asset_NoReclass!Y1117*$F1118","v":-1.0142438594113112E-3},{"$f":"Asset_NoReclass!Z1117*$F1118","v":-1.0142438594113112E-3},{"$f":"Asset_NoReclass!AA1117*$F1118","v":-1.014243859411311E-3},{"$f":"Asset_NoReclass!AB1117*$F1118","v":-1.014243859411311E-3},{"$f":"Asset_NoReclass!AC1117*$F1118","v":-1.014243859411311E-3}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1119","v":0},{"$f":"Asset_NoReclass!T1117*$F1119","v":0},{"$f":"Asset_NoReclass!U1117*$F1119","v":0},{"$f":"Asset_NoReclass!V1117*$F1119","v":0},{"$f":"Asset_NoReclass!W1117*$F1119","v":0},{"$f":"Asset_NoReclass!X1117*$F1119","v":0},{"$f":"Asset_NoReclass!Y1117*$F1119","v":0},{"$f":"Asset_NoReclass!Z1117*$F1119","v":0},{"$f":"Asset_NoReclass!AA1117*$F1119","v":0},{"$f":"Asset_NoReclass!AB1117*$F1119","v":0},{"$f":"Asset_NoReclass!AC1117*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,0.11838937365674272,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1120","v":-3.6646031531138809E-2},{"$f":"Asset_NoReclass!T1117*$F1120","v":-1.474608755594605E-3},{"$f":"Asset_NoReclass!U1117*$F1120","v":-1.474608755594605E-3},{"$f":"Asset_NoReclass!V1117*$F1120","v":-1.474608755594605E-3},{"$f":"Asset_NoReclass!W1117*$F1120","v":-1.474608755594605E-3},{"$f":"Asset_NoReclass!X1117*$F1120","v":-1.474608755594605E-3},{"$f":"Asset_NoReclass!Y1117*$F1120","v":-9.0656942548221638E-4},{"$f":"Asset_NoReclass!Z1117*$F1120","v":-9.0656942548221627E-4},{"$f":"Asset_NoReclass!AA1117*$F1120","v":-9.0656942548221616E-4},{"$f":"Asset_NoReclass!AB1117*$F1120","v":-9.0656942548221616E-4},{"$f":"Asset_NoReclass!AC1117*$F1120","v":-9.0656942548221606E-4}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-0.30953818234895003},-1.2455583723840577E-2,-1.2455583723840577E-2,-1.2455583723840577E-2,-1.2455583723840577E-2,-1.2455583723840577E-2,-7.6575236229453926E-3,-7.6575236229453917E-3,-7.6575236229453909E-3,-7.6575236229453909E-3,-7.65752362294539E-3]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50249914746704039,0.27060552517613229,0.26127430017005876,0.25194307516398523,0.17303320309683845,0.16370197809076492,0.13768104811324472,0.13194433777519285,0.12620762743714098,0.12047091709908911,0.11473420676103724,0.10899749642298537]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8841277429904095E-2,4.7842748903000963E-2,4.6192998940828518E-2,4.4543248978656073E-2,3.059207339634237E-2,2.8942323434169921E-2,2.4341852625871466E-2,2.3327608766460155E-2,2.2313364907048844E-2,2.1299121047637534E-2,2.0284877188226223E-2,1.9270633328814912E-2]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9409685443382366E-2,4.2763653912243557E-2,4.1289045156648954E-2,3.9814436401054351E-2,2.7344349335601811E-2,2.5869740580007204E-2,2.1757666211573195E-2,2.085109678609098E-2,1.9944527360608765E-2,1.903795793512655E-2,1.8131388509644335E-2,1.7224819084162121E-2]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":0.67075011034032683},{"$f":"SUM(S1126:S1135)","v":0.3612119279913768},0.34875634426753621,0.33630076054369568,0.23096962582878264,0.21851404210494205,0.18378056695068937,0.17612304332774398,0.16846551970479859,0.1608079960818532,0.15315047245890778,0.14549294883596239]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":0}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0.7538554907850108,0.73576575444905856,0.71767601811310633,0.69947542865540935,0.68126428102025649,0.66100754279442653,0.64301377711090713,0.62502001142738772,0.60702624574386832,0.58903248006034892]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},14.525083855030237,14.176535704347565,13.827987553664892,13.477303514992258,13.12641604420992,12.73611468677975,12.389415672690562,12.042716658601375,11.696017644512187,11.349318630422999]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":15.278939345815248},14.912301458796623,14.545663571777999,14.176778943647667,13.807680325230177,13.397122229574176,13.032429449801469,12.667736670028763,12.303043890256056,11.938351110483348]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1179&\"-\"&$D$2,Asset_Splits!$A:$F,E1179,FALSE)","v":4.9339517208796591E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1179","v":0.7538554907850108}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0.95066048279120341},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1182","v":14.525083855030237}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":15.278939345815248}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1179)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline"]
[{"$f":"ROW()","v":1189},null,"Compression"]
[{"$f":"ROW()","v":1190},null,"Metering"]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",{"$f":"D1179","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1191&\"-\"&$D$2,Asset_Splits!$A:$F,E1191,FALSE)","v":4.9339517208796591E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1191","v":0},{"$f":"Asset_NoReclass!U1191*$F1191","v":0},{"$f":"Asset_NoReclass!V1191*$F1191","v":-1.1085312174477491E-4},{"$f":"Asset_NoReclass!W1191*$F1191","v":-1.214112992005715E-4},{"$f":"Asset_NoReclass!X1191*$F1191","v":-2.1670018898777232E-3},{"$f":"Asset_NoReclass!Y1191*$F1191","v":0},{"$f":"Asset_NoReclass!Z1191*$F1191","v":0},{"$f":"Asset_NoReclass!AA1191*$F1191","v":0},{"$f":"Asset_NoReclass!AB1191*$F1191","v":0},{"$f":"Asset_NoReclass!AC1191*$F1191","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1192","v":0},{"$f":"Asset_NoReclass!U1191*$F1192","v":0},{"$f":"Asset_NoReclass!V1191*$F1192","v":0},{"$f":"Asset_NoReclass!W1191*$F1192","v":0},{"$f":"Asset_NoReclass!X1191*$F1192","v":0},{"$f":"Asset_NoReclass!Y1191*$F1192","v":0},{"$f":"Asset_NoReclass!Z1191*$F1192","v":0},{"$f":"Asset_NoReclass!AA1191*$F1192","v":0},{"$f":"Asset_NoReclass!AB1191*$F1192","v":0},{"$f":"Asset_NoReclass!AC1191*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1193","v":0},{"$f":"Asset_NoReclass!U1191*$F1193","v":0},{"$f":"Asset_NoReclass!V1191*$F1193","v":0},{"$f":"Asset_NoReclass!W1191*$F1193","v":0},{"$f":"Asset_NoReclass!X1191*$F1193","v":0},{"$f":"Asset_NoReclass!Y1191*$F1193","v":0},{"$f":"Asset_NoReclass!Z1191*$F1193","v":0},{"$f":"Asset_NoReclass!AA1191*$F1193","v":0},{"$f":"Asset_NoReclass!AB1191*$F1193","v":0},{"$f":"Asset_NoReclass!AC1191*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":0.95066048279120341},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1194","v":0},{"$f":"Asset_NoReclass!U1191*$F1194","v":0},{"$f":"Asset_NoReclass!V1191*$F1194","v":-2.135887989962156E-3},{"$f":"Asset_NoReclass!W1191*$F1194","v":-2.3393200996653552E-3},{"$f":"Asset_NoReclass!X1191*$F1194","v":-4.1753206747497738E-2},{"$f":"Asset_NoReclass!Y1191*$F1194","v":0},{"$f":"Asset_NoReclass!Z1191*$F1194","v":0},{"$f":"Asset_NoReclass!AA1191*$F1194","v":0},{"$f":"Asset_NoReclass!AB1191*$F1194","v":0},{"$f":"Asset_NoReclass!AC1191*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-2.246741111706931E-3,-2.4607313988659267E-3,-4.392020863737546E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,4.9339517208796591E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1203","v":-1.8089736335952275E-2},{"$f":"Asset_NoReclass!U1203*$F1203","v":-1.8089736335952275E-2},{"$f":"Asset_NoReclass!V1203*$F1203","v":-1.8089736335952272E-2},{"$f":"Asset_NoReclass!W1203*$F1203","v":-1.8089736335952272E-2},{"$f":"Asset_NoReclass!X1203*$F1203","v":-1.8089736335952272E-2},{"$f":"Asset_NoReclass!Y1203*$F1203","v":-1.7993765683519351E-2},{"$f":"Asset_NoReclass!Z1203*$F1203","v":-1.7993765683519351E-2},{"$f":"Asset_NoReclass!AA1203*$F1203","v":-1.7993765683519351E-2},{"$f":"Asset_NoReclass!AB1203*$F1203","v":-1.7993765683519351E-2},{"$f":"Asset_NoReclass!AC1203*$F1203","v":-1.7993765683519351E-2}]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1204","v":0},{"$f":"Asset_NoReclass!U1203*$F1204","v":0},{"$f":"Asset_NoReclass!V1203*$F1204","v":0},{"$f":"Asset_NoReclass!W1203*$F1204","v":0},{"$f":"Asset_NoReclass!X1203*$F1204","v":0},{"$f":"Asset_NoReclass!Y1203*$F1204","v":0},{"$f":"Asset_NoReclass!Z1203*$F1204","v":0},{"$f":"Asset_NoReclass!AA1203*$F1204","v":0},{"$f":"Asset_NoReclass!AB1203*$F1204","v":0},{"$f":"Asset_NoReclass!AC1203*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1205","v":0},{"$f":"Asset_NoReclass!U1203*$F1205","v":0},{"$f":"Asset_NoReclass!V1203*$F1205","v":0},{"$f":"Asset_NoReclass!W1203*$F1205","v":0},{"$f":"Asset_NoReclass!X1203*$F1205","v":0},{"$f":"Asset_NoReclass!Y1203*$F1205","v":0},{"$f":"Asset_NoReclass!Z1203*$F1205","v":0},{"$f":"Asset_NoReclass!AA1203*$F1205","v":0},{"$f":"Asset_NoReclass!AB1203*$F1205","v":0},{"$f":"Asset_NoReclass!AC1203*$F1205","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,0.95066048279120341,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1206","v":-0.34854815068267286},{"$f":"Asset_NoReclass!U1203*$F1206","v":-0.34854815068267286},{"$f":"Asset_NoReclass!V1203*$F1206","v":-0.34854815068267275},{"$f":"Asset_NoReclass!W1203*$F1206","v":-0.34854815068267275},{"$f":"Asset_NoReclass!X1203*$F1206","v":-0.34854815068267275},{"$f":"Asset_NoReclass!Y1203*$F1206","v":-0.34669901408918785},{"$f":"Asset_NoReclass!Z1203*$F1206","v":-0.34669901408918785},{"$f":"Asset_NoReclass!AA1203*$F1206","v":-0.3466990140891878},{"$f":"Asset_NoReclass!AB1203*$F1206","v":-0.34669901408918785},{"$f":"Asset_NoReclass!AC1203*$F1206","v":-0.3466990140891878}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-0.36663788701862515},-0.36663788701862515,-0.36663788701862504,-0.36663788701862504,-0.36663788701862504,-0.3646927797727072,-0.3646927797727072,-0.36469277977270714,-0.3646927797727072,-0.36469277977270714]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":0},{"$f":"T1164+T1176+T1188+T1200","v":0},0,0,0,0,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":0},{"$f":"Z1164+Z1176+Z1188+Z1200","v":0},0,0,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7538554907850108,0.73576575444905856,0.71767601811310633,0.69947542865540935,0.68126428102025649,0.66100754279442653,0.64301377711090713,0.62502001142738772,0.60702624574386832,0.58903248006034892,0.57103871437682951]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.525083855030237,14.176535704347565,13.827987553664892,13.477303514992258,13.12641604420992,12.73611468677975,12.389415672690562,12.042716658601375,11.696017644512187,11.349318630422999,11.002619616333812]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":15.278939345815248},{"$f":"SUM(T1212:T1221)","v":14.912301458796623},14.545663571777999,14.176778943647667,13.807680325230177,13.397122229574176,13.032429449801469,12.667736670028763,12.303043890256056,11.938351110483348,11.573658330710641]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,24.456855512611128,23.171022195761502,21.874232774800912,20.550088345114474,19.264255028264849,18.523207748442555,17.782160468620262,17.041113188797969,16.300065908975675]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.7000549203173794,6.3477956596440697,5.9925349297418835,5.6297801840732626,5.2775209233999529,5.0745080106892022,4.8714950979784515,4.6684821852677008,4.46546927255695]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23.288748574776115,22.064329155454605,20.829476916841681,19.568576197869188,18.344156778547678,17.6385033566307,16.932849934713722,16.227196512796745,15.521543090879767]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":54.44565900770462},51.583147010860174,48.69624462138448,45.748444727056921,42.885932730212481,41.236219115762459,39.586505501312438,37.936791886862416,36.287078272412394]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline"]
[{"$f":"ROW()","v":1263},null,"Compression"]
[{"$f":"ROW()","v":1264},null,"Metering"]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1265&\"-\"&$D$2,Asset_Splits!$A:$F,E1265,FALSE)","v":0.44919752939624136},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1265","v":24.456855512611128}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0.12305948798175539},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1266","v":6.7000549203173794}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1267","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.42774298262200328},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1268","v":23.288748574776115}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":54.44565900770462}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1265)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline"]
[{"$f":"ROW()","v":1275},null,"Compression"]
[{"$f":"ROW()","v":1276},null,"Metering"]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",{"$f":"D1265","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1277&\"-\"&$D$2,Asset_Splits!$A:$F,E1277,FALSE)","v":0.44919752939624136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1277","v":0},{"$f":"Asset_NoReclass!V1277*$F1277","v":-1.095610411096328E-2},{"$f":"Asset_NoReclass!W1277*$F1277","v":-3.8311112836811455E-2},{"$f":"Asset_NoReclass!X1277*$F1277","v":0},{"$f":"Asset_NoReclass!Y1277*$F1277","v":0},{"$f":"Asset_NoReclass!Z1277*$F1277","v":0},{"$f":"Asset_NoReclass!AA1277*$F1277","v":0},{"$f":"Asset_NoReclass!AB1277*$F1277","v":0},{"$f":"Asset_NoReclass!AC1277*$F1277","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0.12305948798175539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1278","v":0},{"$f":"Asset_NoReclass!V1277*$F1278","v":-3.0014692288760129E-3},{"$f":"Asset_NoReclass!W1277*$F1278","v":-1.0495484995311558E-2},{"$f":"Asset_NoReclass!X1277*$F1278","v":0},{"$f":"Asset_NoReclass!Y1277*$F1278","v":0},{"$f":"Asset_NoReclass!Z1277*$F1278","v":0},{"$f":"Asset_NoReclass!AA1277*$F1278","v":0},{"$f":"Asset_NoReclass!AB1277*$F1278","v":0},{"$f":"Asset_NoReclass!AC1277*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1279","v":0},{"$f":"Asset_NoReclass!V1277*$F1279","v":0},{"$f":"Asset_NoReclass!W1277*$F1279","v":0},{"$f":"Asset_NoReclass!X1277*$F1279","v":0},{"$f":"Asset_NoReclass!Y1277*$F1279","v":0},{"$f":"Asset_NoReclass!Z1277*$F1279","v":0},{"$f":"Asset_NoReclass!AA1277*$F1279","v":0},{"$f":"Asset_NoReclass!AB1277*$F1279","v":0},{"$f":"Asset_NoReclass!AC1277*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.42774298262200328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1280","v":0},{"$f":"Asset_NoReclass!V1277*$F1280","v":-1.0432819291414024E-2},{"$f":"Asset_NoReclass!W1277*$F1280","v":-3.6481299650983713E-2},{"$f":"Asset_NoReclass!X1277*$F1280","v":0},{"$f":"Asset_NoReclass!Y1277*$F1280","v":0},{"$f":"Asset_NoReclass!Z1277*$F1280","v":0},{"$f":"Asset_NoReclass!AA1277*$F1280","v":0},{"$f":"Asset_NoReclass!AB1277*$F1280","v":0},{"$f":"Asset_NoReclass!AC1277*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-2.4390392631253317E-2,-8.5287897483106723E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0.44919752939624136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1289","v":-1.2858333168496265},{"$f":"Asset_NoReclass!V1289*$F1289","v":-1.2858333168496265},{"$f":"Asset_NoReclass!W1289*$F1289","v":-1.2858333168496265},{"$f":"Asset_NoReclass!X1289*$F1289","v":-1.2858333168496265},{"$f":"Asset_NoReclass!Y1289*$F1289","v":-0.74104727982229357},{"$f":"Asset_NoReclass!Z1289*$F1289","v":-0.74104727982229357},{"$f":"Asset_NoReclass!AA1289*$F1289","v":-0.74104727982229357},{"$f":"Asset_NoReclass!AB1289*$F1289","v":-0.74104727982229357},{"$f":"Asset_NoReclass!AC1289*$F1289","v":-0.74104727982229357}]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0.12305948798175539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1290","v":-0.3522592606733097},{"$f":"Asset_NoReclass!V1289*$F1290","v":-0.3522592606733097},{"$f":"Asset_NoReclass!W1289*$F1290","v":-0.3522592606733097},{"$f":"Asset_NoReclass!X1289*$F1290","v":-0.3522592606733097},{"$f":"Asset_NoReclass!Y1289*$F1290","v":-0.20301291271075081},{"$f":"Asset_NoReclass!Z1289*$F1290","v":-0.20301291271075081},{"$f":"Asset_NoReclass!AA1289*$F1290","v":-0.20301291271075081},{"$f":"Asset_NoReclass!AB1289*$F1290","v":-0.20301291271075081},{"$f":"Asset_NoReclass!AC1289*$F1290","v":-0.20301291271075081}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1291","v":0},{"$f":"Asset_NoReclass!V1289*$F1291","v":0},{"$f":"Asset_NoReclass!W1289*$F1291","v":0},{"$f":"Asset_NoReclass!X1289*$F1291","v":0},{"$f":"Asset_NoReclass!Y1289*$F1291","v":0},{"$f":"Asset_NoReclass!Z1289*$F1291","v":0},{"$f":"Asset_NoReclass!AA1289*$F1291","v":0},{"$f":"Asset_NoReclass!AB1289*$F1291","v":0},{"$f":"Asset_NoReclass!AC1289*$F1291","v":0}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.42774298262200328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1292","v":-1.2244194193215097},{"$f":"Asset_NoReclass!V1289*$F1292","v":-1.2244194193215097},{"$f":"Asset_NoReclass!W1289*$F1292","v":-1.2244194193215097},{"$f":"Asset_NoReclass!X1289*$F1292","v":-1.2244194193215097},{"$f":"Asset_NoReclass!Y1289*$F1292","v":-0.70565342191697822},{"$f":"Asset_NoReclass!Z1289*$F1292","v":-0.70565342191697822},{"$f":"Asset_NoReclass!AA1289*$F1292","v":-0.70565342191697822},{"$f":"Asset_NoReclass!AB1289*$F1292","v":-0.70565342191697822},{"$f":"Asset_NoReclass!AC1289*$F1292","v":-0.70565342191697822}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-2.8625119968444457},-2.8625119968444457,-2.8625119968444457,-2.8625119968444457,-1.6497136144500226,-1.6497136144500226,-1.6497136144500226,-1.6497136144500226,-1.6497136144500226]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":0},0,0,0,0,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":0},{"$f":"Z1250+Z1262+Z1274+Z1286","v":0},0,0,0]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.456855512611128,23.171022195761502,21.874232774800912,20.550088345114474,19.264255028264849,18.523207748442555,17.782160468620262,17.041113188797969,16.300065908975675,15.559018629153382]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7000549203173794,6.3477956596440697,5.9925349297418835,5.6297801840732626,5.2775209233999529,5.0745080106892022,4.8714950979784515,4.6684821852677008,4.46546927255695,4.2624563598461993]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.288748574776115,22.064329155454605,20.829476916841681,19.568576197869188,18.344156778547678,17.6385033566307,16.932849934713722,16.227196512796745,15.521543090879767,14.815889668962789]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":54.44565900770462},{"$f":"SUM(U1298:U1307)","v":51.583147010860174},48.69624462138448,45.748444727056921,42.885932730212481,41.236219115762459,39.586505501312438,37.936791886862416,36.287078272412394,34.637364657962372]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},1.6466880777756476,1.6229059089674389,1.595304734313302,1.5715225655050933,1.5132802116350437,1.4550378577649941,1.3967955038949444,1.3385531500248948]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},1.5133631713377382,1.4915065374708696,1.4661401054361789,1.4442834715693103,1.3907567383958879,1.3372300052224655,1.2837032720490431,1.2301765388756207]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},-2.7745103379133895E-2,-2.7344396808734069E-2,-2.6879343679061207E-2,-2.6478637108661381E-2,0,9.8132739951056237E-4,1.9626547990211247E-3,2.9439821985316871E-3]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},1.9222934367478981,1.8945308582555562,1.8623100888212807,1.8345475103289388,1.7665571628574375,1.6985668153859361,1.6305764679144348,1.5625861204429334]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":5.0545995824821501},4.9815989078851306,4.8968755848917001,4.8238749102946805,4.6705941128883692,4.4918160057729057,4.3130378986574431,4.1342597915419805]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline"]
[{"$f":"ROW()","v":1349},null,"Compression"]
[{"$f":"ROW()","v":1350},null,"Metering"]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1351&\"-\"&$D$2,Asset_Splits!$A:$F,E1351,FALSE)","v":0.32578012380696086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1351","v":1.6466880777756476}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0.29940317658052246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1352","v":1.5133631713377382}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":-5.489080376473496E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1353","v":-2.7745103379133895E-2}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":0.38030577998899018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1354","v":1.9222934367478981}]
[{"$f":"ROW()","v":1355},null,"Building"]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":5.0545995824821501}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1351)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline"]
[{"$f":"ROW()","v":1361},null,"Compression"]
[{"$f":"ROW()","v":1362},null,"Metering"]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",{"$f":"D1351","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1363&\"-\"&$D$2,Asset_Splits!$A:$F,E1363,FALSE)","v":0.32578012380696086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1363","v":0},{"$f":"Asset_NoReclass!W1363*$F1363","v":-3.8190058459281846E-3},{"$f":"Asset_NoReclass!X1363*$F1363","v":0},{"$f":"Asset_NoReclass!Y1363*$F1363","v":0},{"$f":"Asset_NoReclass!Z1363*$F1363","v":0},{"$f":"Asset_NoReclass!AA1363*$F1363","v":0},{"$f":"Asset_NoReclass!AB1363*$F1363","v":0},{"$f":"Asset_NoReclass!AC1363*$F1363","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0.29940317658052246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1364","v":0},{"$f":"Asset_NoReclass!W1363*$F1364","v":-3.509798167821964E-3},{"$f":"Asset_NoReclass!X1363*$F1364","v":0},{"$f":"Asset_NoReclass!Y1363*$F1364","v":0},{"$f":"Asset_NoReclass!Z1363*$F1364","v":0},{"$f":"Asset_NoReclass!AA1363*$F1364","v":0},{"$f":"Asset_NoReclass!AB1363*$F1364","v":0},{"$f":"Asset_NoReclass!AC1363*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":-5.489080376473496E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1365","v":0},{"$f":"Asset_NoReclass!W1363*$F1365","v":6.4346559273037072E-5},{"$f":"Asset_NoReclass!X1363*$F1365","v":0},{"$f":"Asset_NoReclass!Y1363*$F1365","v":0},{"$f":"Asset_NoReclass!Z1363*$F1365","v":0},{"$f":"Asset_NoReclass!AA1363*$F1365","v":0},{"$f":"Asset_NoReclass!AB1363*$F1365","v":0},{"$f":"Asset_NoReclass!AC1363*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":0.38030577998899018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1366","v":0},{"$f":"Asset_NoReclass!W1363*$F1366","v":-4.4581909419336976E-3},{"$f":"Asset_NoReclass!X1363*$F1366","v":0},{"$f":"Asset_NoReclass!Y1363*$F1366","v":0},{"$f":"Asset_NoReclass!Z1363*$F1366","v":0},{"$f":"Asset_NoReclass!AA1363*$F1366","v":0},{"$f":"Asset_NoReclass!AB1363*$F1366","v":0},{"$f":"Asset_NoReclass!AC1363*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.1722648396410809E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0.32578012380696086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1375","v":-2.3782168808208628E-2},{"$f":"Asset_NoReclass!W1375*$F1375","v":-2.3782168808208628E-2},{"$f":"Asset_NoReclass!X1375*$F1375","v":-2.3782168808208628E-2},{"$f":"Asset_NoReclass!Y1375*$F1375","v":-5.8242353870049515E-2},{"$f":"Asset_NoReclass!Z1375*$F1375","v":-5.8242353870049515E-2},{"$f":"Asset_NoReclass!AA1375*$F1375","v":-5.8242353870049515E-2},{"$f":"Asset_NoReclass!AB1375*$F1375","v":-5.8242353870049515E-2},{"$f":"Asset_NoReclass!AC1375*$F1375","v":-5.8242353870049515E-2}]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0.29940317658052246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1376","v":-2.1856633866868647E-2},{"$f":"Asset_NoReclass!W1375*$F1376","v":-2.1856633866868647E-2},{"$f":"Asset_NoReclass!X1375*$F1376","v":-2.1856633866868647E-2},{"$f":"Asset_NoReclass!Y1375*$F1376","v":-5.3526733173422408E-2},{"$f":"Asset_NoReclass!Z1375*$F1376","v":-5.3526733173422408E-2},{"$f":"Asset_NoReclass!AA1375*$F1376","v":-5.3526733173422408E-2},{"$f":"Asset_NoReclass!AB1375*$F1376","v":-5.3526733173422408E-2},{"$f":"Asset_NoReclass!AC1375*$F1376","v":-5.3526733173422408E-2}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,-5.489080376473496E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1377","v":4.0070657039982614E-4},{"$f":"Asset_NoReclass!W1375*$F1377","v":4.0070657039982614E-4},{"$f":"Asset_NoReclass!X1375*$F1377","v":4.0070657039982614E-4},{"$f":"Asset_NoReclass!Y1375*$F1377","v":9.8132739951056237E-4},{"$f":"Asset_NoReclass!Z1375*$F1377","v":9.8132739951056237E-4},{"$f":"Asset_NoReclass!AA1375*$F1377","v":9.8132739951056237E-4},{"$f":"Asset_NoReclass!AB1375*$F1377","v":9.8132739951056237E-4},{"$f":"Asset_NoReclass!AC1375*$F1377","v":9.8132739951056237E-4}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,0.38030577998899018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1378","v":-2.7762578492341906E-2},{"$f":"Asset_NoReclass!W1375*$F1378","v":-2.7762578492341906E-2},{"$f":"Asset_NoReclass!X1375*$F1378","v":-2.7762578492341906E-2},{"$f":"Asset_NoReclass!Y1375*$F1378","v":-6.7990347471501233E-2},{"$f":"Asset_NoReclass!Z1375*$F1378","v":-6.7990347471501233E-2},{"$f":"Asset_NoReclass!AA1375*$F1378","v":-6.7990347471501233E-2},{"$f":"Asset_NoReclass!AB1375*$F1378","v":-6.7990347471501233E-2},{"$f":"Asset_NoReclass!AC1375*$F1378","v":-6.7990347471501233E-2}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-7.3000674597019366E-2},-7.3000674597019366E-2,-7.3000674597019366E-2,-0.1787781071154626,-0.1787781071154626,-0.1787781071154626,-0.1787781071154626,-0.1787781071154626]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":0},0,0,0,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":0},{"$f":"Z1336+Z1348+Z1360+Z1372","v":0},0,0,0]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6466880777756476,1.6229059089674389,1.595304734313302,1.5715225655050933,1.5132802116350437,1.4550378577649941,1.3967955038949444,1.3385531500248948,1.2803107961548452]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5133631713377382,1.4915065374708696,1.4661401054361789,1.4442834715693103,1.3907567383958879,1.3372300052224655,1.2837032720490431,1.2301765388756207,1.1766498057021983]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.7745103379133895E-2,-2.7344396808734069E-2,-2.6879343679061207E-2,-2.6478637108661381E-2,0,9.8132739951056237E-4,1.9626547990211247E-3,2.9439821985316871E-3,3.9253095980422495E-3]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9222934367478981,1.8945308582555562,1.8623100888212807,1.8345475103289388,1.7665571628574375,1.6985668153859361,1.6305764679144348,1.5625861204429334,1.4945957729714321]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":5.0545995824821501},{"$f":"SUM(V1384:V1393)","v":4.9815989078851306},4.8968755848917001,4.8238749102946805,4.6705941128883692,4.4918160057729057,4.3130378986574431,4.1342597915419805,3.9554816844265179]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7644902150056083,5.7223794879151546,5.6802687608247009,5.4774020193666759,5.274535277908651,5.071668536450626,4.868801794992601]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5392124475152376,1.5279681999072157,1.5167239522991938,1.4625552397170798,1.4083865271349658,1.3542178145528518,1.3000491019707379]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.13514119408403655,0.13415396126196724,0.13316672843989794,0.12841077385275873,0.12365481926561953,0.11889886467848032,0.11414291009134112]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7549002172860257,1.7420803283860951,1.7292604394861644,1.6675011380759444,1.6057418366657243,1.5439825352555043,1.4822232338452843]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":9.1937440738909082},9.1265819774704333,9.0594198810499567,8.7358691710124585,8.4123184609749622,8.0887677509374623,7.7652170408999641]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline"]
[{"$f":"ROW()","v":1435},null,"Compression"]
[{"$f":"ROW()","v":1436},null,"Metering"]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1437&\"-\"&$D$2,Asset_Splits!$A:$F,E1437,FALSE)","v":0.62700137927224286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1437","v":5.7644902150056083}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0.16741954476266202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1438","v":1.5392124475152376}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":1.4699255602276418E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1439","v":0.13514119408403655}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":0.19087982036281873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1440","v":1.7549002172860257}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":9.1937440738909082}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1437)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",{"$f":"D1437","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1449&\"-\"&$D$2,Asset_Splits!$A:$F,E1449,FALSE)","v":0.62700137927224286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1449","v":0},{"$f":"Asset_NoReclass!X1449*$F1449","v":0},{"$f":"Asset_NoReclass!Y1449*$F1449","v":0},{"$f":"Asset_NoReclass!Z1449*$F1449","v":0},{"$f":"Asset_NoReclass!AA1449*$F1449","v":0},{"$f":"Asset_NoReclass!AB1449*$F1449","v":0},{"$f":"Asset_NoReclass!AC1449*$F1449","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0.16741954476266202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1450","v":0},{"$f":"Asset_NoReclass!X1449*$F1450","v":0},{"$f":"Asset_NoReclass!Y1449*$F1450","v":0},{"$f":"Asset_NoReclass!Z1449*$F1450","v":0},{"$f":"Asset_NoReclass!AA1449*$F1450","v":0},{"$f":"Asset_NoReclass!AB1449*$F1450","v":0},{"$f":"Asset_NoReclass!AC1449*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":1.4699255602276418E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1451","v":0},{"$f":"Asset_NoReclass!X1449*$F1451","v":0},{"$f":"Asset_NoReclass!Y1449*$F1451","v":0},{"$f":"Asset_NoReclass!Z1449*$F1451","v":0},{"$f":"Asset_NoReclass!AA1449*$F1451","v":0},{"$f":"Asset_NoReclass!AB1449*$F1451","v":0},{"$f":"Asset_NoReclass!AC1449*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":0.19087982036281873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1452","v":0},{"$f":"Asset_NoReclass!X1449*$F1452","v":0},{"$f":"Asset_NoReclass!Y1449*$F1452","v":0},{"$f":"Asset_NoReclass!Z1449*$F1452","v":0},{"$f":"Asset_NoReclass!AA1449*$F1452","v":0},{"$f":"Asset_NoReclass!AB1449*$F1452","v":0},{"$f":"Asset_NoReclass!AC1449*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0.62700137927224286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1461","v":-4.2110727090453444E-2},{"$f":"Asset_NoReclass!X1461*$F1461","v":-4.2110727090453444E-2},{"$f":"Asset_NoReclass!Y1461*$F1461","v":-0.20286674145802491},{"$f":"Asset_NoReclass!Z1461*$F1461","v":-0.20286674145802491},{"$f":"Asset_NoReclass!AA1461*$F1461","v":-0.20286674145802491},{"$f":"Asset_NoReclass!AB1461*$F1461","v":-0.20286674145802491},{"$f":"Asset_NoReclass!AC1461*$F1461","v":-0.20286674145802491}]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0.16741954476266202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1462","v":-1.1244247608022005E-2},{"$f":"Asset_NoReclass!X1461*$F1462","v":-1.1244247608022005E-2},{"$f":"Asset_NoReclass!Y1461*$F1462","v":-5.4168712582114018E-2},{"$f":"Asset_NoReclass!Z1461*$F1462","v":-5.4168712582114018E-2},{"$f":"Asset_NoReclass!AA1461*$F1462","v":-5.4168712582114018E-2},{"$f":"Asset_NoReclass!AB1461*$F1462","v":-5.4168712582114018E-2},{"$f":"Asset_NoReclass!AC1461*$F1462","v":-5.4168712582114018E-2}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,1.4699255602276418E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1463","v":-9.8723282206930217E-4},{"$f":"Asset_NoReclass!X1461*$F1463","v":-9.8723282206930217E-4},{"$f":"Asset_NoReclass!Y1461*$F1463","v":-4.7559545871392085E-3},{"$f":"Asset_NoReclass!Z1461*$F1463","v":-4.7559545871392085E-3},{"$f":"Asset_NoReclass!AA1461*$F1463","v":-4.7559545871392085E-3},{"$f":"Asset_NoReclass!AB1461*$F1463","v":-4.7559545871392085E-3},{"$f":"Asset_NoReclass!AC1461*$F1463","v":-4.7559545871392085E-3}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,0.19087982036281873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1464","v":-1.2819888899930656E-2},{"$f":"Asset_NoReclass!X1461*$F1464","v":-1.2819888899930656E-2},{"$f":"Asset_NoReclass!Y1461*$F1464","v":-6.1759301410220117E-2},{"$f":"Asset_NoReclass!Z1461*$F1464","v":-6.1759301410220117E-2},{"$f":"Asset_NoReclass!AA1461*$F1464","v":-6.1759301410220117E-2},{"$f":"Asset_NoReclass!AB1461*$F1464","v":-6.1759301410220117E-2},{"$f":"Asset_NoReclass!AC1461*$F1464","v":-6.1759301410220117E-2}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-6.7162096420475409E-2},-6.7162096420475409E-2,-0.3235507100374983,-0.3235507100374983,-0.3235507100374983,-0.3235507100374983,-0.3235507100374983]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":0},0,0,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":0},{"$f":"Z1422+Z1434+Z1446+Z1458","v":0},0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7644902150056083,5.7223794879151546,5.6802687608247009,5.4774020193666759,5.274535277908651,5.071668536450626,4.868801794992601,4.665935053534576]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5392124475152376,1.5279681999072157,1.5167239522991938,1.4625552397170798,1.4083865271349658,1.3542178145528518,1.3000491019707379,1.2458803893886239]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13514119408403655,0.13415396126196724,0.13316672843989794,0.12841077385275873,0.12365481926561953,0.11889886467848032,0.11414291009134112,0.10938695550420191]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7549002172860257,1.7420803283860951,1.7292604394861644,1.6675011380759444,1.6057418366657243,1.5439825352555043,1.4822232338452843,1.4204639324350643]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":9.1937440738909082},{"$f":"SUM(W1470:W1479)","v":9.1265819774704333},9.0594198810499567,8.7358691710124585,8.4123184609749622,8.0887677509374623,7.7652170408999641,7.441666330862466]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.081991677031847,3.991783369445955,3.8541356670512665,3.716487964656578,3.5788402622618896,3.4411925598672011]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.9599955336884074,0.93878050454679585,0.90640876301069939,0.87403702147460294,0.84166527993850648,0.80929353840241003]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.82755577811644909,0.80926754725187933,0.78136176976043514,0.75345599226899096,0.72555021477754678,0.69764443728610259]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2693748202053898,2.2192236983986882,2.1426987432814917,2.0661737881642952,1.9896488330470989,1.9131238779299027]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":8.1389178090420931},7.9590551196433186,7.684604943103893,7.4101547665644674,7.1357045900250418,6.861254413485617]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline"]
[{"$f":"ROW()","v":1521},null,"Compression"]
[{"$f":"ROW()","v":1522},null,"Metering"]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1523&\"-\"&$D$2,Asset_Splits!$A:$F,E1523,FALSE)","v":0.50153985736247109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1523","v":4.081991677031847}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0.11795125054855342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1524","v":0.9599955336884074}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0.10167884693430121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1525","v":0.82755577811644909}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":0.2788300451546743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1526","v":2.2693748202053898}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":8.1389178090420931}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1523)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline"]
[{"$f":"ROW()","v":1533},null,"Compression"]
[{"$f":"ROW()","v":1534},null,"Metering"]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",{"$f":"D1523","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1535&\"-\"&$D$2,Asset_Splits!$A:$F,E1535,FALSE)","v":0.50153985736247109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1535","v":0},{"$f":"Asset_NoReclass!Y1535*$F1535","v":0},{"$f":"Asset_NoReclass!Z1535*$F1535","v":0},{"$f":"Asset_NoReclass!AA1535*$F1535","v":0},{"$f":"Asset_NoReclass!AB1535*$F1535","v":0},{"$f":"Asset_NoReclass!AC1535*$F1535","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0.11795125054855342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1536","v":0},{"$f":"Asset_NoReclass!Y1535*$F1536","v":0},{"$f":"Asset_NoReclass!Z1535*$F1536","v":0},{"$f":"Asset_NoReclass!AA1535*$F1536","v":0},{"$f":"Asset_NoReclass!AB1535*$F1536","v":0},{"$f":"Asset_NoReclass!AC1535*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0.10167884693430121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1537","v":0},{"$f":"Asset_NoReclass!Y1535*$F1537","v":0},{"$f":"Asset_NoReclass!Z1535*$F1537","v":0},{"$f":"Asset_NoReclass!AA1535*$F1537","v":0},{"$f":"Asset_NoReclass!AB1535*$F1537","v":0},{"$f":"Asset_NoReclass!AC1535*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":0.2788300451546743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1538","v":0},{"$f":"Asset_NoReclass!Y1535*$F1538","v":0},{"$f":"Asset_NoReclass!Z1535*$F1538","v":0},{"$f":"Asset_NoReclass!AA1535*$F1538","v":0},{"$f":"Asset_NoReclass!AB1535*$F1538","v":0},{"$f":"Asset_NoReclass!AC1535*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0.50153985736247109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1547","v":-9.020830758589192E-2},{"$f":"Asset_NoReclass!Y1547*$F1547","v":-0.13764770239468832},{"$f":"Asset_NoReclass!Z1547*$F1547","v":-0.13764770239468832},{"$f":"Asset_NoReclass!AA1547*$F1547","v":-0.13764770239468832},{"$f":"Asset_NoReclass!AB1547*$F1547","v":-0.13764770239468832},{"$f":"Asset_NoReclass!AC1547*$F1547","v":-0.13764770239468832}]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0.11795125054855342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1548","v":-2.1215029141611521E-2},{"$f":"Asset_NoReclass!Y1547*$F1548","v":-3.2371741536096461E-2},{"$f":"Asset_NoReclass!Z1547*$F1548","v":-3.2371741536096461E-2},{"$f":"Asset_NoReclass!AA1547*$F1548","v":-3.2371741536096461E-2},{"$f":"Asset_NoReclass!AB1547*$F1548","v":-3.2371741536096461E-2},{"$f":"Asset_NoReclass!AC1547*$F1548","v":-3.2371741536096461E-2}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0.10167884693430121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1549","v":-1.8288230864569776E-2},{"$f":"Asset_NoReclass!Y1547*$F1549","v":-2.7905777491444163E-2},{"$f":"Asset_NoReclass!Z1547*$F1549","v":-2.7905777491444163E-2},{"$f":"Asset_NoReclass!AA1547*$F1549","v":-2.7905777491444163E-2},{"$f":"Asset_NoReclass!AB1547*$F1549","v":-2.7905777491444163E-2},{"$f":"Asset_NoReclass!AC1547*$F1549","v":-2.7905777491444163E-2}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,0.2788300451546743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1550","v":-5.0151121806701518E-2},{"$f":"Asset_NoReclass!Y1547*$F1550","v":-7.6524955117196272E-2},{"$f":"Asset_NoReclass!Z1547*$F1550","v":-7.6524955117196272E-2},{"$f":"Asset_NoReclass!AA1547*$F1550","v":-7.6524955117196272E-2},{"$f":"Asset_NoReclass!AB1547*$F1550","v":-7.6524955117196272E-2},{"$f":"Asset_NoReclass!AC1547*$F1550","v":-7.6524955117196272E-2}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.17986268939877476},-0.27445017653942522,-0.27445017653942522,-0.27445017653942522,-0.27445017653942522,-0.27445017653942522]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0},0,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0},0,0,0]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.081991677031847,3.991783369445955,3.8541356670512665,3.716487964656578,3.5788402622618896,3.4411925598672011,3.3035448574725126]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9599955336884074,0.93878050454679585,0.90640876301069939,0.87403702147460294,0.84166527993850648,0.80929353840241003,0.77692179686631357]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82755577811644909,0.80926754725187933,0.78136176976043514,0.75345599226899096,0.72555021477754678,0.69764443728610259,0.66973865979465841]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2693748202053898,2.2192236983986882,2.1426987432814917,2.0661737881642952,1.9896488330470989,1.9131238779299027,1.8365989228127064]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":8.1389178090420931},{"$f":"SUM(X1556:X1565)","v":7.9590551196433186},7.684604943103893,7.4101547665644674,7.1357045900250418,6.861254413485617,6.5868042369461914]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7802148997366931,5.5875410697454697,5.3948672397542463,5.2021934097630229,5.0095195797717995]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6336078396579667,2.545820911669368,2.4580339836807692,2.3702470556921704,2.2824601277035717]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.65118370983506979,0.62947758617390082,0.60777146251273184,0.58606533885156287,0.56435921519039389]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3926227943787994,3.2795353678995061,3.1664479414202127,3.0533605149409193,2.9402730884616259]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":12.45762924360853},12.042374935488244,11.62712062736796,11.211866319247676,10.79661201112739]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline"]
[{"$f":"ROW()","v":1607},null,"Compression"]
[{"$f":"ROW()","v":1608},null,"Metering"]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1609&\"-\"&$D$2,Asset_Splits!$A:$F,E1609,FALSE)","v":0.46398996042543739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1609","v":5.7802148997366931}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":0.21140521909569246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1610","v":2.6336078396579667}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":5.2271880716723368E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1611","v":0.65118370983506979}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0.27233293976214673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1612","v":3.3926227943787994}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":12.45762924360853}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1609)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",{"$f":"D1609","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1621&\"-\"&$D$2,Asset_Splits!$A:$F,E1621,FALSE)","v":0.46398996042543739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1621","v":0},{"$f":"Asset_NoReclass!Z1621*$F1621","v":0},{"$f":"Asset_NoReclass!AA1621*$F1621","v":0},{"$f":"Asset_NoReclass!AB1621*$F1621","v":0},{"$f":"Asset_NoReclass!AC1621*$F1621","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":0.21140521909569246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1622","v":0},{"$f":"Asset_NoReclass!Z1621*$F1622","v":0},{"$f":"Asset_NoReclass!AA1621*$F1622","v":0},{"$f":"Asset_NoReclass!AB1621*$F1622","v":0},{"$f":"Asset_NoReclass!AC1621*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":5.2271880716723368E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1623","v":0},{"$f":"Asset_NoReclass!Z1621*$F1623","v":0},{"$f":"Asset_NoReclass!AA1621*$F1623","v":0},{"$f":"Asset_NoReclass!AB1621*$F1623","v":0},{"$f":"Asset_NoReclass!AC1621*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0.27233293976214673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1624","v":0},{"$f":"Asset_NoReclass!Z1621*$F1624","v":0},{"$f":"Asset_NoReclass!AA1621*$F1624","v":0},{"$f":"Asset_NoReclass!AB1621*$F1624","v":0},{"$f":"Asset_NoReclass!AC1621*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0.46398996042543739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1633","v":-0.19267382999122309},{"$f":"Asset_NoReclass!Z1633*$F1633","v":-0.19267382999122309},{"$f":"Asset_NoReclass!AA1633*$F1633","v":-0.19267382999122309},{"$f":"Asset_NoReclass!AB1633*$F1633","v":-0.19267382999122309},{"$f":"Asset_NoReclass!AC1633*$F1633","v":-0.19267382999122309}]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,0.21140521909569246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1634","v":-8.7786927988598884E-2},{"$f":"Asset_NoReclass!Z1633*$F1634","v":-8.7786927988598884E-2},{"$f":"Asset_NoReclass!AA1633*$F1634","v":-8.7786927988598884E-2},{"$f":"Asset_NoReclass!AB1633*$F1634","v":-8.7786927988598884E-2},{"$f":"Asset_NoReclass!AC1633*$F1634","v":-8.7786927988598884E-2}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,5.2271880716723368E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1635","v":-2.1706123661168992E-2},{"$f":"Asset_NoReclass!Z1633*$F1635","v":-2.1706123661168992E-2},{"$f":"Asset_NoReclass!AA1633*$F1635","v":-2.1706123661168992E-2},{"$f":"Asset_NoReclass!AB1633*$F1635","v":-2.1706123661168992E-2},{"$f":"Asset_NoReclass!AC1633*$F1635","v":-2.1706123661168992E-2}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0.27233293976214673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1636","v":-0.1130874264792933},{"$f":"Asset_NoReclass!Z1633*$F1636","v":-0.1130874264792933},{"$f":"Asset_NoReclass!AA1633*$F1636","v":-0.1130874264792933},{"$f":"Asset_NoReclass!AB1633*$F1636","v":-0.1130874264792933},{"$f":"Asset_NoReclass!AC1633*$F1636","v":-0.1130874264792933}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.41525430812028424},-0.41525430812028424,-0.41525430812028424,-0.41525430812028424,-0.41525430812028424]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7802148997366931,5.5875410697454697,5.3948672397542463,5.2021934097630229,5.0095195797717995,4.8168457497805761]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6336078396579667,2.545820911669368,2.4580339836807692,2.3702470556921704,2.2824601277035717,2.1946731997149729]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65118370983506979,0.62947758617390082,0.60777146251273184,0.58606533885156287,0.56435921519039389,0.54265309152922492]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3926227943787994,3.2795353678995061,3.1664479414202127,3.0533605149409193,2.9402730884616259,2.8271856619823326]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":12.45762924360853},{"$f":"SUM(Y1642:Y1651)","v":12.042374935488244},11.62712062736796,11.211866319247676,10.79661201112739,10.381357703007106]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3735580950852269,2.3444311114628977,2.3153041278405686,2.2861771442182395]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.9318704955376246E-2,-7.8637409910752493E-2,-0.11795611486612874]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.6446171567790137E-2,-3.2892343135580274E-2,-4.9338514703370411E-2]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":2.3735580950852269},2.2886662349397318,2.2037743747942358,2.1188825146487407]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline"]
[{"$f":"ROW()","v":1693},null,"Compression"]
[{"$f":"ROW()","v":1694},null,"Metering"]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1695","v":2.3735580950852269}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":2.3735580950852269}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1695)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1707&\"-\"&$D$2,Asset_Splits!$A:$F,E1707,FALSE)","v":0.34310690768712804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1707","v":0},{"$f":"Asset_NoReclass!AA1707*$F1707","v":0},{"$f":"Asset_NoReclass!AB1707*$F1707","v":0},{"$f":"Asset_NoReclass!AC1707*$F1707","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":0.46316225004362294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1708","v":0},{"$f":"Asset_NoReclass!AA1707*$F1708","v":0},{"$f":"Asset_NoReclass!AB1707*$F1708","v":0},{"$f":"Asset_NoReclass!AC1707*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1709","v":0},{"$f":"Asset_NoReclass!AA1707*$F1709","v":0},{"$f":"Asset_NoReclass!AB1707*$F1709","v":0},{"$f":"Asset_NoReclass!AC1707*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0.19373084226924908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1710","v":0},{"$f":"Asset_NoReclass!AA1707*$F1710","v":0},{"$f":"Asset_NoReclass!AB1707*$F1710","v":0},{"$f":"Asset_NoReclass!AC1707*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0.34310690768712804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1719","v":-2.91269836223291E-2},{"$f":"Asset_NoReclass!AA1719*$F1719","v":-2.91269836223291E-2},{"$f":"Asset_NoReclass!AB1719*$F1719","v":-2.91269836223291E-2},{"$f":"Asset_NoReclass!AC1719*$F1719","v":-2.91269836223291E-2}]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,0.46316225004362294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1720","v":-3.9318704955376246E-2},{"$f":"Asset_NoReclass!AA1719*$F1720","v":-3.9318704955376246E-2},{"$f":"Asset_NoReclass!AB1719*$F1720","v":-3.9318704955376246E-2},{"$f":"Asset_NoReclass!AC1719*$F1720","v":-3.9318704955376246E-2}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1721","v":0},{"$f":"Asset_NoReclass!AA1719*$F1721","v":0},{"$f":"Asset_NoReclass!AB1719*$F1721","v":0},{"$f":"Asset_NoReclass!AC1719*$F1721","v":0}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0.19373084226924908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1722","v":-1.6446171567790137E-2},{"$f":"Asset_NoReclass!AA1719*$F1722","v":-1.6446171567790137E-2},{"$f":"Asset_NoReclass!AB1719*$F1722","v":-1.6446171567790137E-2},{"$f":"Asset_NoReclass!AC1719*$F1722","v":-1.6446171567790137E-2}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-8.489186014549549E-2},-8.489186014549549E-2,-8.489186014549549E-2,-8.489186014549549E-2]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3735580950852269,2.3444311114628977,2.3153041278405686,2.2861771442182395,2.2570501605959103]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.9318704955376246E-2,-7.8637409910752493E-2,-0.11795611486612874,-0.15727481982150499]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.6446171567790137E-2,-3.2892343135580274E-2,-4.9338514703370411E-2,-6.5784686271160547E-2]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":2.3735580950852269},{"$f":"SUM(Z1728:Z1737)","v":2.2886662349397318},2.2037743747942358,2.1188825146487407,2.0339906545032447]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9869051679890708,4.9351621220147175,4.8834190760403642]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.6460041674351065E-2,-5.2920083348702129E-2]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.6376350074356758E-2,-3.2752700148713516E-2]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":4.9869051679890708},4.8923257302660099,4.7977462925429482]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline"]
[{"$f":"ROW()","v":1779},null,"Compression"]
[{"$f":"ROW()","v":1780},null,"Metering"]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1781","v":4.9869051679890708}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":4.9869051679890708}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1781)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1793&\"-\"&$D$2,Asset_Splits!$A:$F,E1793,FALSE)","v":0.54708557398979807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1793","v":0},{"$f":"Asset_NoReclass!AB1793*$F1793","v":0},{"$f":"Asset_NoReclass!AC1793*$F1793","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0.27976526728599266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1794","v":0},{"$f":"Asset_NoReclass!AB1793*$F1794","v":0},{"$f":"Asset_NoReclass!AC1793*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1795","v":0},{"$f":"Asset_NoReclass!AB1793*$F1795","v":0},{"$f":"Asset_NoReclass!AC1793*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0.17314915872420925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1796","v":0},{"$f":"Asset_NoReclass!AB1793*$F1796","v":0},{"$f":"Asset_NoReclass!AC1793*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0.54708557398979807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1805","v":-5.1743045974353204E-2},{"$f":"Asset_NoReclass!AB1805*$F1805","v":-5.1743045974353204E-2},{"$f":"Asset_NoReclass!AC1805*$F1805","v":-5.1743045974353204E-2}]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0.27976526728599266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1806","v":-2.6460041674351065E-2},{"$f":"Asset_NoReclass!AB1805*$F1806","v":-2.6460041674351065E-2},{"$f":"Asset_NoReclass!AC1805*$F1806","v":-2.6460041674351065E-2}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1807","v":0},{"$f":"Asset_NoReclass!AB1805*$F1807","v":0},{"$f":"Asset_NoReclass!AC1805*$F1807","v":0}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0.17314915872420925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1808","v":-1.6376350074356758E-2},{"$f":"Asset_NoReclass!AB1805*$F1808","v":-1.6376350074356758E-2},{"$f":"Asset_NoReclass!AC1805*$F1808","v":-1.6376350074356758E-2}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-9.4579437723061016E-2},-9.4579437723061016E-2,-9.4579437723061016E-2]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9869051679890708,4.9351621220147175,4.8834190760403642,4.8316760300660109]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.6460041674351065E-2,-5.2920083348702129E-2,-7.9380125023053194E-2]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.6376350074356758E-2,-3.2752700148713516E-2,-4.9129050223070278E-2]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":4.9869051679890708},{"$f":"SUM(AA1814:AA1823)","v":4.8923257302660099},4.7977462925429482,4.7031668548198882]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0,0]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7772332372116562,1.750155666760868]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.6026449161967381E-2]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.9702807708470039E-2]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":1.7772332372116562},1.6844264098904307]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline"]
[{"$f":"ROW()","v":1865},null,"Compression"]
[{"$f":"ROW()","v":1866},null,"Metering"]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1867","v":1.7772332372116562}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":1.7772332372116562}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1867)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1879&\"-\"&$D$2,Asset_Splits!$A:$F,E1879,FALSE)","v":0.29176269927929499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1879","v":0},{"$f":"Asset_NoReclass!AC1879*$F1879","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0.49593818138679951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1880","v":0},{"$f":"Asset_NoReclass!AC1879*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1881","v":0},{"$f":"Asset_NoReclass!AC1879*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0.21229911933390547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1882","v":0},{"$f":"Asset_NoReclass!AC1879*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":0}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0.29176269927929499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1891","v":-2.7077570450788215E-2},{"$f":"Asset_NoReclass!AC1891*$F1891","v":-2.7077570450788215E-2}]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0.49593818138679951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1892","v":-4.6026449161967381E-2},{"$f":"Asset_NoReclass!AC1891*$F1892","v":-4.6026449161967381E-2}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1893","v":0},{"$f":"Asset_NoReclass!AC1891*$F1893","v":0}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0.21229911933390547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1894","v":-1.9702807708470039E-2},{"$f":"Asset_NoReclass!AC1891*$F1894","v":-1.9702807708470039E-2}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-9.2806827321225624E-2},-9.2806827321225624E-2]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0},0,0]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7772332372116562,1.750155666760868,1.7230780963100798]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.6026449161967381E-2,-9.2052898323934762E-2]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.9702807708470039E-2,-3.9405615416940078E-2]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":1.7772332372116562},{"$f":"SUM(AB1900:AB1909)","v":1.6844264098904307},1.591619582569205]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},0]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6764061411249993]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},2.6764061411249993]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline"]
[{"$f":"ROW()","v":1951},null,"Compression"]
[{"$f":"ROW()","v":1952},null,"Metering"]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1953","v":2.6764061411249993}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":2.6764061411249993}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1953)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1965&\"-\"&$D$2,Asset_Splits!$A:$F,E1965,FALSE)","v":0.34560041414458753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1965","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":0.29314290334058424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":0.36125668251482823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":0}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0.34560041414458753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1977","v":-2.1741404878568293E-2}]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,0.29314290334058424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1978","v":-1.8441351016843001E-2}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1979","v":0}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,0.36125668251482823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1980","v":-2.2726326353177749E-2}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-6.2909082248589043E-2}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":0},0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6764061411249993,2.6546647362464308]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.8441351016843001E-2]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.2726326353177749E-2]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":2.6764061411249993},{"$f":"SUM(AC1986:AC1995)","v":2.6134970588764102}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline"]
[{"$f":"ROW()","v":2037},null,"Compression"]
[{"$f":"ROW()","v":2038},null,"Metering"]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2039","v":4.3271414696249995}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":4.3271414696249995}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2039)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2051&\"-\"&$D$2,Asset_Splits!$A:$F,E2051,FALSE)","v":0.30818101897501804}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":0.35670727164090021}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0.3351117093840818}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":0}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0.30818101897501804]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,0.35670727164090021]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,0]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0.3351117093840818]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3271414696249995]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":4.3271414696249995}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"Asset_Splits","index":17,"n_rows":293,"n_cols":6,"rows_kept":293,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
[null,{"$f":"MID(CELL(\"filename\",C2),FIND(\"]\",CELL(\"filename\",C2))+1,256)","v":"\\[DBNGP-DBP-AA5-D227177-20210401-Public.XLSM]Asset_Splits"},"DBP's Asset Reclassification Splits"]
[]
[]
["Reference","Capex",null,null,"New Asset Classes"]
[null,2005,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B6&\"-\"&B7","v":"Capex-2005-Pipeline"},"Pipeline",{"$f":"1-SUM(D7:F7)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B6&\"-\"&B8","v":"Capex-2005-Compression"},"Compression",{"$f":"1-SUM(D8:F8)","v":0.98732840693266721},0,0,1.2671593067332827E-2]
[{"$f":"\"Capex-\"&B6&\"-\"&B9","v":"Capex-2005-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B6&\"-\"&B10","v":"Capex-2005-Other"},"Other",6.6163705213783786E-2,0.5936247074672063,0,0.34021158731900986]
[{"$f":"\"Capex-\"&B6&\"-\"&B11","v":"Capex-2005-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B6&\"-\"&B12","v":"Capex-2005-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B6&\"-\"&B13","v":"Capex-2005-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2006,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B15&\"-\"&B16","v":"Capex-2006-Pipeline"},"Pipeline",{"$f":"1-SUM(D16:F16)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B17","v":"Capex-2006-Compression"},"Compression",{"$f":"1-SUM(D17:F17)","v":0.99301823008023804},0,0,6.9817699197619234E-3]
[{"$f":"\"Capex-\"&B15&\"-\"&B18","v":"Capex-2006-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B19","v":"Capex-2006-Other"},"Other",0.37054626207479102,0.62945373792520898,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B20","v":"Capex-2006-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B15&\"-\"&B21","v":"Capex-2006-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B15&\"-\"&B22","v":"Capex-2006-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2007,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B24&\"-\"&B25","v":"Capex-2007-Pipeline"},"Pipeline",{"$f":"1-SUM(D25:F25)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B26","v":"Capex-2007-Compression"},"Compression",{"$f":"1-SUM(D26:F26)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B27","v":"Capex-2007-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B28","v":"Capex-2007-Other"},"Other",0.15465320588430076,0.23260985894248457,0,0.6127369351732147]
[{"$f":"\"Capex-\"&B24&\"-\"&B29","v":"Capex-2007-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B24&\"-\"&B30","v":"Capex-2007-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B24&\"-\"&B31","v":"Capex-2007-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2008,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B33&\"-\"&B34","v":"Capex-2008-Pipeline"},"Pipeline",{"$f":"1-SUM(D34:F34)","v":0.99983755901265692},0,1.6244098734312411E-4,0]
[{"$f":"\"Capex-\"&B33&\"-\"&B35","v":"Capex-2008-Compression"},"Compression",{"$f":"1-SUM(D35:F35)","v":0.81342426950997049},0,0,0.18657573049002957]
[{"$f":"\"Capex-\"&B33&\"-\"&B36","v":"Capex-2008-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B33&\"-\"&B37","v":"Capex-2008-Other"},"Other",0.32127056547967658,0.61690095003953693,0,6.1828484480786428E-2]
[{"$f":"\"Capex-\"&B33&\"-\"&B38","v":"Capex-2008-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B33&\"-\"&B39","v":"Capex-2008-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B33&\"-\"&B40","v":"Capex-2008-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2009,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B42&\"-\"&B43","v":"Capex-2009-Pipeline"},"Pipeline",{"$f":"1-SUM(D43:F43)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B42&\"-\"&B44","v":"Capex-2009-Compression"},"Compression",{"$f":"1-SUM(D44:F44)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B42&\"-\"&B45","v":"Capex-2009-Metering"},"Metering",0,0,0,1]
[{"$f":"\"Capex-\"&B42&\"-\"&B46","v":"Capex-2009-Other"},"Other",0.74915999225416618,0.13245063408909108,0,0.11838937365674272]
[{"$f":"\"Capex-\"&B42&\"-\"&B47","v":"Capex-2009-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B42&\"-\"&B48","v":"Capex-2009-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B42&\"-\"&B49","v":"Capex-2009-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2010,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B51&\"-\"&B52","v":"Capex-2010-Pipeline"},"Pipeline",{"$f":"1-SUM(D52:F52)","v":0.97171302957534744},0,2.8286970424652592E-2,0]
[{"$f":"\"Capex-\"&B51&\"-\"&B53","v":"Capex-2010-Compression"},"Compression",{"$f":"1-SUM(D53:F53)","v":0.98159213305971982},0,0,1.8407866940280227E-2]
[{"$f":"\"Capex-\"&B51&\"-\"&B54","v":"Capex-2010-Metering"},"Metering",0.98326488578404858,0,0,1.6735114215951443E-2]
[{"$f":"\"Capex-\"&B51&\"-\"&B55","v":"Capex-2010-Other"},"Other",4.9339517208796591E-2,0,0,0.95066048279120341]
[{"$f":"\"Capex-\"&B51&\"-\"&B56","v":"Capex-2010-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B51&\"-\"&B57","v":"Capex-2010-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B51&\"-\"&B58","v":"Capex-2010-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2011,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B60&\"-\"&B61","v":"Capex-2011-Pipeline"},"Pipeline",{"$f":"1-SUM(D61:F61)","v":0.57891771513748491},0,0.31952524204811389,0.10155704281440121]
[{"$f":"\"Capex-\"&B60&\"-\"&B62","v":"Capex-2011-Compression"},"Compression",{"$f":"1-SUM(D62:F62)","v":0.73070770517351336},0,5.3534863699725319E-5,0.2692387599627869]
[{"$f":"\"Capex-\"&B60&\"-\"&B63","v":"Capex-2011-Metering"},"Metering",9.9021687723261254E-2,0,0.37120448252345267,0.52977382975328613]
[{"$f":"\"Capex-\"&B60&\"-\"&B64","v":"Capex-2011-Other"},"Other",0.44919752939624136,0.12305948798175539,0,0.42774298262200328]
[{"$f":"\"Capex-\"&B60&\"-\"&B65","v":"Capex-2011-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B60&\"-\"&B66","v":"Capex-2011-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B60&\"-\"&B67","v":"Capex-2011-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2012,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B69&\"-\"&B70","v":"Capex-2012-Pipeline"},"Pipeline",{"$f":"1-SUM(D70:F70)","v":0.6973562456305179},0,0.34799084396120372,-4.5347089591721623E-2]
[{"$f":"\"Capex-\"&B69&\"-\"&B71","v":"Capex-2012-Compression"},"Compression",{"$f":"1-SUM(D71:F71)","v":0.70049323386831008},0,-2.0555690475943536E-4,0.2997123230364494]
[{"$f":"\"Capex-\"&B69&\"-\"&B72","v":"Capex-2012-Metering"},"Metering",-1.8272440498209752E-2,0,0.16080035038108681,0.85747209011712289]
[{"$f":"\"Capex-\"&B69&\"-\"&B73","v":"Capex-2012-Other"},"Other",0.32578012380696086,0.29940317658052246,-5.489080376473496E-3,0.38030577998899018]
[{"$f":"\"Capex-\"&B69&\"-\"&B74","v":"Capex-2012-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B69&\"-\"&B75","v":"Capex-2012-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B69&\"-\"&B76","v":"Capex-2012-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2013,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B78&\"-\"&B79","v":"Capex-2013-Pipeline"},"Pipeline",{"$f":"1-SUM(D79:F79)","v":0.51812331002257861},0,0.41420915161590166,6.766753836151973E-2]
[{"$f":"\"Capex-\"&B78&\"-\"&B80","v":"Capex-2013-Compression"},"Compression",{"$f":"1-SUM(D80:F80)","v":0.83072438200081611},0,0,0.16927561799918384]
[{"$f":"\"Capex-\"&B78&\"-\"&B81","v":"Capex-2013-Metering"},"Metering",0.2010498746958711,0,0.11394961751589799,0.68500050778823096]
[{"$f":"\"Capex-\"&B78&\"-\"&B82","v":"Capex-2013-Other"},"Other",0.62700137927224286,0.16741954476266202,1.4699255602276418E-2,0.19087982036281873]
[{"$f":"\"Capex-\"&B78&\"-\"&B83","v":"Capex-2013-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B78&\"-\"&B84","v":"Capex-2013-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B78&\"-\"&B85","v":"Capex-2013-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2014,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B87&\"-\"&B88","v":"Capex-2014-Pipeline"},"Pipeline",{"$f":"1-SUM(D88:F88)","v":0.61025927064633367},0,0.32127014424259126,6.8470585111075039E-2]
[{"$f":"\"Capex-\"&B87&\"-\"&B89","v":"Capex-2014-Compression"},"Compression",{"$f":"1-SUM(D89:F89)","v":0.55212253145400514},0,0,0.44787746854599486]
[{"$f":"\"Capex-\"&B87&\"-\"&B90","v":"Capex-2014-Metering"},"Metering",0.40844280386974263,0,0,0.59155719613025737]
[{"$f":"\"Capex-\"&B87&\"-\"&B91","v":"Capex-2014-Other"},"Other",0.50153985736247109,0.11795125054855342,0.10167884693430121,0.2788300451546743]
[{"$f":"\"Capex-\"&B87&\"-\"&B92","v":"Capex-2014-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B87&\"-\"&B93","v":"Capex-2014-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B87&\"-\"&B94","v":"Capex-2014-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2015,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B96&\"-\"&B97","v":"Capex-2015-Pipeline"},"Pipeline",{"$f":"1-SUM(D97:F97)","v":0.74707824070804008},0,0.25292175929195998,0]
[{"$f":"\"Capex-\"&B96&\"-\"&B98","v":"Capex-2015-Compression"},"Compression",{"$f":"1-SUM(D98:F98)","v":0.42383664743189753},5.9759261114742182E-2,0,0.5164040914533603]
[{"$f":"\"Capex-\"&B96&\"-\"&B99","v":"Capex-2015-Metering"},"Metering",0.33879588847096309,-3.4413953975591865E-5,4.5424897932514252E-2,0.61581362755049829]
[{"$f":"\"Capex-\"&B96&\"-\"&B100","v":"Capex-2015-Other"},"Other",0.46398996042543739,0.21140521909569246,5.2271880716723368E-2,0.27233293976214673]
[{"$f":"\"Capex-\"&B96&\"-\"&B101","v":"Capex-2015-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B96&\"-\"&B102","v":"Capex-2015-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B96&\"-\"&B103","v":"Capex-2015-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B105&\"-\"&B106","v":"Capex-2016-Pipeline"},"Pipeline",{"$f":"1-SUM(D106:F106)","v":0},0,0.60148471272782533,0.39851528727217489]
[{"$f":"\"Capex-\"&B105&\"-\"&B107","v":"Capex-2016-Compression"},"Compression",{"$f":"1-SUM(D107:F107)","v":0.38214892936786227},3.9132128874451597E-2,2.4335102021403335E-2,0.5543838397362828]
[{"$f":"\"Capex-\"&B105&\"-\"&B108","v":"Capex-2016-Metering"},"Metering",0.99909209043976732,0,9.0790956023268157E-4,0]
[{"$f":"\"Capex-\"&B105&\"-\"&B109","v":"Capex-2016-Other"},"Other",0.34310690768712804,0.46316225004362294,0,0.19373084226924908]
[{"$f":"\"Capex-\"&B105&\"-\"&B110","v":"Capex-2016-Computers and Motor Vehicles"},"Computers and Motor Vehicles",1]
[{"$f":"\"Capex-\"&B105&\"-\"&B111","v":"Capex-2016-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection",1]
[{"$f":"\"Capex-\"&B105&\"-\"&B112","v":"Capex-2016-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications",1]
[]
[null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B114&\"-\"&B115","v":"Capex-2017-Pipeline"},"Pipeline",{"$f":"1-SUM(D115:F115)","v":0},0,0.7981846921510154,0.20181530784898455]
[{"$f":"\"Capex-\"&B114&\"-\"&B116","v":"Capex-2017-Compression"},"Compression",{"$f":"1-SUM(D116:F116)","v":0.48450660770093334},0,4.6469907962048487E-2,0.46902348433701813]
[{"$f":"\"Capex-\"&B114&\"-\"&B117","v":"Capex-2017-Metering"},"Metering",0.96060421742047764,0,3.9395782579522309E-2,0]
[{"$f":"\"Capex-\"&B114&\"-\"&B118","v":"Capex-2017-Other"},"Other",0.54708557398979807,0.27976526728599266,0,0.17314915872420925]
[{"$f":"\"Capex-\"&B114&\"-\"&B119","v":"Capex-2017-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B114&\"-\"&B120","v":"Capex-2017-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B114&\"-\"&B121","v":"Capex-2017-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B123&\"-\"&B124","v":"Capex-2018-Pipeline"},"Pipeline",{"$f":"1-SUM(D124:F124)","v":1.6808124782415113E-2},0,0.87433851643697402,0.10885335878061084]
[{"$f":"\"Capex-\"&B123&\"-\"&B125","v":"Capex-2018-Compression"},"Compression",{"$f":"1-SUM(D125:F125)","v":0.65992510255749037},0,9.512520024494911E-2,0.24494969719756049]
[{"$f":"\"Capex-\"&B123&\"-\"&B126","v":"Capex-2018-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B123&\"-\"&B127","v":"Capex-2018-Other"},"Other",0.29176269927929499,0.49593818138679951,0,0.21229911933390547]
[{"$f":"\"Capex-\"&B123&\"-\"&B128","v":"Capex-2018-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B123&\"-\"&B129","v":"Capex-2018-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B123&\"-\"&B130","v":"Capex-2018-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B132&\"-\"&B133","v":"Capex-2019-Pipeline"},"Pipeline",{"$f":"1-SUM(D133:F133)","v":1.3558023716803147E-3},0,0.97517501049121924,2.3469187137100483E-2]
[{"$f":"\"Capex-\"&B132&\"-\"&B134","v":"Capex-2019-Compression"},"Compression",{"$f":"1-SUM(D134:F134)","v":0.29544240454905579},3.8752122562524569E-2,0.11351506310832814,0.55229040978009147]
[{"$f":"\"Capex-\"&B132&\"-\"&B135","v":"Capex-2019-Metering"},"Metering",0.95688265963674002,0,4.3117340363260023E-2,0]
[{"$f":"\"Capex-\"&B132&\"-\"&B136","v":"Capex-2019-Other"},"Other",0.34560041414458753,0.29314290334058424,0,0.36125668251482823]
[{"$f":"\"Capex-\"&B132&\"-\"&B137","v":"Capex-2019-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B132&\"-\"&B138","v":"Capex-2019-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B132&\"-\"&B139","v":"Capex-2019-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B141&\"-\"&B142","v":"Capex-2020-Pipeline"},"Pipeline",{"$f":"1-SUM(D142:F142)","v":5.1465720400365678E-2},0,0.79293114432713863,0.15560313527249572]
[{"$f":"\"Capex-\"&B141&\"-\"&B143","v":"Capex-2020-Compression"},"Compression",{"$f":"1-SUM(D143:F143)","v":0.61903005310662529},2.3648467551214826E-3,0.13074167775624868,0.24786342238200454]
[{"$f":"\"Capex-\"&B141&\"-\"&B144","v":"Capex-2020-Metering"},"Metering",0.97767277582377232,0,2.2327224176227647E-2,0]
[{"$f":"\"Capex-\"&B141&\"-\"&B145","v":"Capex-2020-Other"},"Other",0.30818101897501804,0.35670727164090021,0,0.3351117093840818]
[{"$f":"\"Capex-\"&B141&\"-\"&B146","v":"Capex-2020-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B141&\"-\"&B147","v":"Capex-2020-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B141&\"-\"&B148","v":"Capex-2020-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,"Redundant Disposed (2005 on only)"]
[null,2005,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B151&\"-\"&B152","v":"Redundant-2005-Pipeline"},"Pipeline",{"$f":"1-SUM(D152:F152)","v":1},{"$f":"D7","v":0},{"$f":"E7","v":0},0]
[{"$f":"\"Redundant-\"&B151&\"-\"&B153","v":"Redundant-2005-Compression"},"Compression",{"$f":"1-SUM(D153:F153)","v":0.98732840693266721},{"$f":"D8","v":0},0,1.2671593067332827E-2]
[{"$f":"\"Redundant-\"&B151&\"-\"&B154","v":"Redundant-2005-Metering"},"Metering",1,{"$f":"D9","v":0},0,0]
[{"$f":"\"Redundant-\"&B151&\"-\"&B155","v":"Redundant-2005-Other"},"Other",6.6163705213783786E-2,{"$f":"D10","v":0.5936247074672063},0,0.34021158731900986]
[{"$f":"\"Redundant-\"&B151&\"-\"&B156","v":"Redundant-2005-"}]
[{"$f":"\"Redundant-\"&B151&\"-\"&B157","v":"Redundant-2005-"}]
[{"$f":"\"Redundant-\"&B151&\"-\"&B158","v":"Redundant-2005-"}]
[]
[null,2006,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B160&\"-\"&B161","v":"Redundant-2006-Pipeline"},"Pipeline",{"$f":"1-SUM(D161:F161)","v":1},{"$f":"D16","v":0},{"$f":"E16","v":0},0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B162","v":"Redundant-2006-Compression"},"Compression",{"$f":"1-SUM(D162:F162)","v":0.99301823008023804},{"$f":"D17","v":0},0,6.9817699197619234E-3]
[{"$f":"\"Redundant-\"&B160&\"-\"&B163","v":"Redundant-2006-Metering"},"Metering",1,{"$f":"D18","v":0},0,0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B164","v":"Redundant-2006-Other"},"Other",0.37054626207479102,{"$f":"D19","v":0.62945373792520898},0,0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B165","v":"Redundant-2006-"}]
[{"$f":"\"Redundant-\"&B160&\"-\"&B166","v":"Redundant-2006-"}]
[{"$f":"\"Redundant-\"&B160&\"-\"&B167","v":"Redundant-2006-"}]
[]
[null,2007,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B169&\"-\"&B170","v":"Redundant-2007-Pipeline"},"Pipeline",{"$f":"1-SUM(D170:F170)","v":1},{"$f":"D25","v":0},{"$f":"E25","v":0},0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B171","v":"Redundant-2007-Compression"},"Compression",{"$f":"1-SUM(D171:F171)","v":1},{"$f":"D26","v":0},0,0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B172","v":"Redundant-2007-Metering"},"Metering",1,{"$f":"D27","v":0},0,0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B173","v":"Redundant-2007-Other"},"Other",0.15465320588430076,{"$f":"D28","v":0.23260985894248457},0,0.6127369351732147]
[{"$f":"\"Redundant-\"&B169&\"-\"&B174","v":"Redundant-2007-"}]
[{"$f":"\"Redundant-\"&B169&\"-\"&B175","v":"Redundant-2007-"}]
[{"$f":"\"Redundant-\"&B169&\"-\"&B176","v":"Redundant-2007-"}]
[]
[null,2008,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B178&\"-\"&B179","v":"Redundant-2008-Pipeline"},"Pipeline",{"$f":"1-SUM(D179:F179)","v":0.99983755901265692},{"$f":"D34","v":0},{"$f":"E34","v":1.6244098734312411E-4},0]
[{"$f":"\"Redundant-\"&B178&\"-\"&B180","v":"Redundant-2008-Compression"},"Compression",{"$f":"1-SUM(D180:F180)","v":0.81342426950997049},{"$f":"D35","v":0},0,0.18657573049002957]
[{"$f":"\"Redundant-\"&B178&\"-\"&B181","v":"Redundant-2008-Metering"},"Metering",1,{"$f":"D36","v":0},0,0]
[{"$f":"\"Redundant-\"&B178&\"-\"&B182","v":"Redundant-2008-Other"},"Other",0.32127056547967658,{"$f":"D37","v":0.61690095003953693},0,6.1828484480786428E-2]
[{"$f":"\"Redundant-\"&B178&\"-\"&B183","v":"Redundant-2008-"}]
[{"$f":"\"Redundant-\"&B178&\"-\"&B184","v":"Redundant-2008-"}]
[{"$f":"\"Redundant-\"&B178&\"-\"&B185","v":"Redundant-2008-"}]
[]
[null,2009,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B187&\"-\"&B188","v":"Redundant-2009-Pipeline"},"Pipeline",{"$f":"1-SUM(D188:F188)","v":1},{"$f":"D43","v":0},{"$f":"E43","v":0},0]
[{"$f":"\"Redundant-\"&B187&\"-\"&B189","v":"Redundant-2009-Compression"},"Compression",{"$f":"1-SUM(D189:F189)","v":1},{"$f":"D44","v":0},0,0]
[{"$f":"\"Redundant-\"&B187&\"-\"&B190","v":"Redundant-2009-Metering"},"Metering",0,{"$f":"D45","v":0},0,1]
[{"$f":"\"Redundant-\"&B187&\"-\"&B191","v":"Redundant-2009-Other"},"Other",0.74915999225416618,{"$f":"D46","v":0.13245063408909108},0,0.11838937365674272]
[{"$f":"\"Redundant-\"&B187&\"-\"&B192","v":"Redundant-2009-"}]
[{"$f":"\"Redundant-\"&B187&\"-\"&B193","v":"Redundant-2009-"}]
[{"$f":"\"Redundant-\"&B187&\"-\"&B194","v":"Redundant-2009-"}]
[]
[null,2010,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B196&\"-\"&B197","v":"Redundant-2010-Pipeline"},"Pipeline",{"$f":"1-SUM(D197:F197)","v":0.97171302957534744},{"$f":"D52","v":0},{"$f":"E52","v":2.8286970424652592E-2},0]
[{"$f":"\"Redundant-\"&B196&\"-\"&B198","v":"Redundant-2010-Compression"},"Compression",{"$f":"1-SUM(D198:F198)","v":0.98159213305971982},{"$f":"D53","v":0},0,1.8407866940280227E-2]
[{"$f":"\"Redundant-\"&B196&\"-\"&B199","v":"Redundant-2010-Metering"},"Metering",0.98326488578404858,{"$f":"D54","v":0},0,1.6735114215951443E-2]
[{"$f":"\"Redundant-\"&B196&\"-\"&B200","v":"Redundant-2010-Other"},"Other",4.9339517208796591E-2,{"$f":"D55","v":0},0,0.95066048279120341]
[{"$f":"\"Redundant-\"&B196&\"-\"&B201","v":"Redundant-2010-"}]
[{"$f":"\"Redundant-\"&B196&\"-\"&B202","v":"Redundant-2010-"}]
[{"$f":"\"Redundant-\"&B196&\"-\"&B203","v":"Redundant-2010-"}]
[]
[null,2011,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B205&\"-\"&B206","v":"Redundant-2011-Pipeline"},"Pipeline",{"$f":"1-SUM(D206:F206)","v":0.57891771513748491},{"$f":"D61","v":0},{"$f":"E61","v":0.31952524204811389},0.10155704281440121]
[{"$f":"\"Redundant-\"&B205&\"-\"&B207","v":"Redundant-2011-Compression"},"Compression",{"$f":"1-SUM(D207:F207)","v":0.73070770517351336},{"$f":"D62","v":0},5.3534863699725319E-5,0.2692387599627869]
[{"$f":"\"Redundant-\"&B205&\"-\"&B208","v":"Redundant-2011-Metering"},"Metering",9.9021687723261254E-2,{"$f":"D63","v":0},0.37120448252345267,0.52977382975328613]
[{"$f":"\"Redundant-\"&B205&\"-\"&B209","v":"Redundant-2011-Other"},"Other",0.44919752939624136,{"$f":"D64","v":0.12305948798175539},0,0.42774298262200328]
[{"$f":"\"Redundant-\"&B205&\"-\"&B210","v":"Redundant-2011-"}]
[{"$f":"\"Redundant-\"&B205&\"-\"&B211","v":"Redundant-2011-"}]
[{"$f":"\"Redundant-\"&B205&\"-\"&B212","v":"Redundant-2011-"}]
[]
[null,2012,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B214&\"-\"&B215","v":"Redundant-2012-Pipeline"},"Pipeline",{"$f":"1-SUM(D215:F215)","v":0.6973562456305179},{"$f":"D70","v":0},{"$f":"E70","v":0.34799084396120372},-4.5347089591721623E-2]
[{"$f":"\"Redundant-\"&B214&\"-\"&B216","v":"Redundant-2012-Compression"},"Compression",{"$f":"1-SUM(D216:F216)","v":0.70049323386831008},{"$f":"D71","v":0},-2.0555690475943536E-4,0.2997123230364494]
[{"$f":"\"Redundant-\"&B214&\"-\"&B217","v":"Redundant-2012-Metering"},"Metering",-1.8272440498209752E-2,{"$f":"D72","v":0},0.16080035038108681,0.85747209011712289]
[{"$f":"\"Redundant-\"&B214&\"-\"&B218","v":"Redundant-2012-Other"},"Other",0.32578012380696086,{"$f":"D73","v":0.29940317658052246},-5.489080376473496E-3,0.38030577998899018]
[{"$f":"\"Redundant-\"&B214&\"-\"&B219","v":"Redundant-2012-"}]
[{"$f":"\"Redundant-\"&B214&\"-\"&B220","v":"Redundant-2012-"}]
[{"$f":"\"Redundant-\"&B214&\"-\"&B221","v":"Redundant-2012-"}]
[]
[null,2013,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B223&\"-\"&B224","v":"Redundant-2013-Pipeline"},"Pipeline",{"$f":"1-SUM(D224:F224)","v":0.51812331002257861},{"$f":"D79","v":0},{"$f":"E79","v":0.41420915161590166},6.766753836151973E-2]
[{"$f":"\"Redundant-\"&B223&\"-\"&B225","v":"Redundant-2013-Compression"},"Compression",{"$f":"1-SUM(D225:F225)","v":0.83072438200081611},{"$f":"D80","v":0},0,0.16927561799918384]
[{"$f":"\"Redundant-\"&B223&\"-\"&B226","v":"Redundant-2013-Metering"},"Metering",0.2010498746958711,{"$f":"D81","v":0},0.11394961751589799,0.68500050778823096]
[{"$f":"\"Redundant-\"&B223&\"-\"&B227","v":"Redundant-2013-Other"},"Other",0.62700137927224286,{"$f":"D82","v":0.16741954476266202},1.4699255602276418E-2,0.19087982036281873]
[{"$f":"\"Redundant-\"&B223&\"-\"&B228","v":"Redundant-2013-"}]
[{"$f":"\"Redundant-\"&B223&\"-\"&B229","v":"Redundant-2013-"}]
[{"$f":"\"Redundant-\"&B223&\"-\"&B230","v":"Redundant-2013-"}]
[]
[null,2014,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B232&\"-\"&B233","v":"Redundant-2014-Pipeline"},"Pipeline",{"$f":"1-SUM(D233:F233)","v":0.61025927064633367},{"$f":"D88","v":0},{"$f":"E88","v":0.32127014424259126},6.8470585111075039E-2]
[{"$f":"\"Redundant-\"&B232&\"-\"&B234","v":"Redundant-2014-Compression"},"Compression",{"$f":"1-SUM(D234:F234)","v":0.55212253145400514},{"$f":"D89","v":0},0,0.44787746854599486]
[{"$f":"\"Redundant-\"&B232&\"-\"&B235","v":"Redundant-2014-Metering"},"Metering",0.40844280386974263,{"$f":"D90","v":0},0,0.59155719613025737]
[{"$f":"\"Redundant-\"&B232&\"-\"&B236","v":"Redundant-2014-Other"},"Other",0.50153985736247109,{"$f":"D91","v":0.11795125054855342},0.10167884693430121,0.2788300451546743]
[{"$f":"\"Redundant-\"&B232&\"-\"&B237","v":"Redundant-2014-"}]
[{"$f":"\"Redundant-\"&B232&\"-\"&B238","v":"Redundant-2014-"}]
[{"$f":"\"Redundant-\"&B232&\"-\"&B239","v":"Redundant-2014-"}]
[]
[null,2015,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B241&\"-\"&B242","v":"Redundant-2015-Pipeline"},"Pipeline",{"$f":"1-SUM(D242:F242)","v":0.74707824070804008},{"$f":"D97","v":0},{"$f":"E97","v":0.25292175929195998},0]
[{"$f":"\"Redundant-\"&B241&\"-\"&B243","v":"Redundant-2015-Compression"},"Compression",{"$f":"1-SUM(D243:F243)","v":0.42383664743189753},{"$f":"D98","v":5.9759261114742182E-2},0,0.5164040914533603]
[{"$f":"\"Redundant-\"&B241&\"-\"&B244","v":"Redundant-2015-Metering"},"Metering",0.33879588847096309,{"$f":"D99","v":-3.4413953975591865E-5},4.5424897932514252E-2,0.61581362755049829]
[{"$f":"\"Redundant-\"&B241&\"-\"&B245","v":"Redundant-2015-Other"},"Other",0.46398996042543739,{"$f":"D100","v":0.21140521909569246},5.2271880716723368E-2,0.27233293976214673]
[{"$f":"\"Redundant-\"&B241&\"-\"&B246","v":"Redundant-2015-"}]
[{"$f":"\"Redundant-\"&B241&\"-\"&B247","v":"Redundant-2015-"}]
[{"$f":"\"Redundant-\"&B241&\"-\"&B248","v":"Redundant-2015-"}]
[]
[null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B250&\"-\"&B251","v":"Redundant-2016-Pipeline"},"Pipeline",{"$f":"1-SUM(D251:F251)","v":0},{"$f":"D106","v":0},{"$f":"E106","v":0.60148471272782533},0.39851528727217489]
[{"$f":"\"Redundant-\"&B250&\"-\"&B252","v":"Redundant-2016-Compression"},"Compression",{"$f":"1-SUM(D252:F252)","v":0.38214892936786227},{"$f":"D107","v":3.9132128874451597E-2},2.4335102021403335E-2,0.5543838397362828]
[{"$f":"\"Redundant-\"&B250&\"-\"&B253","v":"Redundant-2016-Metering"},"Metering",0.99909209043976732,{"$f":"D108","v":0},9.0790956023268157E-4,0]
[{"$f":"\"Redundant-\"&B250&\"-\"&B254","v":"Redundant-2016-Other"},"Other",0.34310690768712804,{"$f":"D109","v":0.46316225004362294},0,0.19373084226924908]
[{"$f":"\"Redundant-\"&B250&\"-\"&B255","v":"Redundant-2016-"}]
[{"$f":"\"Redundant-\"&B250&\"-\"&B256","v":"Redundant-2016-"}]
[{"$f":"\"Redundant-\"&B250&\"-\"&B257","v":"Redundant-2016-"}]
[]
[null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B259&\"-\"&B260","v":"Redundant-2017-Pipeline"},"Pipeline",{"$f":"1-SUM(D260:F260)","v":0},{"$f":"D115","v":0},{"$f":"E115","v":0.7981846921510154},0.20181530784898455]
[{"$f":"\"Redundant-\"&B259&\"-\"&B261","v":"Redundant-2017-Compression"},"Compression",{"$f":"1-SUM(D261:F261)","v":0.48450660770093334},{"$f":"D116","v":0},4.6469907962048487E-2,0.46902348433701813]
[{"$f":"\"Redundant-\"&B259&\"-\"&B262","v":"Redundant-2017-Metering"},"Metering",0.96060421742047764,{"$f":"D117","v":0},3.9395782579522309E-2,0]
[{"$f":"\"Redundant-\"&B259&\"-\"&B263","v":"Redundant-2017-Other"},"Other",0.54708557398979807,{"$f":"D118","v":0.27976526728599266},0,0.17314915872420925]
[{"$f":"\"Redundant-\"&B259&\"-\"&B264","v":"Redundant-2017-"}]
[{"$f":"\"Redundant-\"&B259&\"-\"&B265","v":"Redundant-2017-"}]
[{"$f":"\"Redundant-\"&B259&\"-\"&B266","v":"Redundant-2017-"}]
[]
[null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B268&\"-\"&B269","v":"Redundant-2018-Pipeline"},"Pipeline",{"$f":"1-SUM(D269:F269)","v":1.6808124782415113E-2},{"$f":"D124","v":0},{"$f":"E124","v":0.87433851643697402},0.10885335878061084]
[{"$f":"\"Redundant-\"&B268&\"-\"&B270","v":"Redundant-2018-Compression"},"Compression",{"$f":"1-SUM(D270:F270)","v":0.65992510255749037},{"$f":"D125","v":0},9.512520024494911E-2,0.24494969719756049]
[{"$f":"\"Redundant-\"&B268&\"-\"&B271","v":"Redundant-2018-Metering"},"Metering",1,{"$f":"D126","v":0},0,0]
[{"$f":"\"Redundant-\"&B268&\"-\"&B272","v":"Redundant-2018-Other"},"Other",0.29176269927929499,{"$f":"D127","v":0.49593818138679951},0,0.21229911933390547]
[{"$f":"\"Redundant-\"&B268&\"-\"&B273","v":"Redundant-2018-"}]
[{"$f":"\"Redundant-\"&B268&\"-\"&B274","v":"Redundant-2018-"}]
[{"$f":"\"Redundant-\"&B268&\"-\"&B275","v":"Redundant-2018-"}]
[]
[null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B277&\"-\"&B278","v":"Redundant-2019-Pipeline"},"Pipeline",{"$f":"1-SUM(D278:F278)","v":1.3558023716803147E-3},{"$f":"D133","v":0},{"$f":"E133","v":0.97517501049121924},2.3469187137100483E-2]
[{"$f":"\"Redundant-\"&B277&\"-\"&B279","v":"Redundant-2019-Compression"},"Compression",{"$f":"1-SUM(D279:F279)","v":0.29544240454905579},{"$f":"D134","v":3.8752122562524569E-2},0.11351506310832814,0.55229040978009147]
[{"$f":"\"Redundant-\"&B277&\"-\"&B280","v":"Redundant-2019-Metering"},"Metering",0.95688265963674002,{"$f":"D135","v":0},4.3117340363260023E-2,0]
[{"$f":"\"Redundant-\"&B277&\"-\"&B281","v":"Redundant-2019-Other"},"Other",0.34560041414458753,{"$f":"D136","v":0.29314290334058424},0,0.36125668251482823]
[{"$f":"\"Redundant-\"&B277&\"-\"&B282","v":"Redundant-2019-"}]
[{"$f":"\"Redundant-\"&B277&\"-\"&B283","v":"Redundant-2019-"}]
[{"$f":"\"Redundant-\"&B277&\"-\"&B284","v":"Redundant-2019-"}]
[]
[null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B286&\"-\"&B287","v":"Redundant-2020-Pipeline"},"Pipeline",{"$f":"1-SUM(D287:F287)","v":5.1465720400365678E-2},{"$f":"D142","v":0},{"$f":"E142","v":0.79293114432713863},0.15560313527249572]
[{"$f":"\"Redundant-\"&B286&\"-\"&B288","v":"Redundant-2020-Compression"},"Compression",{"$f":"1-SUM(D288:F288)","v":0.61903005310662529},{"$f":"D143","v":2.3648467551214826E-3},0.13074167775624868,0.24786342238200454]
[{"$f":"\"Redundant-\"&B286&\"-\"&B289","v":"Redundant-2020-Metering"},"Metering",0.97767277582377232,{"$f":"D144","v":0},2.2327224176227647E-2,0]
[{"$f":"\"Redundant-\"&B286&\"-\"&B290","v":"Redundant-2020-Other"},"Other",0.30818101897501804,{"$f":"D145","v":0.35670727164090021},0,0.3351117093840818]
[{"$f":"\"Redundant-\"&B286&\"-\"&B291","v":"Redundant-2020-"}]
[{"$f":"\"Redundant-\"&B286&\"-\"&B292","v":"Redundant-2020-"}]
[{"$f":"\"Redundant-\"&B286&\"-\"&B293","v":"Redundant-2020-"}]

{"sheet":"Tax_Asset","index":18,"n_rows":2525,"n_cols":34,"rows_kept":2525,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
["Tax_Asset"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,{"$f":"Inputs!F$6","v":1997},{"$f":"Inputs!G$6","v":1998},{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,{"$f":"Inputs!F$7","v":365},{"$f":"Inputs!G$7","v":365},{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,{"$f":"Inputs!F$8","v":0},{"$f":"Inputs!G$8","v":0},{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,{"$f":"Inputs!F28","v":0.59411943042115911},{"$f":"Inputs!G28","v":0.59411943042115911},{"$f":"Inputs!H28","v":0.59411943042115911},{"$f":"Inputs!I28","v":0.6285888897203723},{"$f":"Inputs!J28","v":0.64821733182131314},{"$f":"Inputs!K28","v":0.66784577392225386},{"$f":"Inputs!L28","v":0.68364427610105993},{"$f":"Inputs!M28","v":0.70135774824093333},{"$f":"Inputs!N28","v":0.72098619034187394},{"$f":"Inputs!O28","v":0.74444457236494954},{"$f":"Inputs!P28","v":0.76646672691722451},{"$f":"Inputs!Q28","v":0.79471253384296858},{"$f":"Inputs!R28","v":0.81146852100230837},{"$f":"Inputs!S28","v":0.83301193306431653},{"$f":"Inputs!T28","v":0.85886402753872626},{"$f":"Inputs!U28","v":0.87779690189328741},{"$f":"Inputs!V28","v":0.90189328743545605},{"$f":"Inputs!W28","v":0.91738382099827875},{"$f":"Inputs!X28","v":0.93287435456110157},{"$f":"Inputs!Y28","v":0.946643717728055},{"$f":"Inputs!Z28","v":0.96471600688468151},{"$f":"Inputs!AA28","v":0.98192771084337338},{"$f":"Inputs!AB28","v":1},{"$f":"Inputs!AC28","v":1.0115000000000001},{"$f":"Inputs!AD28","v":1.0231322500000002},{"$f":"Inputs!AE28","v":1.0348982708750003},{"$f":"Inputs!AF28","v":1.0467996009900629},{"$f":"Inputs!AG28","v":1.0588377964014486},{"$f":"Inputs!AH28","v":1.0710144310600653}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2019 $)"},null,null,{"$f":"Inputs!F29","v":1.6831632644822279},{"$f":"Inputs!G29","v":1.6831632644822279},{"$f":"Inputs!H29","v":1.6831632644822279},{"$f":"Inputs!I29","v":1.5908648981130575},{"$f":"Inputs!J29","v":1.542692475053504},{"$f":"Inputs!K29","v":1.4973516926325767},{"$f":"Inputs!L29","v":1.4627490274666977},{"$f":"Inputs!M29","v":1.4258058779675389},{"$f":"Inputs!N29","v":1.3869891176775861},{"$f":"Inputs!O29","v":1.3432833512684532},{"$f":"Inputs!P29","v":1.3046880769659244},{"$f":"Inputs!Q29","v":1.2583166332665332},{"$f":"Inputs!R29","v":1.2323336939365457},{"$f":"Inputs!S29","v":1.200462994955428},{"$f":"Inputs!T29","v":1.1643286573146294},{"$f":"Inputs!U29","v":1.1392156862745098},{"$f":"Inputs!V29","v":1.1087786259541985},{"$f":"Inputs!W29","v":1.0900562851782365},{"$f":"Inputs!X29","v":1.0719557195571956},{"$f":"Inputs!Y29","v":1.0563636363636364},{"$f":"Inputs!Z29","v":1.0365744870651206},{"$f":"Inputs!AA29","v":1.0184049079754602},{"$f":"Inputs!AB29","v":1},{"$f":"Inputs!AC29","v":0.98863074641621351},{"$f":"Inputs!AD29","v":0.9773907527594794},{"$f":"Inputs!AE29","v":0.96627854944090874},{"$f":"Inputs!AF29","v":0.95529268357974173},{"$f":"Inputs!AG29","v":0.94443171881338772},{"$f":"Inputs!AH29","v":0.93369423510962701}]
["DBNGP Asset Account Summary [m$ OD]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DBNGP and BEP Tax Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,{"$f":"G35+G42","v":0},0,{"$f":"I35+I42","v":1549.9999999999998},1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,432.89567514161934,1037.1958428202861,984.69521571195276,1549.7469406729531,1610.2501411689716,1548.7451034024637,1475.6223390015525,{"$f":"X35+X42","v":1392.9632878099778},{"$f":"Y35+Y42","v":1319.4694731201307},1240.4755384350317,1166.4042300642989,1090.1040032207227,1016.8369352687153,{"$f":"AD35+AD42","v":947.15032118631768},887.69128611396309,804.40253910150466,705.41686742140325,618.05914492466241]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,{"$f":"G36+G43","v":0},0,5.0594982414987983,3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000009,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000013,146.28134829208332,30.768892571582118,20.774203834611107,12.315252983735999,{"$f":"X36+X43","v":22.461272199999996},17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,{"$f":"AD36+AD43","v":50.703034832278696},36.282217611216716,22.798965629206627,33.932231969764615,22.189115310483128]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G37+G44","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457925,-2.180727113956201,{"$f":"X37+X44","v":-0.77966537558071014},0,0,0,0,0,{"$f":"AD37+AD44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,{"$f":"G38+G45","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963247,-202.71750483113249,-160.52307085651361,-23.092039450271567,-53.700073243877249,-53.803611410470999,-81.35729798744984,-91.902651322374609,-93.137036965807525,-92.793577061355066,{"$f":"X38+X45","v":-95.175421514265977},-96.353713218599296,-97.246858128982652,-98.464600901201393,-99.686126792257653,-100.98576567869723,{"$f":"AD38+AD45","v":-110.16206990463323},-119.57096462367493,-121.78463730930817,-121.28995446650539,-122.91109964733919]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,{"$f":"F39+F47","v":0},0,1549.9999999999998,{"$f":"I39+I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,432.89567514161934,1037.1958428202861,984.69521571195276,1549.7469406729531,1610.2501411689716,1548.7451034024637,1475.6223390015525,1392.9632878099778,1319.4694731201307,1240.4755384350317,1166.4042300642989,1090.1040032207227,1016.8369352687153,947.15032118631768,{"$f":"AD39+AD47","v":887.69128611396309},804.40253910150466,705.41686742140325,618.05914492466241,517.33716058780635]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":19.443280140228698},{"$f":"V133","v":18.471116133217262},17.498952126205825,16.526788119194389,15.554624112182955,14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AD133","v":10.693804077125783},9.7216400701143488,8.7494760631029145,7.7773120560914792,6.805148049080044]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":19.443280140228698},{"$f":"U134","v":0},0,0,0,0,0,0,0,0,{"$f":"AD134","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD135","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.97216400701143491,-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"AD136","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":19.443280140228698},{"$f":"SUM(U35:U38)","v":18.471116133217262},{"$f":"SUM(V35:V38)","v":17.498952126205825},{"$f":"SUM(W35:W38)","v":16.526788119194389},{"$f":"SUM(X35:X38)","v":15.554624112182955},{"$f":"SUM(Y35:Y38)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD35:AD38)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088]
["DBNGP Tax Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,{"$f":"F47","v":0},{"$f":"G47","v":0},{"$f":"H47","v":1549.9999999999998},{"$f":"I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,432.89567514161934,1037.1958428202861,984.69521571195276,1549.7469406729531,1590.8068610287428,1530.2739872692464,1458.1233868753468,1376.4364996907834,1303.9148490079479,1225.8930783298601,1152.7939339661389,1077.465871129574,1005.170967184578,{"$f":"AC47","v":936.45651710919185},{"$f":"AD47","v":877.96964604384868},{"$f":"AE47","v":795.6530630384018},{"$f":"AF47","v":697.63955536531182},{"$f":"AG47","v":611.2539968755824}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,{"$f":"G239","v":0},0,5.0594982414987983,3.2674119600000004,1.2552523400000002,{"$f":"L239","v":0.77395160000000007},{"$f":"M239","v":3.3767054100000009},52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000013,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,{"$f":"AD239","v":50.703034832278696},36.282217611216716,22.798965629206627,33.932231969764615,22.189115310483128]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G176+G251","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457925,-2.180727113956201,-0.77966537558071014,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,{"$f":"G188+G263","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963247,-202.71750483113249,-160.52307085651361,-23.092039450271567,-53.700073243877249,-53.803611410470999,-81.35729798744984,-90.93048731536318,-92.164872958796096,-91.821413054343637,-94.203257507254548,-95.381549211587867,-96.274694121971223,-97.492436894189964,-98.713962785246224,-100.01360167168581,-109.1899058976218,-118.5988006166635,-120.81247330229674,-120.31779045949396,-121.93893564032776]
[{"$f":"ROW()","v":46},null,"Adjustment -- for negative capex",null,null,null,null,null,{"$f":"(I200-(I164+I176+I188)) + (I275-(I227+I239+I251+I263))","v":0},1.7763568394002505E-15,0,0,-1.7763568394002505E-15,0,0,0,0,0,0,0,-4.5474735088646412E-13,0,4.5474735088646412E-13,-2.2737367544323206E-13,0,0,0,1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,2.2737367544323206E-13,-1.1368683772161603E-13,5.6843418860808015E-14]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,{"$f":"F200+F275","v":0},{"$f":"G200+G275","v":0},{"$f":"H200+H275","v":1549.9999999999998},{"$f":"SUM(I42:I46)","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029215,588.22502761915962,{"$f":"SUM(P42:P46)","v":432.89567514161934},{"$f":"SUM(Q42:Q46)","v":1037.1958428202861},984.69521571195276,1549.7469406729531,1590.8068610287428,1530.2739872692464,1458.1233868753468,1376.4364996907834,1303.9148490079479,1225.8930783298601,1152.7939339661389,1077.465871129574,1005.170967184578,936.45651710919185,{"$f":"SUM(AD42:AD46)","v":877.96964604384868},795.6530630384018,697.63955536531182,611.2539968755824,511.50417654573778]
[{"$f":"ROW()","v":48},null,null,null,"Check",null,{"$f":"IF(ROUND(G47-G200-G275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation"]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,{"$f":"I47-(I200+I275)","v":0}]
["DBNGP Asset Account [m$ OD]"]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,{"$f":"F104","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709978,226.94513361849997,708.40319222900007,671.7673135965,1125.0913349440002,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,811.53461381026818,746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,489.02029684570306,424.44215337155617,359.86720686240955,295.29226141026277]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,{"$f":"F105","v":0},0,211.60368077829833,182.09919821861834,157.91371850594075,130.42220542826198,102.72841355258318,75.447685256904393,86.646844444750883,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,379.79912149287009,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,186.2202021698497,163.26140268411893,140.72416723687402,117.77043512943348]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,{"$f":"F106","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.348569057012135,15.697996210253212,21.07207645839431,24.597758448960484,30.833608998812231,29.943214021112794,28.259106158443352,26.669329808239542,24.736395265092206]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,{"$f":"F107","v":0},0,47.658237641387068,46.558635248006752,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978387,76.632902185790698,73.62868473526548,72.191144433084716,69.005074745106228,64.214781271395537,58.710368575906855,52.865310383863672]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,{"$f":"F108","v":0},{"$f":"G108","v":0},{"$f":"H108","v":0},{"$f":"I108","v":0},{"$f":"J108","v":0},{"$f":"K108","v":0},{"$f":"L108","v":0},{"$f":"M108","v":0},{"$f":"N108","v":0},{"$f":"O108","v":0},{"$f":"P108","v":0},{"$f":"Q108","v":0},{"$f":"R108","v":0},{"$f":"S108","v":0},{"$f":"T108","v":0},{"$f":"U108","v":0},{"$f":"V108","v":0},{"$f":"W108","v":0},{"$f":"X108","v":0},{"$f":"Y108","v":3.3065471699999995},{"$f":"Z108","v":5.6014125209999932},{"$f":"AA108","v":8.2794209352749917},{"$f":"AB108","v":10.363952248762491},{"$f":"AC108","v":14.876779319420928},{"$f":"AD108","v":24.000549471056992},{"$f":"AE108","v":17.34589488068162},{"$f":"AF108","v":12.450635818934209},{"$f":"AG108","v":11.906065541812461}]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,2.3150540628562495,7.0412903479687472,14.047880012943747,17.627229901526057,19.835817962400331,21.043185577476773,22.183254229955626,22.823402575845968]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,38.57261978232691,51.776780191582205,50.939785947745385,52.76819829740981]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,{"$f":"F111","v":0},{"$f":"G111","v":0},{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":3.0409407109845783},{"$f":"U111","v":4.5079111306064048},{"$f":"V111","v":5.3696535767996192},{"$f":"W111","v":5.0905017246992825},{"$f":"X111","v":4.915432044977015},{"$f":"Y111","v":4.6412502452471998},{"$f":"Z111","v":4.3464495955173836},{"$f":"AA111","v":4.0516489457875675},{"$f":"AB111","v":3.7568482960577523},{"$f":"AC111","v":3.4620476463279366},{"$f":"AD111","v":6.3090174444221478},{"$f":"AE111","v":9.5146928999878568},{"$f":"AF111","v":9.9870836526513376},{"$f":"AG111","v":16.623801109889477}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,{"$f":"F112","v":0},{"$f":"G112","v":0},{"$f":"H112","v":10.238249340000001},{"$f":"I112","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,10.058273729119424,11.473726059119425,12.135019269119425,12.801081419119424,12.784772575786759,12.778384121616643,13.045022082661303,13.045620108625901,13.042648998625902,{"$f":"Y112","v":13.048591218625901},13.048591218625901,13.048591218625901,13.048591218625901,{"$f":"AC112","v":13.048591218625901},{"$f":"AD112","v":13.048591218625901},{"$f":"AE112","v":13.048591218625901},{"$f":"AF112","v":13.048591218625901},{"$f":"AG112","v":13.048591218625901}]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,0,0,0,{"$f":"I113","v":0},{"$f":"J113","v":0},{"$f":"K113","v":0},{"$f":"L113","v":0},{"$f":"M113","v":0},{"$f":"N113","v":0},{"$f":"O113","v":0},{"$f":"P113","v":0},{"$f":"Q113","v":0},{"$f":"R113","v":0},{"$f":"S113","v":0},{"$f":"T113","v":0},{"$f":"U113","v":0},{"$f":"V113","v":0},{"$f":"W113","v":0},{"$f":"X113","v":0},{"$f":"Y113","v":0},{"$f":"Z113","v":0},{"$f":"AA113","v":0},{"$f":"AB113","v":0},0,2.0142623832444131,2.7464747845332549,3.0591320139691303,3.4195359433464843]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,{"$f":"SUM(G56:G65)","v":0},0,{"$f":"SUM(I56:I65)","v":1549.9999999999998},{"$f":"SUM(J56:J65)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096662,560.66081278599995,406.69444221029221,588.22502761915962,432.89567514161939,1037.1958428202861,984.69521571195287,1549.7469406729531,1590.8068610287426,1530.2739872692464,1458.1233868753466,1376.4364996907832,1303.9148490079479,1225.8930783298599,1152.7939339661386,1077.4658711295738,1005.1709671845778,{"$f":"SUM(AD56:AD65)","v":936.45651710919162},877.96964604384846,795.65306303840157,697.63955536531159,611.25399687558217]
[{"$f":"ROW()","v":67},"Capex",null,null,"Check",{"$f":"IF(ROUND(F66-F164-F227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":1.3878405999999999},{"$f":"J229","v":3.0096500000000002E-2},6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175514000002,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,{"$f":"AD229","v":0},0,0,0,0]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,{"$f":"I230","v":-1.9960040585012031},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346782,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,110.75737328037005,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,{"$f":"AD230","v":5.1419747783289163},2.4883837971643463,3.1032007095834446,2.9258625093694381,3.3970160574244006]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,{"$f":"I231","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000005,0,0,0,0,7.6179760000000013E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,{"$f":"AD231","v":1.7935191429757309},1.2389421437358348,1.4665811572688885,1.269308000388212,1.4753066531442509]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,{"$f":"I232","v":5.0959685000000015},1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000029,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,12.727538799630004,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499742,11.621402839992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,{"$f":"AD232","v":2.84721939055426},1.7441680506377386,1.2290789662488819,0.92734674392091287,1.7107977142084114]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,{"$f":"AD233","v":15.318383109181811},3.022073874843096,2.4937757544017125,4.997974619856711,2.9252445645776088]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,{"$f":"AD234","v":3.4995355055548631},2.9649197938310112,3.230729505867695,3.0549446789004415,1.7856110045435951]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,{"$f":"AD235","v":16.946370074614673},19.706792229926961,8.9291412198356515,12.04982052571928,7.0302989367914597]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,{"$f":"I236","v":0},0,0,0,0,0,0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,{"$f":"AD236","v":3.1417704478240274},3.5790203664911244,0.93521117275117538,7.1229181566446131,2.3905393207543968]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,{"$f":"AD237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD238","v":2.0142623832444131},1.5379173545866069,1.4112471432491773,1.5840567349650063,1.4743010590390069]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":5.0594982414987983},{"$f":"SUM(J68:J77)","v":3.2674119600000004},{"$f":"SUM(K68:K77)","v":1.2552523400000002},{"$f":"SUM(L68:L77)","v":0.77395160000000007},{"$f":"SUM(M68:M77)","v":3.3767054100000009},{"$f":"SUM(N68:N77)","v":52.17039363},{"$f":"SUM(O68:O77)","v":384.24809023999995},{"$f":"SUM(P68:P77)","v":5.2259448199999996},{"$f":"SUM(Q68:Q77)","v":627.41745541},{"$f":"SUM(R68:R77)","v":1.2817655700000001},{"$f":"SUM(S68:S77)","v":618.86641092000013},{"$f":"SUM(T68:T77)","v":126.83806815185461},{"$f":"SUM(U68:U77)","v":30.768892571582118},{"$f":"SUM(V68:V77)","v":20.774203834611107},{"$f":"SUM(W68:W77)","v":12.315252983735999},{"$f":"SUM(X68:X77)","v":22.461272199999996},{"$f":"SUM(Y68:Y77)","v":17.359778533499995},{"$f":"SUM(Z68:Z77)","v":23.175549758249971},{"$f":"SUM(AA68:AA77)","v":22.16437405762499},{"$f":"SUM(AB68:AB77)","v":26.41905884025007},{"$f":"SUM(AC68:AC77)","v":31.29915159629989},50.703034832278696,36.282217611216716,22.798965629206627,33.932231969764615,{"$f":"SUM(AH68:AH77)","v":22.189115310483128}]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I78-Inputs!I693*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD693*AD$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE693*AE$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF693*AF$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG693*AG$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH693*AH$11,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S166+S241","v":0},{"$f":"T166+T241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-3.8643121450734461,0,0,0,0,0,-7.6746398218032974E-2,0,-1.444111956415327E-2,-1.783686108523912E-2,-0.27752402011433047,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6868449699446486,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-6.9295210121204542E-2,0,-3.222644102665502E-2,-2.524828106176466E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.3441034103971639,-0.37127901571495237,-0.74549015015042597,-0.4760452829263136,-0.50214135546637961,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,{"$f":"I173+I248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-2.0941717008805782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},{"$f":"SUM(K80:K89)","v":0},{"$f":"SUM(L80:L89)","v":0},{"$f":"SUM(M80:M89)","v":0},{"$f":"SUM(N80:N89)","v":-6.0277790560752287},{"$f":"SUM(O80:O89)","v":0},{"$f":"SUM(P80:P89)","v":-3.222644102665502E-2},{"$f":"SUM(Q80:Q89)","v":-2.524828106176466E-2},{"$f":"SUM(R80:R89)","v":-8.2319434456087193E-2},{"$f":"SUM(S80:S89)","v":-1.1074548529007935E-2},{"$f":"SUM(T80:T89)","v":-4.4208498086151966},{"$f":"SUM(U80:U89)","v":-0.37127901571495237},{"$f":"SUM(V80:V89)","v":-0.75993126971457925},{"$f":"SUM(W80:W89)","v":-2.1807271139562014},{"$f":"SUM(X80:X89)","v":-0.77966537558071014},{"$f":"SUM(Y80:Y89)","v":0},{"$f":"SUM(Z80:Z89)","v":0},{"$f":"SUM(AA80:AA89)","v":0},{"$f":"SUM(AB80:AB89)","v":0},{"$f":"SUM(AC80:AC89)","v":0},0,0,0,0,{"$f":"SUM(AH80:AH89)","v":0}]
[{"$f":"ROW()","v":91},"Depreciation",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,{"$f":"G178+G253","v":0},0,-164.20906793069989,-164.3894872086999,-164.39099203369992,-164.39418899869992,-164.39419005569991,-164.42525140569992,-164.79693157969993,-125.76509166859982,-12.083696529499997,-36.635878632500003,-36.635878632500003,-61.133873631500009,-63.439609419447912,-64.169916238662879,-64.404490468214661,-64.433636989282988,-64.563277802282983,-64.563277802282983,-64.563277802282983,-64.567539470470479,-64.567983527657972,-64.579648299146768,-64.578143474146771,-64.57494650914677,-64.574945452146778,-64.543884102146777]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,{"$f":"G179+G254","v":0},0,-27.508478501178786,-25.512474442677583,-27.574828237678787,-27.578993995678786,-27.464196115678781,-26.152851447080078,-28.213667586080078,-27.876250727670801,-9.8323856474999989,-16.1737393455,-16.1737393455,-21.70590330105529,-23.236256559149872,-23.650260039844408,-23.926879424724387,-24.062430806824317,-24.286212020824316,-24.406775938249314,-24.637643892405563,-24.779979841343064,-24.875668210736812,-24.999335541562242,-25.447183282895136,-25.640436156828279,-25.879594616810021,-26.067930019772188]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,{"$f":"G180+G255","v":0},0,-2.2559102605409982,-2.3302303765409977,-2.3662059932076644,-2.3900703832076644,-2.3583031932076648,-2.5014388018743317,-2.5014388018743317,-1.807312567861715,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.91167959676949017,-0.75962096496723597,-1.0037080003005694,-1.1884899051339026,-1.4243510423589014,-1.8775797950589013,-2.1264288287672395,-2.6839141206751718,-2.9230500064052691,-3.056357507472701,-3.2022425435355486,-3.2972945032059262]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,{"$f":"G181+G256","v":0},0,-6.1955708933803191,-6.8580467983803191,-6.9265811223803198,-6.9640827238803187,-7.010107500380319,-7.0294434949781577,-7.2054668634781578,-5.3141052723812958,-0.95329645993823509,-0.71924684054391275,-0.81770635647099199,1.9758018017721288,-3.6185618443979339,-3.5497636049153565,-4.1139878321412571,-4.6594046664505608,-5.2404748084502017,-5.352820501418952,-5.5933678634377024,-5.6806235916502015,-5.8144438987064522,-6.0332890785327367,-6.5344615243484352,-6.7334916617375651,-6.7724049359640945,-6.7442099152535429]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G182+G257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16532735849999997,-0.28833699397499968,-0.4366542643874996,-0.56271354328124956,-6.1946129575457469,-9.6767284652184706,-7.3890348161491222,-5.542544896978459,-5.3714910903977469]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G183+G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1801539893749996E-2,-0.11784278013749999,-0.36004673339999987,-0.72837855331874968,-1.2909474446805878,-1.7575521787545694,-2.0906608533888402,-2.414796333010099,-2.6722757717528904]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G184+G259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.26140042676249997,-0.57281586986249988,-0.71673843920624991,-1.0431844594874997,-3.1133578057487306,-6.5026318206716649,-9.7661354636724695,-10.221408176054853,-11.209762207137484]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.15204703554922891,-0.23299790830778166,-0.28773492603283152,-0.28816407972945618,-0.29381879972981562,-0.29480064972981568,-0.29480064972981568,-0.29480064972981562,-0.29480064972981562,-0.29480064972981562,-0.37334491092541633,-0.46282042008769442,-0.48620069940647381,-0.66427365332258914]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,{"$f":"G186+G261","v":0},0,0,0,0,0,0,0,0,0.23968938000000001,0,0,0,0,3.2617686665330312E-2,7.8012281670889597E-2,0,0,5.9422199999987768E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,{"$f":"G187+G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.80570495329776526,-1.098589913813302,-1.2236528055876521,-1.3678143773385938]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,{"$f":"SUM(G92:G101)","v":0},0,{"$f":"SUM(I92:I101)","v":-200.16902758579997},{"$f":"SUM(J92:J101)","v":-199.09023882629882},{"$f":"SUM(K92:K101)","v":-201.2586073869667},{"$f":"SUM(L92:L101)","v":-201.3273361014667},{"$f":"SUM(M92:M101)","v":-201.22679686496667},{"$f":"SUM(N92:N101)","v":-200.1089851496325},{"$f":"SUM(O92:O101)","v":-202.71750483113252},{"$f":"SUM(P92:P101)","v":-160.52307085651364},{"$f":"SUM(Q92:Q101)","v":-23.092039450271567},{"$f":"SUM(R92:R101)","v":-53.700073243877249},{"$f":"SUM(S92:S101)","v":-53.803611410470999},{"$f":"SUM(T92:T101)","v":-81.357297987449826},{"$f":"SUM(U92:U101)","v":-90.93048731536318},{"$f":"SUM(V92:V101)","v":-92.164872958796082},{"$f":"SUM(W92:W101)","v":-91.821413054343651},{"$f":"SUM(X92:X101)","v":-94.203257507254548},{"$f":"SUM(Y92:Y101)","v":-95.381549211587881},{"$f":"SUM(Z92:Z101)","v":-96.274694121971223},{"$f":"SUM(AA92:AA101)","v":-97.492436894189964},{"$f":"SUM(AB92:AB101)","v":-98.713962785246224},{"$f":"SUM(AC92:AC101)","v":-100.01360167168581},-109.1899058976218,-118.5988006166635,-120.81247330229674,-120.31779045949396,{"$f":"SUM(AH92:AH101)","v":-121.93893564032776}]
[{"$f":"ROW()","v":103},"Closing Value",null,null,"Check",{"$f":"IF(ROUND(F102-F188-F263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,{"$f":"F190+F265","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709978,226.94513361849997,708.40319222900007,671.7673135965,1125.0913349440002,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,811.53461381026818,746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,489.02029684570306,424.44215337155617,359.86720686240955,295.29226141026277,230.74837730811595]
[{"$f":"ROW()","v":105},null,"Compression",null,null,{"$f":"F191+F266","v":0},0,211.60368077829833,182.09919821861834,157.91371850594075,130.42220542826198,102.72841355258318,75.447685256904393,86.646844444750883,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,379.79912149287009,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,186.2202021698497,163.26140268411893,140.72416723687402,117.77043512943348,95.099521167085641]
[{"$f":"ROW()","v":106},null,"Metering",null,null,{"$f":"F192+F267","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.348569057012135,15.697996210253212,21.07207645839431,24.597758448960484,30.833608998812231,29.943214021112794,28.259106158443352,26.669329808239542,24.736395265092206,22.914407415030528]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,{"$f":"F193+F268","v":0},0,47.658237641387068,46.558635248006752,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978387,76.632902185790698,73.62868473526548,72.191144433084716,69.005074745106228,64.214781271395537,58.710368575906855,52.865310383863672,47.831898182818549]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G194+G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,5.6014125209999932,8.2794209352749917,10.363952248762491,14.876779319420928,24.000549471056992,17.34589488068162,12.450635818934209,11.906065541812461,9.4598190159923234]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G195+G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,2.3150540628562495,7.0412903479687472,14.047880012943747,17.627229901526057,19.835817962400331,21.043185577476773,22.183254229955626,22.823402575845968,21.936737808636678]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G196+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,38.57261978232691,51.776780191582205,50.939785947745385,52.76819829740981,48.588735027063784]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0409407109845783,4.5079111306064048,5.3696535767996192,5.0905017246992825,4.915432044977015,4.6412502452471998,4.3464495955173836,4.0516489457875675,3.7568482960577523,3.4620476463279366,6.3090174444221478,9.5146928999878568,9.9870836526513376,16.623801109889477,18.350066777321281]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,{"$f":"F198+F273","v":0},{"$f":"G198+G273","v":0},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,10.058273729119424,11.473726059119425,12.135019269119425,12.801081419119424,12.784772575786759,12.778384121616643,13.045022082661303,13.045620108625901,13.042648998625902,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,{"$f":"F199+F274","v":0},{"$f":"G199+G274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0142623832444131,2.7464747845332549,3.0591320139691303,3.4195359433464843,3.526022625046898]
[{"$f":"ROW()","v":114},null,"Total",null,null,{"$f":"SUM(F104:F113)","v":0},0,1549.9999999999998,{"$f":"SUM(I104:I113)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096662,560.66081278599995,406.69444221029221,588.22502761915962,432.89567514161939,1037.1958428202861,984.69521571195287,1549.7469406729531,1590.8068610287426,1530.2739872692464,1458.1233868753466,1376.4364996907832,1303.9148490079479,1225.8930783298599,1152.7939339661386,1077.4658711295738,1005.1709671845778,936.45651710919162,{"$f":"SUM(AD104:AD113)","v":877.96964604384846},795.65306303840157,697.63955536531159,611.25399687558217,511.50417654573755]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,"Check",{"$f":"IF(ROUND(F114-F200-F275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline"]
[{"$f":"ROW()","v":117},null,"Compression"]
[{"$f":"ROW()","v":118},null,"Metering"]
[{"$f":"ROW()","v":119},null,"Other Depreciable"]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":123},null,"Building"]
[{"$f":"ROW()","v":124},null,"Non-Depreciable"]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":126},null,"Total"]
[{"$f":"ROW()","v":127}]
[]
["BEP Asset Account [m$ OD]"]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account"]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$456","v":20},{"$f":"U132-1","v":19},18,17,16,15,14,13,12,{"$f":"AC132-1","v":11},{"$f":"AD132-1","v":10},{"$f":"AE132-1","v":9},{"$f":"AF132-1","v":8},{"$f":"AG132-1","v":7}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":19.443280140228698},{"$f":"U137","v":18.471116133217262},{"$f":"V137","v":17.498952126205825},{"$f":"W137","v":16.526788119194389},{"$f":"X137","v":15.554624112182955},14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AC137","v":10.693804077125783},{"$f":"AD137","v":9.7216400701143488},{"$f":"AE137","v":8.7494760631029145},{"$f":"AF137","v":7.7773120560914792},{"$f":"AG137","v":6.805148049080044}]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452*$T$11","v":19.443280140228698}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460*U$11","v":0},{"$f":"Inputs!V460*V$11","v":0},{"$f":"Inputs!W460*W$11","v":0},{"$f":"Inputs!X460*X$11","v":0},{"$f":"Inputs!Y460*Y$11","v":0},{"$f":"Inputs!Z460*Z$11","v":0},{"$f":"Inputs!AA460*AA$11","v":0},{"$f":"Inputs!AB460*AB$11","v":0},{"$f":"Inputs!AC460*AC$11","v":0},{"$f":"Inputs!AD460*AD$11","v":0},{"$f":"Inputs!AE460*AE$11","v":0},{"$f":"Inputs!AF460*AF$11","v":0},{"$f":"Inputs!AG460*AG$11","v":0},{"$f":"Inputs!AH460*AH$11","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-U133/U132","v":-0.97216400701143491},-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"-AD133/AD132","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":19.443280140228698},{"$f":"SUM(U133:U136)","v":18.471116133217262},{"$f":"SUM(V133:V136)","v":17.498952126205825},{"$f":"SUM(W133:W136)","v":16.526788119194389},{"$f":"SUM(X133:X136)","v":15.554624112182955},{"$f":"SUM(Y133:Y136)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD133:AD136)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088]
[{"$f":"ROW()","v":138}]
["Opening Capital Base [$m OD]"]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},{"$f":"MAX(I142-1,0)","v":6.6923076923076916},{"$f":"MAX(J142-1,0)","v":5.6923076923076916},4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AC142-1,0)","v":0},{"$f":"MAX(AD142-1,0)","v":0},{"$f":"MAX(AE142-1,0)","v":0},{"$f":"MAX(AF142-1,0)","v":0},{"$f":"MAX(AG142-1,0)","v":0}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!$E$43","v":7.6923076923076916},{"$f":"MAX(I143-1,0)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!$E$44","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!$E$45","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!$E$46","v":0},{"$f":"MAX(I146-1,0)","v":0},{"$f":"MAX(J146-1,0)","v":0},{"$f":"MAX(K146-1,0)","v":0},{"$f":"MAX(L146-1,0)","v":0},{"$f":"MAX(M146-1,0)","v":0},{"$f":"MAX(N146-1,0)","v":0},{"$f":"MAX(O146-1,0)","v":0},{"$f":"MAX(P146-1,0)","v":0},{"$f":"MAX(Q146-1,0)","v":0},{"$f":"MAX(R146-1,0)","v":0},{"$f":"MAX(S146-1,0)","v":0},{"$f":"MAX(T146-1,0)","v":0},{"$f":"MAX(U146-1,0)","v":0},{"$f":"MAX(V146-1,0)","v":0},{"$f":"MAX(W146-1,0)","v":0},{"$f":"MAX(X146-1,0)","v":0},{"$f":"MAX(Y146-1,0)","v":0},{"$f":"MAX(Z146-1,0)","v":0},{"$f":"MAX(AA146-1,0)","v":0},{"$f":"MAX(AB146-1,0)","v":0},{"$f":"MAX(AC146-1,0)","v":0},{"$f":"MAX(AD146-1,0)","v":0},{"$f":"MAX(AE146-1,0)","v":0},{"$f":"MAX(AF146-1,0)","v":0},{"$f":"MAX(AG146-1,0)","v":0}]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!$E$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!$E$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!$E$49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0}]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":1263.1466763899991},1098.9376084592993,934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":211.60368077829833},184.09520227711954,156.58672377594075,129.07824527476197,101.56976677358318,74.061288272404397,44.123813565750879,18.050651004170803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":17.353155850315368},15.097245589774369,12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":47.658237641387068},41.462666748006747,35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},{"$f":"I194","v":0},{"$f":"J194","v":0},{"$f":"K194","v":0},{"$f":"L194","v":0},{"$f":"M194","v":0},{"$f":"N194","v":0},{"$f":"O194","v":0},{"$f":"P194","v":0},{"$f":"Q194","v":0},{"$f":"R194","v":0},{"$f":"S194","v":0},{"$f":"T194","v":0},{"$f":"U194","v":0},{"$f":"V194","v":0},{"$f":"W194","v":0},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},{"$f":"AB194","v":0},{"$f":"AC194","v":0},{"$f":"AD194","v":0},{"$f":"AE194","v":0},{"$f":"AF194","v":0},{"$f":"AG194","v":0}]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0}]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":10.238249340000001},{"$f":"I198","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2802311724520887,8.3192373132875339,{"$f":"W198","v":8.3192373132875339},{"$f":"X198","v":8.3192373132875339},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,{"$f":"AC198","v":8.3222084232875329},{"$f":"AD198","v":8.3222084232875329},{"$f":"AE198","v":8.3222084232875329},{"$f":"AF198","v":8.3222084232875329},{"$f":"AG198","v":8.3222084232875329}]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I199","v":0},{"$f":"J199","v":0},{"$f":"K199","v":0},{"$f":"L199","v":0},{"$f":"M199","v":0},{"$f":"N199","v":0},{"$f":"O199","v":0},{"$f":"P199","v":0},{"$f":"Q199","v":0},{"$f":"R199","v":0},{"$f":"S199","v":0},{"$f":"T199","v":0},{"$f":"U199","v":0},{"$f":"V199","v":0},0,{"$f":"X199","v":0},{"$f":"Y199","v":0},{"$f":"Z199","v":0},{"$f":"AA199","v":0},{"$f":"AB199","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"H200","v":1549.9999999999998},{"$f":"I200","v":1349.8309724141998},{"$f":"J200","v":1149.6619448283998},{"$f":"K200","v":949.49291724259979},{"$f":"L200","v":749.32388965679979},{"$f":"M200","v":549.1548620709998},{"$f":"N200","v":344.41910958962541},{"$f":"O200","v":145.71113616432626},{"$f":"P200","v":8.2639223291193105},{"$f":"Q200","v":8.2639223291193105},{"$f":"R200","v":8.2639223291193105},{"$f":"S200","v":8.2639223291193105},{"$f":"T200","v":8.2639223291193105},{"$f":"U200","v":8.280231172451975},{"$f":"V200","v":8.3192373132874202},{"$f":"W200","v":8.3192373132874202},{"$f":"X200","v":8.3192373132874202},{"$f":"Y200","v":8.3222084232874192},{"$f":"Z200","v":8.3222084232874192},{"$f":"AA200","v":8.3222084232874192},{"$f":"AB200","v":8.3222084232874192},8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N272*N$11","v":0},{"$f":"-Inputs!O272*O$11","v":0},{"$f":"-Inputs!P272*P$11","v":0},{"$f":"-Inputs!Q272*Q$11","v":0},{"$f":"-Inputs!R272*R$11","v":0},{"$f":"-Inputs!S272*S$11","v":0},{"$f":"-Inputs!T272*T$11","v":0},{"$f":"-Inputs!U272*U$11","v":0},{"$f":"-Inputs!V272*V$11","v":0},{"$f":"-Inputs!W272*W$11","v":0},{"$f":"-Inputs!X272*X$11","v":0},{"$f":"-Inputs!Y272*Y$11","v":0},{"$f":"-Inputs!Z272*Z$11","v":0},{"$f":"-Inputs!AA272*AA$11","v":0},{"$f":"-Inputs!AB272*AB$11","v":0},{"$f":"-Inputs!AC272*AC$11","v":0},{"$f":"-Inputs!AD272*AD$11","v":0},{"$f":"-Inputs!AE272*AE$11","v":0},{"$f":"-Inputs!AF272*AF$11","v":0},{"$f":"-Inputs!AG272*AG$11","v":0},{"$f":"-Inputs!AH272*AH$11","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N273*N$11","v":-3.8643121450734461},{"$f":"-Inputs!O273*O$11","v":0},{"$f":"-Inputs!P273*P$11","v":0},{"$f":"-Inputs!Q273*Q$11","v":0},{"$f":"-Inputs!R273*R$11","v":0},{"$f":"-Inputs!S273*S$11","v":0},{"$f":"-Inputs!T273*T$11","v":-9.6859581288828039E-4},{"$f":"-Inputs!U273*U$11","v":0},{"$f":"-Inputs!V273*V$11","v":0},{"$f":"-Inputs!W273*W$11","v":0},{"$f":"-Inputs!X273*X$11","v":0},{"$f":"-Inputs!Y273*Y$11","v":0},{"$f":"-Inputs!Z273*Z$11","v":0},{"$f":"-Inputs!AA273*AA$11","v":0},{"$f":"-Inputs!AB273*AB$11","v":0},{"$f":"-Inputs!AC273*AC$11","v":0},{"$f":"-Inputs!AD273*AD$11","v":0},{"$f":"-Inputs!AE273*AE$11","v":0},{"$f":"-Inputs!AF273*AF$11","v":0},{"$f":"-Inputs!AG273*AG$11","v":0},{"$f":"-Inputs!AH273*AH$11","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N274*N$11","v":0},{"$f":"-Inputs!O274*O$11","v":0},{"$f":"-Inputs!P274*P$11","v":0},{"$f":"-Inputs!Q274*Q$11","v":0},{"$f":"-Inputs!R274*R$11","v":0},{"$f":"-Inputs!S274*S$11","v":0},{"$f":"-Inputs!T274*T$11","v":0},{"$f":"-Inputs!U274*U$11","v":0},{"$f":"-Inputs!V274*V$11","v":0},{"$f":"-Inputs!W274*W$11","v":-2.5550319453438494E-2},{"$f":"-Inputs!X274*X$11","v":0},{"$f":"-Inputs!Y274*Y$11","v":0},{"$f":"-Inputs!Z274*Z$11","v":0},{"$f":"-Inputs!AA274*AA$11","v":0},{"$f":"-Inputs!AB274*AB$11","v":0},{"$f":"-Inputs!AC274*AC$11","v":0},{"$f":"-Inputs!AD274*AD$11","v":0},{"$f":"-Inputs!AE274*AE$11","v":0},{"$f":"-Inputs!AF274*AF$11","v":0},{"$f":"-Inputs!AG274*AG$11","v":0},{"$f":"-Inputs!AH274*AH$11","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N275*N$11","v":-6.9295210121204542E-2},{"$f":"-Inputs!O275*O$11","v":0},{"$f":"-Inputs!P275*P$11","v":-3.222644102665502E-2},{"$f":"-Inputs!Q275*Q$11","v":-2.524828106176466E-2},{"$f":"-Inputs!R275*R$11","v":-8.2319434456087193E-2},{"$f":"-Inputs!S275*S$11","v":-1.1074548529007935E-2},{"$f":"-Inputs!T275*T$11","v":-1.734900272848285},{"$f":"-Inputs!U275*U$11","v":-2.5103430030682248E-2},{"$f":"-Inputs!V275*V$11","v":-3.4859762485055464E-2},{"$f":"-Inputs!W275*W$11","v":0},{"$f":"-Inputs!X275*X$11","v":0},{"$f":"-Inputs!Y275*Y$11","v":0},{"$f":"-Inputs!Z275*Z$11","v":0},{"$f":"-Inputs!AA275*AA$11","v":0},{"$f":"-Inputs!AB275*AB$11","v":0},{"$f":"-Inputs!AC275*AC$11","v":0},{"$f":"-Inputs!AD275*AD$11","v":0},{"$f":"-Inputs!AE275*AE$11","v":0},{"$f":"-Inputs!AF275*AF$11","v":0},{"$f":"-Inputs!AG275*AG$11","v":0},{"$f":"-Inputs!AH275*AH$11","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N276*N$11","v":0},{"$f":"-Inputs!O276*O$11","v":0},{"$f":"-Inputs!P276*P$11","v":0},{"$f":"-Inputs!Q276*Q$11","v":0},{"$f":"-Inputs!R276*R$11","v":0},{"$f":"-Inputs!S276*S$11","v":0},{"$f":"-Inputs!T276*T$11","v":0},{"$f":"-Inputs!U276*U$11","v":0},{"$f":"-Inputs!V276*V$11","v":0},{"$f":"-Inputs!W276*W$11","v":0},{"$f":"-Inputs!X276*X$11","v":0},{"$f":"-Inputs!Y276*Y$11","v":0},{"$f":"-Inputs!Z276*Z$11","v":0},{"$f":"-Inputs!AA276*AA$11","v":0},{"$f":"-Inputs!AB276*AB$11","v":0},{"$f":"-Inputs!AC276*AC$11","v":0},{"$f":"-Inputs!AD276*AD$11","v":0},{"$f":"-Inputs!AE276*AE$11","v":0},{"$f":"-Inputs!AF276*AF$11","v":0},{"$f":"-Inputs!AG276*AG$11","v":0},{"$f":"-Inputs!AH276*AH$11","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N277*N$11","v":0},{"$f":"-Inputs!O277*O$11","v":0},{"$f":"-Inputs!P277*P$11","v":0},{"$f":"-Inputs!Q277*Q$11","v":0},{"$f":"-Inputs!R277*R$11","v":0},{"$f":"-Inputs!S277*S$11","v":0},{"$f":"-Inputs!T277*T$11","v":0},{"$f":"-Inputs!U277*U$11","v":0},{"$f":"-Inputs!V277*V$11","v":0},{"$f":"-Inputs!W277*W$11","v":0},{"$f":"-Inputs!X277*X$11","v":0},{"$f":"-Inputs!Y277*Y$11","v":0},{"$f":"-Inputs!Z277*Z$11","v":0},{"$f":"-Inputs!AA277*AA$11","v":0},{"$f":"-Inputs!AB277*AB$11","v":0},{"$f":"-Inputs!AC277*AC$11","v":0},{"$f":"-Inputs!AD277*AD$11","v":0},{"$f":"-Inputs!AE277*AE$11","v":0},{"$f":"-Inputs!AF277*AF$11","v":0},{"$f":"-Inputs!AG277*AG$11","v":0},{"$f":"-Inputs!AH277*AH$11","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N278*N$11","v":0},{"$f":"-Inputs!O278*O$11","v":0},{"$f":"-Inputs!P278*P$11","v":0},{"$f":"-Inputs!Q278*Q$11","v":0},{"$f":"-Inputs!R278*R$11","v":0},{"$f":"-Inputs!S278*S$11","v":0},{"$f":"-Inputs!T278*T$11","v":0},{"$f":"-Inputs!U278*U$11","v":0},{"$f":"-Inputs!V278*V$11","v":0},{"$f":"-Inputs!W278*W$11","v":0},{"$f":"-Inputs!X278*X$11","v":0},{"$f":"-Inputs!Y278*Y$11","v":0},{"$f":"-Inputs!Z278*Z$11","v":0},{"$f":"-Inputs!AA278*AA$11","v":0},{"$f":"-Inputs!AB278*AB$11","v":0},{"$f":"-Inputs!AC278*AC$11","v":0},{"$f":"-Inputs!AD278*AD$11","v":0},{"$f":"-Inputs!AE278*AE$11","v":0},{"$f":"-Inputs!AF278*AF$11","v":0},{"$f":"-Inputs!AG278*AG$11","v":0},{"$f":"-Inputs!AH278*AH$11","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N279*N$11","v":0},{"$f":"-Inputs!O279*O$11","v":0},{"$f":"-Inputs!P279*P$11","v":0},{"$f":"-Inputs!Q279*Q$11","v":0},{"$f":"-Inputs!R279*R$11","v":0},{"$f":"-Inputs!S279*S$11","v":0},{"$f":"-Inputs!T279*T$11","v":0},{"$f":"-Inputs!U279*U$11","v":0},{"$f":"-Inputs!V279*V$11","v":0},{"$f":"-Inputs!W279*W$11","v":0},{"$f":"-Inputs!X279*X$11","v":0},{"$f":"-Inputs!Y279*Y$11","v":0},{"$f":"-Inputs!Z279*Z$11","v":0},{"$f":"-Inputs!AA279*AA$11","v":0},{"$f":"-Inputs!AB279*AB$11","v":0},{"$f":"-Inputs!AC279*AC$11","v":0},{"$f":"-Inputs!AD279*AD$11","v":0},{"$f":"-Inputs!AE279*AE$11","v":0},{"$f":"-Inputs!AF279*AF$11","v":0},{"$f":"-Inputs!AG279*AG$11","v":0},{"$f":"-Inputs!AH279*AH$11","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N280*N$11","v":-2.0941717008805782},{"$f":"-Inputs!O280*O$11","v":0},{"$f":"-Inputs!P280*P$11","v":0},{"$f":"-Inputs!Q280*Q$11","v":0},{"$f":"-Inputs!R280*R$11","v":0},{"$f":"-Inputs!S280*S$11","v":0},{"$f":"-Inputs!T280*T$11","v":0},{"$f":"-Inputs!U280*U$11","v":0},{"$f":"-Inputs!V280*V$11","v":0},{"$f":"-Inputs!W280*W$11","v":0},{"$f":"-Inputs!X280*X$11","v":0},{"$f":"-Inputs!Y280*Y$11","v":0},{"$f":"-Inputs!Z280*Z$11","v":0},{"$f":"-Inputs!AA280*AA$11","v":0},{"$f":"-Inputs!AB280*AB$11","v":0},{"$f":"-Inputs!AC280*AC$11","v":0},{"$f":"-Inputs!AD280*AD$11","v":0},{"$f":"-Inputs!AE280*AE$11","v":0},{"$f":"-Inputs!AF280*AF$11","v":0},{"$f":"-Inputs!AG280*AG$11","v":0},{"$f":"-Inputs!AH280*AH$11","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N281*N$11","v":0},{"$f":"-Inputs!O281*O$11","v":0},{"$f":"-Inputs!P281*P$11","v":0},{"$f":"-Inputs!Q281*Q$11","v":0},{"$f":"-Inputs!R281*R$11","v":0},{"$f":"-Inputs!S281*S$11","v":0},{"$f":"-Inputs!T281*T$11","v":0},{"$f":"-Inputs!U281*U$11","v":0},{"$f":"-Inputs!V281*V$11","v":0},{"$f":"-Inputs!W281*W$11","v":0},{"$f":"-Inputs!X281*X$11","v":0},{"$f":"-Inputs!Y281*Y$11","v":0},{"$f":"-Inputs!Z281*Z$11","v":0},{"$f":"-Inputs!AA281*AA$11","v":0},{"$f":"-Inputs!AB281*AB$11","v":0},{"$f":"-Inputs!AC281*AC$11","v":0},{"$f":"-Inputs!AD281*AD$11","v":0},{"$f":"-Inputs!AE281*AE$11","v":0},{"$f":"-Inputs!AF281*AF$11","v":0},{"$f":"-Inputs!AG281*AG$11","v":0},{"$f":"-Inputs!AH281*AH$11","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},{"$f":"SUM(J166:J175)","v":0},{"$f":"SUM(K166:K175)","v":0},{"$f":"SUM(L166:L175)","v":0},{"$f":"SUM(M166:M175)","v":0},{"$f":"SUM(N166:N175)","v":-6.0277790560752287},{"$f":"SUM(O166:O175)","v":0},{"$f":"SUM(P166:P175)","v":-3.222644102665502E-2},{"$f":"SUM(Q166:Q175)","v":-2.524828106176466E-2},{"$f":"SUM(R166:R175)","v":-8.2319434456087193E-2},{"$f":"SUM(S166:S175)","v":-1.1074548529007935E-2},{"$f":"SUM(T166:T175)","v":-1.7358688686611732},{"$f":"SUM(U166:U175)","v":-2.5103430030682248E-2},{"$f":"SUM(V166:V175)","v":-3.4859762485055464E-2},{"$f":"SUM(W166:W175)","v":-2.5550319453438494E-2},{"$f":"SUM(X166:X175)","v":0},{"$f":"SUM(Y166:Y175)","v":0},{"$f":"SUM(Z166:Z175)","v":0},{"$f":"SUM(AA166:AA175)","v":0},{"$f":"SUM(AB166:AB175)","v":0},{"$f":"SUM(AC166:AC175)","v":0},0,0,0,0,{"$f":"SUM(AH166:AH175)","v":0}]
[{"$f":"ROW()","v":177},"Depreciation"]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"IF(I142<=0,0,-MIN(((I154+I166)/I142)*((I154+I166)>0),(I154+I166)))+IF(I142<=0,-I154-I166,0)","v":-164.20906793069989},-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD142<=0,0,-MIN(((AD154+AD166)/AD142)*((AD154+AD166)>0),(AD154+AD166)))+IF(AD142<=0,-AD154-AD166,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"IF(I143<=0,0,-MIN(((I155+I167)/I143)*((I155+I167)>0),(I155+I167)))+IF(I143<=0,-I155-I167,0)","v":-27.508478501178786},-27.508478501178786,-27.508478501178786,-27.508478501178786,-27.508478501178782,-26.073162561580077,-26.073162561580077,-18.050651004170803,0,0,0,9.6859581288828039E-4,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD143<=0,0,-MIN(((AD155+AD167)/AD143)*((AD155+AD167)>0),(AD155+AD167)))+IF(AD143<=0,-AD155-AD167,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"IF(I144<=0,0,-MIN(((I156+I168)/I144)*((I156+I168)>0),(I156+I168)))+IF(I144<=0,-I156-I168,0)","v":-2.2559102605409982},-2.2559102605409977,-2.2559102605409977,-2.2559102605409977,-2.2559102605409982,-2.2559102605409982,-2.2559102605409982,-1.5617840265283816,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,{"$f":"IF(AD144<=0,0,-MIN(((AD156+AD168)/AD144)*((AD156+AD168)>0),(AD156+AD168)))+IF(AD144<=0,-AD156-AD168,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"IF(I145<=0,0,-MIN(((I157+I169)/I145)*((I157+I169)>0),(I157+I169)))+IF(I145<=0,-I157-I169,0)","v":-6.1955708933803191},-6.1955708933803191,-6.1955708933803191,-6.1955708933803182,-6.1955708933803191,-6.1698326724781571,-6.1698326724781571,-4.2391961783812961,{"$f":"IF(Q145<=0,0,-MIN(((Q157+Q169)/Q145)*((Q157+Q169)>0),(Q157+Q169)))+IF(Q145<=0,-Q157-Q169,0)","v":2.524828106176466E-2},{"$f":"IF(R145<=0,0,-MIN(((R157+R169)/R145)*((R157+R169)>0),(R157+R169)))+IF(R145<=0,-R157-R169,0)","v":8.2319434456087193E-2},1.1074548529007935E-2,1.734900272848285,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,{"$f":"IF(AD145<=0,0,-MIN(((AD157+AD169)/AD145)*((AD157+AD169)>0),(AD157+AD169)))+IF(AD145<=0,-AD157-AD169,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"IF(I146<=0,0,-MIN(((I158+I170)/I146)*((I158+I170)>0),(I158+I170)))+IF(I146<=0,-I158-I170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"IF(I147<=0,0,-MIN(((I159+I171)/I147)*((I159+I171)>0),(I159+I171)))+IF(I147<=0,-I159-I171,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"IF(I148<=0,0,-MIN(((I160+I172)/I148)*((I160+I172)>0),(I160+I172)))+IF(I148<=0,-I160-I172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I261","v":0},{"$f":"J261","v":0},0,0,0,0,0,0.11984469,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,2.9711099999993884E-3,0,0,0,0,{"$f":"AD261","v":0},0,0,0,0]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"IF(I151<=0,0,-MIN(((I163+I175)/I151)*((I163+I175)>0),(I163+I175)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T151<=0,0,-MIN(((T163+T175)/T151)*((T163+T175)>0),(T163+T175)))","v":0},{"$f":"IF(U151<=0,0,-MIN(((U163+U175)/U151)*((U163+U175)>0),(U163+U175)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AD151<=0,0,-MIN(((AD163+AD175)/AD151)*((AD163+AD175)>0),(AD163+AD175)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-200.16902758579997},{"$f":"SUM(J178:J187)","v":-200.16902758579999},-200.16902758579999,-200.16902758579999,-200.16902758579999,-198.70797342529914,-198.70797342529914,-137.41498739418029,2.524828106176466E-2,8.2319434456087193E-2,1.1074548529007935E-2,1.7358688686611732,4.1412273363347407E-2,7.3865903320500262E-2,2.5550319453438494E-2,0,2.9711099999993884E-3,0,0,0,0,{"$f":"SUM(AD178:AD187)","v":0},0,0,0,0]
[{"$f":"ROW()","v":189},"Closing Value"]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138*H$11","v":1263.1466763899991},{"$f":"I154+I166+I178","v":1098.9376084592993},934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,{"$f":"Q154+Q166+Q178","v":0},{"$f":"R154+R166+R178","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD154+AD166+AD178","v":0},0,0,0,0]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139*H$11","v":211.60368077829833},{"$f":"I155+I167+I179","v":184.09520227711954},156.58672377594075,129.07824527476197,101.56976677358318,74.061288272404397,44.123813565750879,18.050651004170803,0,{"$f":"Q155+Q167+Q179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD155+AD167+AD179","v":0},0,0,0,0]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140*H$11","v":17.353155850315368},{"$f":"I156+I168+I180","v":15.097245589774369},12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,{"$f":"Q156+Q168+Q180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD156+AD168+AD180","v":0},0,0,0,0]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141*H$11","v":47.658237641387068},{"$f":"I157+I169+I181","v":41.462666748006747},35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,{"$f":"Q157+Q169+Q181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD157+AD169+AD181","v":0},0,0,0,0]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142*H$11","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143*H$11","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144*H$11","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145*H$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146*H$11","v":10.238249340000001},{"$f":"I162+I174+I186","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.2639223291194241,{"$f":"Q162+Q174+Q186","v":8.2639223291194241},8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2802311724520887,8.3192373132875339,8.3192373132875339,8.3192373132875339,8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,{"$f":"AD162+AD174+AD186","v":8.3222084232875329},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147*H$11","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,{"$f":"R163+R175+R187","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD163+AD175+AD187","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":1549.9999999999998},{"$f":"MAX(I164+I176+I188,0)","v":1349.8309724141998},{"$f":"MAX(J164+J176+J188,0)","v":1149.6619448283998},949.49291724259979,749.32388965679979,549.1548620709998,344.41910958962541,145.71113616432626,8.2639223291193105,8.2639223291193105,8.2639223291193105,8.2639223291193105,8.2639223291193105,8.280231172451975,8.3192373132874202,8.3192373132874202,8.3192373132874202,8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192,{"$f":"MAX(AD164+AD176+AD188,0)","v":8.3222084232874192},8.3222084232874192,8.3222084232874192,8.3222084232874192,8.3222084232874192]
[{"$f":"ROW()","v":201},"Over Depreciation"]
[{"$f":"ROW()","v":202},null,"Pipeline"]
[{"$f":"ROW()","v":203},null,"Compression"]
[{"$f":"ROW()","v":204},null,"Metering"]
[{"$f":"ROW()","v":205},null,"Other Depreciable"]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":212},null,"Total"]
[{"$f":"ROW()","v":213}]
["Total Capex Account [$m OD]"]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},1.3878405999999999,1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199995,226.94513361849997,708.40319222900007,671.7673135965,{"$f":"S265","v":1125.0913349440002},1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,811.53461381026818,746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,489.02029684570306,424.44215337155617,359.86720686240955,295.29226141026277]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-1.9960040585012031,1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,{"$f":"S266","v":379.79912149287009},388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,186.2202021698497,163.26140268411893,140.72416723687402,117.77043512943348]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},0.57169320000000023,1.0370073340000003,1.2846774513333337,1.1187501386666669,2.686883486000001,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,{"$f":"S267","v":6.2118580173333342},6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.348569057012135,15.697996210253212,21.07207645839431,24.597758448960484,30.833608998812231,29.943214021112794,28.259106158443352,26.669329808239542,24.736395265092206]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},5.0959685000000015,5.8041790750000013,5.8232008760000014,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,{"$f":"S268","v":25.843544799630003},70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978387,76.632902185790698,73.62868473526548,72.191144433084716,69.005074745106228,64.214781271395537,58.710368575906855,52.865310383863672]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S269","v":0},{"$f":"T269","v":0},{"$f":"U269","v":0},{"$f":"V269","v":0},{"$f":"W269","v":0},{"$f":"X269","v":0},{"$f":"Y269","v":3.3065471699999995},{"$f":"Z269","v":5.6014125209999932},{"$f":"AA269","v":8.2794209352749917},{"$f":"AB269","v":10.363952248762491},{"$f":"AC269","v":14.876779319420928},{"$f":"AD269","v":24.000549471056992},{"$f":"AE269","v":17.34589488068162},{"$f":"AF269","v":12.450635818934209},{"$f":"AG269","v":11.906065541812461}]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,2.3150540628562495,7.0412903479687472,14.047880012943747,17.627229901526057,19.835817962400331,21.043185577476773,22.183254229955626,22.823402575845968]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,38.57261978232691,51.776780191582205,50.939785947745385,52.76819829740981]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":3.0409407109845783},{"$f":"U272","v":4.5079111306064048},{"$f":"V272","v":5.3696535767996192},{"$f":"W272","v":5.0905017246992825},{"$f":"X272","v":4.915432044977015},{"$f":"Y272","v":4.6412502452471998},{"$f":"Z272","v":4.3464495955173836},{"$f":"AA272","v":4.0516489457875675},{"$f":"AB272","v":3.7568482960577523},{"$f":"AC272","v":3.4620476463279366},{"$f":"AD272","v":6.3090174444221478},{"$f":"AE272","v":9.5146928999878568},{"$f":"AF272","v":9.9870836526513376},{"$f":"AG272","v":16.623801109889477}]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.11984469,1.7943513999999998,3.20980373,3.8710969400000002,{"$f":"S273","v":4.5371590900000003},{"$f":"T273","v":4.5208502466673348},4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,{"$f":"AC273","v":4.7263827953383677},{"$f":"AD273","v":4.7263827953383677},{"$f":"AE273","v":4.7263827953383677},{"$f":"AF273","v":4.7263827953383677},{"$f":"AG273","v":4.7263827953383677}]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S274","v":0},{"$f":"T274","v":0},{"$f":"U274","v":0},{"$f":"V274","v":0},{"$f":"W274","v":0},{"$f":"X274","v":0},{"$f":"Y274","v":0},{"$f":"Z274","v":0},{"$f":"AA274","v":0},{"$f":"AB274","v":0},0,2.0142623832444131,2.7464747845332549,3.0591320139691303,3.4195359433464843]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":5.0594982414987983},{"$f":"SUM(K217:K226)","v":9.4056989610000024},{"$f":"SUM(L217:L226)","v":9.5713714998333348},{"$f":"SUM(M217:M226)","v":9.1870145841666684},{"$f":"SUM(N217:N226)","v":11.505950715000001},{"$f":"SUM(O217:O226)","v":62.275332620666667},{"$f":"SUM(P217:P226)","v":442.5138914548333},{"$f":"SUM(Q217:Q226)","v":424.63175281249994},{"$f":"SUM(R217:R226)","v":1028.9319204911667},{"$f":"SUM(S217:S226)","v":976.43129338283347},{"$f":"SUM(T217:T226)","v":1541.4830183438337},{"$f":"SUM(U217:U226)","v":1582.5429386996232},{"$f":"SUM(V217:V226)","v":1521.9937560967942},{"$f":"SUM(W217:W226)","v":1449.8041495620591},{"$f":"SUM(X217:X226)","v":1368.1172623774958},{"$f":"SUM(Y217:Y226)","v":1295.5956116946602},{"$f":"SUM(Z217:Z226)","v":1217.5708699065724},{"$f":"SUM(AA217:AA226)","v":1144.4717255428511},{"$f":"SUM(AB217:AB226)","v":1069.1436627062862},{"$f":"SUM(AC217:AC226)","v":996.84875876129024},928.1343086859041,869.64743762056094,787.33085461511405,689.31734694202407,{"$f":"SUM(AH217:AH226)","v":602.93178845229465}]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(I227=(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD227=(AD314+AD400+AD486+AD572+AD658+AD744+AD830+AD916+AD1002+AD1088+AD1174+AD1260+AD1346+AD1432+AD1518+AD1604+AD1690+AD1776+AD1862+AD1948+AD2034+AD2120+AD2206+AD2292+AD2378+AD2464),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE227=(AE314+AE400+AE486+AE572+AE658+AE744+AE830+AE916+AE1002+AE1088+AE1174+AE1260+AE1346+AE1432+AE1518+AE1604+AE1690+AE1776+AE1862+AE1948+AE2034+AE2120+AE2206+AE2292+AE2378+AE2464),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683*I$11","v":1.3878405999999999},{"$f":"Inputs!J683*J$11","v":3.0096500000000002E-2},{"$f":"Inputs!K683*K$11","v":6.3939300000000004E-2},{"$f":"Inputs!L683*L$11","v":2.1140000000000001E-5},{"$f":"Inputs!M683*M$11","v":0.62122699999999997},{"$f":"Inputs!N683*N$11","v":7.4336034800000004},{"$f":"Inputs!O683*O$11","v":229.88054288999996},{"$f":"Inputs!P683*P$11","v":1.1463871999999999},{"$f":"Inputs!Q683*Q$11","v":493.54175514000002},{"$f":"Inputs!R683*R$11","v":0},{"$f":"Inputs!S683*S$11","v":489.95989998000005},{"$f":"Inputs!T683*T$11","v":46.114715758958042},{"$f":"Inputs!U683*U$11","v":14.606136384299488},{"$f":"Inputs!V683*V$11","v":4.6914845910357874},{"$f":"Inputs!W683*W$11","v":0.58293042136619544},{"$f":"Inputs!X683*X$11","v":2.5928162600000002},{"$f":"Inputs!Y683*Y$11","v":0},{"$f":"Inputs!Z683*Z$11","v":0},{"$f":"Inputs!AA683*AA$11","v":8.5233363749999971E-2},{"$f":"Inputs!AB683*AB$11","v":8.8811437499999955E-3},{"$f":"Inputs!AC683*AC$11","v":0.23329542977606246},{"$f":"Inputs!AD683*AD$11","v":0},{"$f":"Inputs!AE683*AE$11","v":0},{"$f":"Inputs!AF683*AF$11","v":0},{"$f":"Inputs!AG683*AG$11","v":0},{"$f":"Inputs!AH683*AH$11","v":0}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684*I$11","v":-1.9960040585012031},{"$f":"Inputs!J684*J$11","v":1.32699473},{"$f":"Inputs!K684*K$11","v":8.3315159999999999E-2},{"$f":"Inputs!L684*L$11","v":-0.11479787999999999},{"$f":"Inputs!M684*M$11","v":0.18346782},{"$f":"Inputs!N684*N$11","v":41.216322779999999},{"$f":"Inputs!O684*O$11","v":153.70189397999997},{"$f":"Inputs!P684*P$11","v":0.13571847999999997},{"$f":"Inputs!Q684*Q$11","v":126.82707395999999},{"$f":"Inputs!R684*R$11","v":0},{"$f":"Inputs!S684*S$11","v":110.75737328037005},{"$f":"Inputs!T684*T$11","v":30.587693245633893},{"$f":"Inputs!U684*U$11","v":8.2960734403383647},{"$f":"Inputs!V684*V$11","v":5.5532058264796307},{"$f":"Inputs!W684*W$11","v":3.0579326671415683},{"$f":"Inputs!X684*X$11","v":4.475624279999999},{"$f":"Inputs!Y684*Y$11","v":2.4112783485000002},{"$f":"Inputs!Z684*Z$11","v":4.6173590831249998},{"$f":"Inputs!AA684*AA$11","v":2.8467189787499994},{"$f":"Inputs!AB684*AB$11","v":1.9137673878749997},{"$f":"Inputs!AC684*AC$11","v":2.473346616508687},{"$f":"Inputs!AD684*AD$11","v":5.1419747783289163},{"$f":"Inputs!AE684*AE$11","v":2.4883837971643463},{"$f":"Inputs!AF684*AF$11","v":3.1032007095834446},{"$f":"Inputs!AG684*AG$11","v":2.9258625093694381},{"$f":"Inputs!AH684*AH$11","v":3.3970160574244006}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685*I$11","v":0.57169320000000023},{"$f":"Inputs!J685*J$11","v":0.5396342500000002},{"$f":"Inputs!K685*K$11","v":0.35796585000000014},{"$f":"Inputs!L685*L$11","v":-3.1767190000000001E-2},{"$f":"Inputs!M685*M$11","v":1.6705262800000005},{"$f":"Inputs!N685*N$11","v":0},{"$f":"Inputs!O685*O$11","v":0},{"$f":"Inputs!P685*P$11","v":0},{"$f":"Inputs!Q685*Q$11","v":0},{"$f":"Inputs!R685*R$11","v":7.6179760000000013E-2},{"$f":"Inputs!S685*S$11","v":4.7555367100000003},{"$f":"Inputs!T685*T$11","v":0.34960930225343861},{"$f":"Inputs!U685*U$11","v":1.8497595787947199},{"$f":"Inputs!V685*V$11","v":0.95437131657921159},{"$f":"Inputs!W685*W$11","v":1.1986972768811694},{"$f":"Inputs!X685*X$11","v":3.6613055300000004},{"$f":"Inputs!Y685*Y$11","v":3.3113628224999987},{"$f":"Inputs!Z685*Z$11","v":3.5379170583749806},{"$f":"Inputs!AA685*AA$11","v":6.7984312904999973},{"$f":"Inputs!AB685*AB$11","v":5.4032617856250775},{"$f":"Inputs!AC685*AC$11","v":8.362279378618986},{"$f":"Inputs!AD685*AD$11","v":1.7935191429757309},{"$f":"Inputs!AE685*AE$11","v":1.2389421437358348},{"$f":"Inputs!AF685*AF$11","v":1.4665811572688885},{"$f":"Inputs!AG685*AG$11","v":1.269308000388212},{"$f":"Inputs!AH685*AH$11","v":1.4753066531442509}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686*I$11","v":5.0959685000000015},{"$f":"Inputs!J686*J$11","v":1.37068648},{"$f":"Inputs!K686*K$11","v":0.75003203000000007},{"$f":"Inputs!L686*L$11","v":0.92049553000000006},{"$f":"Inputs!M686*M$11","v":0.90148431000000029},{"$f":"Inputs!N686*N$11","v":3.5204673699999995},{"$f":"Inputs!O686*O$11","v":0.78549806000000011},{"$f":"Inputs!P686*P$11","v":2.1494877400000001},{"$f":"Inputs!Q686*Q$11","v":5.6331739800000005},{"$f":"Inputs!R686*R$11","v":0.54429260000000013},{"$f":"Inputs!S686*S$11","v":12.727538799630004},{"$f":"Inputs!T686*T$11","v":46.761417977357318},{"$f":"Inputs!U686*U$11","v":4.4369118538139354},{"$f":"Inputs!V686*V$11","v":8.2917760666417131},{"$f":"Inputs!W686*W$11","v":7.4665115184499742},{"$f":"Inputs!X686*X$11","v":11.621402839992811},{"$f":"Inputs!Y686*Y$11","v":2.2469138593749993},{"$f":"Inputs!Z686*Z$11","v":4.8109472403749987},{"$f":"Inputs!AA686*AA$11","v":1.7451145642499994},{"$f":"Inputs!AB686*AB$11","v":2.6764061411249993},{"$f":"Inputs!AC686*AC$11","v":4.3769035965256871},{"$f":"Inputs!AD686*AD$11","v":2.84721939055426},{"$f":"Inputs!AE686*AE$11","v":1.7441680506377386},{"$f":"Inputs!AF686*AF$11","v":1.2290789662488819},{"$f":"Inputs!AG686*AG$11","v":0.92734674392091287},{"$f":"Inputs!AH686*AH$11","v":1.7107977142084114}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687*I$11","v":0},{"$f":"Inputs!J687*J$11","v":0},{"$f":"Inputs!K687*K$11","v":0},{"$f":"Inputs!L687*L$11","v":0},{"$f":"Inputs!M687*M$11","v":0},{"$f":"Inputs!N687*N$11","v":0},{"$f":"Inputs!O687*O$11","v":0},{"$f":"Inputs!P687*P$11","v":0},{"$f":"Inputs!Q687*Q$11","v":0},{"$f":"Inputs!R687*R$11","v":0},{"$f":"Inputs!S687*S$11","v":0},{"$f":"Inputs!T687*T$11","v":0},{"$f":"Inputs!U687*U$11","v":0},{"$f":"Inputs!V687*V$11","v":0},{"$f":"Inputs!W687*W$11","v":0},{"$f":"Inputs!X687*X$11","v":0},{"$f":"Inputs!Y687*Y$11","v":3.3065471699999995},{"$f":"Inputs!Z687*Z$11","v":2.4601927094999931},{"$f":"Inputs!AA687*AA$11","v":2.9663454082499987},{"$f":"Inputs!AB687*AB$11","v":2.5211855778749994},{"$f":"Inputs!AC687*AC$11","v":5.0755406139396868},{"$f":"Inputs!AD687*AD$11","v":15.318383109181811},{"$f":"Inputs!AE687*AE$11","v":3.022073874843096},{"$f":"Inputs!AF687*AF$11","v":2.4937757544017125},{"$f":"Inputs!AG687*AG$11","v":4.997974619856711},{"$f":"Inputs!AH687*AH$11","v":2.9252445645776088}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688*I$11","v":0},{"$f":"Inputs!J688*J$11","v":0},{"$f":"Inputs!K688*K$11","v":0},{"$f":"Inputs!L688*L$11","v":0},{"$f":"Inputs!M688*M$11","v":0},{"$f":"Inputs!N688*N$11","v":0},{"$f":"Inputs!O688*O$11","v":0},{"$f":"Inputs!P688*P$11","v":0},{"$f":"Inputs!Q688*Q$11","v":0},{"$f":"Inputs!R688*R$11","v":0},{"$f":"Inputs!S688*S$11","v":0},{"$f":"Inputs!T688*T$11","v":0},{"$f":"Inputs!U688*U$11","v":0},{"$f":"Inputs!V688*V$11","v":0},{"$f":"Inputs!W688*W$11","v":0},{"$f":"Inputs!X688*X$11","v":0},{"$f":"Inputs!Y688*Y$11","v":0.8360307978749999},{"$f":"Inputs!Z688*Z$11","v":1.5208248048749997},{"$f":"Inputs!AA688*AA$11","v":4.8440790652499981},{"$f":"Inputs!AB688*AB$11","v":7.3666363983749976},{"$f":"Inputs!AC688*AC$11","v":4.3077284419010615},{"$f":"Inputs!AD688*AD$11","v":3.4995355055548631},{"$f":"Inputs!AE688*AE$11","v":2.9649197938310112},{"$f":"Inputs!AF688*AF$11","v":3.230729505867695},{"$f":"Inputs!AG688*AG$11","v":3.0549446789004415},{"$f":"Inputs!AH688*AH$11","v":1.7856110045435951}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689*I$11","v":0},{"$f":"Inputs!J689*J$11","v":0},{"$f":"Inputs!K689*K$11","v":0},{"$f":"Inputs!L689*L$11","v":0},{"$f":"Inputs!M689*M$11","v":0},{"$f":"Inputs!N689*N$11","v":0},{"$f":"Inputs!O689*O$11","v":0},{"$f":"Inputs!P689*P$11","v":0},{"$f":"Inputs!Q689*Q$11","v":0},{"$f":"Inputs!R689*R$11","v":0},{"$f":"Inputs!S689*S$11","v":0},{"$f":"Inputs!T689*T$11","v":0},{"$f":"Inputs!U689*U$11","v":0},{"$f":"Inputs!V689*V$11","v":0},{"$f":"Inputs!W689*W$11","v":0},{"$f":"Inputs!X689*X$11","v":0},{"$f":"Inputs!Y689*Y$11","v":5.2280085352499999},{"$f":"Inputs!Z689*Z$11","v":6.2283088619999987},{"$f":"Inputs!AA689*AA$11","v":2.8784513868749997},{"$f":"Inputs!AB689*AB$11","v":6.528920405624997},{"$f":"Inputs!AC689*AC$11","v":6.4700575190297203},{"$f":"Inputs!AD689*AD$11","v":16.946370074614673},{"$f":"Inputs!AE689*AE$11","v":19.706792229926961},{"$f":"Inputs!AF689*AF$11","v":8.9291412198356515},{"$f":"Inputs!AG689*AG$11","v":12.04982052571928},{"$f":"Inputs!AH689*AH$11","v":7.0302989367914597}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690*I$11","v":0},{"$f":"Inputs!J690*J$11","v":0},{"$f":"Inputs!K690*K$11","v":0},{"$f":"Inputs!L690*L$11","v":0},{"$f":"Inputs!M690*M$11","v":0},{"$f":"Inputs!N690*N$11","v":0},{"$f":"Inputs!O690*O$11","v":0},{"$f":"Inputs!P690*P$11","v":0},{"$f":"Inputs!Q690*Q$11","v":0},{"$f":"Inputs!R690*R$11","v":0},{"$f":"Inputs!S690*S$11","v":0},{"$f":"Inputs!T690*T$11","v":3.0409407109845783},{"$f":"Inputs!U690*U$11","v":1.6190174551710552},{"$f":"Inputs!V690*V$11","v":1.0947403545009966},{"$f":"Inputs!W690*W$11","v":8.5830739324944585E-3},{"$f":"Inputs!X690*X$11","v":0.11309440000718904},{"$f":"Inputs!Y690*Y$11","v":1.9637000000000002E-2},{"$f":"Inputs!Z690*Z$11","v":0},{"$f":"Inputs!AA690*AA$11","v":0},{"$f":"Inputs!AB690*AB$11","v":0},{"$f":"Inputs!AC690*AC$11","v":0},{"$f":"Inputs!AD690*AD$11","v":3.1417704478240274},{"$f":"Inputs!AE690*AE$11","v":3.5790203664911244},{"$f":"Inputs!AF690*AF$11","v":0.93521117275117538},{"$f":"Inputs!AG690*AG$11","v":7.1229181566446131},{"$f":"Inputs!AH690*AH$11","v":2.3905393207543968}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691*I$11","v":0},{"$f":"Inputs!J691*J$11","v":0},{"$f":"Inputs!K691*K$11","v":0},{"$f":"Inputs!L691*L$11","v":0},{"$f":"Inputs!M691*M$11","v":0},{"$f":"Inputs!N691*N$11","v":0},{"$f":"Inputs!O691*O$11","v":-0.11984469},{"$f":"Inputs!P691*P$11","v":1.7943513999999998},{"$f":"Inputs!Q691*Q$11","v":1.4154523300000001},{"$f":"Inputs!R691*R$11","v":0.66129320999999996},{"$f":"Inputs!S691*S$11","v":0.66606215000000002},{"$f":"Inputs!T691*T$11","v":-1.6308843332665156E-2},{"$f":"Inputs!U691*U$11","v":-3.9006140835444798E-2},{"$f":"Inputs!V691*V$11","v":0.18862567937376898},{"$f":"Inputs!W691*W$11","v":5.9802596459833856E-4},{"$f":"Inputs!X691*X$11","v":-2.9711099999993884E-3},{"$f":"Inputs!Y691*Y$11","v":0},{"$f":"Inputs!Z691*Z$11","v":0},{"$f":"Inputs!AA691*AA$11","v":0},{"$f":"Inputs!AB691*AB$11","v":0},{"$f":"Inputs!AC691*AC$11","v":0},{"$f":"Inputs!AD691*AD$11","v":0},{"$f":"Inputs!AE691*AE$11","v":0},{"$f":"Inputs!AF691*AF$11","v":0},{"$f":"Inputs!AG691*AG$11","v":0},{"$f":"Inputs!AH691*AH$11","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692*I$11","v":0},{"$f":"Inputs!J692*J$11","v":0},{"$f":"Inputs!K692*K$11","v":0},{"$f":"Inputs!L692*L$11","v":0},{"$f":"Inputs!M692*M$11","v":0},{"$f":"Inputs!N692*N$11","v":0},{"$f":"Inputs!O692*O$11","v":0},{"$f":"Inputs!P692*P$11","v":0},{"$f":"Inputs!Q692*Q$11","v":0},{"$f":"Inputs!R692*R$11","v":0},{"$f":"Inputs!S692*S$11","v":0},{"$f":"Inputs!T692*T$11","v":0},{"$f":"Inputs!U692*U$11","v":0},{"$f":"Inputs!V692*V$11","v":0},{"$f":"Inputs!W692*W$11","v":0},{"$f":"Inputs!X692*X$11","v":0},{"$f":"Inputs!Y692*Y$11","v":0},{"$f":"Inputs!Z692*Z$11","v":0},{"$f":"Inputs!AA692*AA$11","v":0},{"$f":"Inputs!AB692*AB$11","v":0},{"$f":"Inputs!AC692*AC$11","v":0},{"$f":"Inputs!AD692*AD$11","v":2.0142623832444131},{"$f":"Inputs!AE692*AE$11","v":1.5379173545866069},{"$f":"Inputs!AF692*AF$11","v":1.4112471432491773},{"$f":"Inputs!AG692*AG$11","v":1.5840567349650063},{"$f":"Inputs!AH692*AH$11","v":1.4743010590390069}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":5.0594982414987983},{"$f":"SUM(J229:J238)","v":3.2674119600000004},{"$f":"SUM(K229:K238)","v":1.2552523400000002},{"$f":"SUM(L229:L238)","v":0.77395160000000007},{"$f":"SUM(M229:M238)","v":3.3767054100000009},{"$f":"SUM(N229:N238)","v":52.17039363},{"$f":"SUM(O229:O238)","v":384.24809023999995},{"$f":"SUM(P229:P238)","v":5.2259448199999996},{"$f":"SUM(Q229:Q238)","v":627.41745541},{"$f":"SUM(R229:R238)","v":1.2817655700000001},{"$f":"SUM(S229:S238)","v":618.86641092000013},{"$f":"SUM(T229:T238)","v":126.83806815185461},{"$f":"SUM(U229:U238)","v":30.768892571582118},{"$f":"SUM(V229:V238)","v":20.774203834611107},{"$f":"SUM(W229:W238)","v":12.315252983735999},{"$f":"SUM(X229:X238)","v":22.461272199999996},{"$f":"SUM(Y229:Y238)","v":17.359778533499995},{"$f":"SUM(Z229:Z238)","v":23.175549758249971},{"$f":"SUM(AA229:AA238)","v":22.16437405762499},{"$f":"SUM(AB229:AB238)","v":26.41905884025007},{"$f":"SUM(AC229:AC238)","v":31.29915159629989},50.703034832278696,36.282217611216716,22.798965629206627,33.932231969764615,{"$f":"SUM(AH229:AH238)","v":22.189115310483128}]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AD239=(AD326+AD412+AD498+AD584+AD670+AD756+AD842+AD928+AD1014+AD1100+AD1186+AD1272+AD1358+AD1444+AD1530+AD1616+AD1702+AD1788+AD1874+AD1960+AD2046+AD2132+AD2218+AD2304+AD2390+AD2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE239=(AE326+AE412+AE498+AE584+AE670+AE756+AE842+AE928+AE1014+AE1100+AE1186+AE1272+AE1358+AE1444+AE1530+AE1616+AE1702+AE1788+AE1874+AE1960+AE2046+AE2132+AE2218+AE2304+AE2390+AE2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AF239=(AF326+AF412+AF498+AF584+AF670+AF756+AF842+AF928+AF1014+AF1100+AF1186+AF1272+AF1358+AF1444+AF1530+AF1616+AF1702+AF1788+AF1874+AF1960+AF2046+AF2132+AF2218+AF2304+AF2390+AF2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG239=(AG326+AG412+AG498+AG584+AG670+AG756+AG842+AG928+AG1014+AG1100+AG1186+AG1272+AG1358+AG1444+AG1530+AG1616+AG1702+AG1788+AG1874+AG1960+AG2046+AG2132+AG2218+AG2304+AG2390+AG2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH239=(AH326+AH412+AH498+AH584+AH670+AH756+AH842+AH928+AH1014+AH1100+AH1186+AH1272+AH1358+AH1444+AH1530+AH1616+AH1702+AH1788+AH1874+AH1960+AH2046+AH2132+AH2218+AH2304+AH2390+AH2476),\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"I328+I414+I500+I586+I672+I758+I844+I930+I1016+I1102+I1188+I1274+I1360+I1446+I1532+I1618","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T328+T414+T500+T586+T672+T758+T844+T930+T1016+T1102+T1188+T1274+T1360+T1446+T1532+T1618","v":0},0,0,0,0,{"$f":"Y328+Y414+Y500+Y586+Y672+Y758+Y844+Y930+Y1016+Y1102+Y1188+Y1274+Y1360+Y1446+Y1532+Y1618","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"I329+I415+I501+I587+I673+I759+I845+I931+I1017+I1103+I1189+I1275+I1361+I1447+I1533+I1619","v":0},0,0,0,0,0,0,0,0,0,0,-7.5777802405144687E-2,0,-1.444111956415327E-2,-1.783686108523912E-2,-0.27752402011433047,{"$f":"Y329+Y415+Y501+Y587+Y673+Y759+Y845+Y931+Y1017+Y1103+Y1189+Y1275+Y1361+Y1447+Y1533+Y1619","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"I330+I416+I502+I588+I674+I760+I846+I932+I1018+I1104+I1190+I1276+I1362+I1448+I1534+I1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6612946504912101,0,{"$f":"Y330+Y416+Y502+Y588+Y674+Y760+Y846+Y932+Y1018+Y1104+Y1190+Y1276+Y1362+Y1448+Y1534+Y1620","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"I331+I417+I503+I589+I675+I761+I847+I933+I1019+I1105+I1191+I1277+I1363+I1449+I1535+I1621","v":0},0,0,0,0,0,0,0,0,0,0,-2.6092031375488793,-0.34617558568427009,-0.71063038766537046,-0.4760452829263136,-0.50214135546637961,{"$f":"Y331+Y417+Y503+Y589+Y675+Y761+Y847+Y933+Y1019+Y1105+Y1191+Y1277+Y1363+Y1449+Y1535+Y1621","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I332+I418+I504+I590+I676+I762+I848+I934+I1020+I1106+I1192+I1278+I1364+I1450+I1536+I1622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y332+Y418+Y504+Y590+Y676+Y762+Y848+Y934+Y1020+Y1106+Y1192+Y1278+Y1364+Y1450+Y1536+Y1622","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I333+I419+I505+I591+I677+I763+I849+I935+I1021+I1107+I1193+I1279+I1365+I1451+I1537+I1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y333+Y419+Y505+Y591+Y677+Y763+Y849+Y935+Y1021+Y1107+Y1193+Y1279+Y1365+Y1451+Y1537+Y1623","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I334+I420+I506+I592+I678+I764+I850+I936+I1022+I1108+I1194+I1280+I1366+I1452+I1538+I1624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y334+Y420+Y506+Y592+Y678+Y764+Y850+Y936+Y1022+Y1108+Y1194+Y1280+Y1366+Y1452+Y1538+Y1624","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"I335+I421+I507+I593+I679+I765+I851+I937+I1023+I1109+I1195+I1281+I1367+I1453+I1539+I1625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I336+I422+I508+I594+I680+I766+I852+I938+I1024+I1110+I1196+I1282+I1368+I1454+I1540+I1626","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T336+T422+T508+T594+T680+T766+T852+T938+T1024+T1110+T1196+T1282+T1368+T1454+T1540+T1626","v":0},0,0,0,0,{"$f":"Y336+Y422+Y508+Y594+Y680+Y766+Y852+Y938+Y1024+Y1110+Y1196+Y1282+Y1368+Y1454+Y1540+Y1626","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},{"$f":"SUM(K241:K250)","v":0},{"$f":"SUM(L241:L250)","v":0},{"$f":"SUM(M241:M250)","v":0},{"$f":"SUM(N241:N250)","v":0},{"$f":"SUM(O241:O250)","v":0},{"$f":"SUM(P241:P250)","v":0},{"$f":"SUM(Q241:Q250)","v":0},{"$f":"SUM(R241:R250)","v":0},{"$f":"SUM(S241:S250)","v":0},{"$f":"SUM(T241:T250)","v":-2.6849809399540239},{"$f":"SUM(U241:U250)","v":-0.34617558568427009},{"$f":"SUM(V241:V250)","v":-0.72507150722952374},{"$f":"SUM(W241:W250)","v":-2.1551767945027627},{"$f":"SUM(X241:X250)","v":-0.77966537558071014},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I251=(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD251=(AD338+AD424+AD510+AD596+AD682+AD768+AD854+AD940+AD1026+AD1112+AD1198+AD1284+AD1370+AD1456+AD1542+AD1628+AD1714+AD1800+AD1886+AD1972+AD2058+AD2144+AD2230+AD2316+AD2402+AD2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE251=(AE338+AE424+AE510+AE596+AE682+AE768+AE854+AE940+AE1026+AE1112+AE1198+AE1284+AE1370+AE1456+AE1542+AE1628+AE1714+AE1800+AE1886+AE1972+AE2058+AE2144+AE2230+AE2316+AE2402+AE2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AF251=(AF338+AF424+AF510+AF596+AF682+AF768+AF854+AF940+AF1026+AF1112+AF1198+AF1284+AF1370+AF1456+AF1542+AF1628+AF1714+AF1800+AF1886+AF1972+AF2058+AF2144+AF2230+AF2316+AF2402+AF2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG251=(AG338+AG424+AG510+AG596+AG682+AG768+AG854+AG940+AG1026+AG1112+AG1198+AG1284+AG1370+AG1456+AG1542+AG1628+AG1714+AG1800+AG1886+AG1972+AG2058+AG2144+AG2230+AG2316+AG2402+AG2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH251=(AH338+AH424+AH510+AH596+AH682+AH768+AH854+AH940+AH1026+AH1112+AH1198+AH1284+AH1370+AH1456+AH1542+AH1628+AH1714+AH1800+AH1886+AH1972+AH2058+AH2144+AH2230+AH2316+AH2402+AH2488),\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630","v":0},-0.18041927799999999,-0.18192410299999998,-0.18512106799999997,-0.18512212499999997,-0.21618347499999996,-0.58786364899999999,-12.081890793499998,-12.083696529499997,-36.635878632500003,-36.635878632500003,-61.133873631500009,-63.439609419447912,-64.169916238662879,-64.404490468214661,-64.433636989282988,{"$f":"Y340+Y426+Y512+Y598+Y684+Y770+Y856+Y942+Y1028+Y1114+Y1200+Y1286+Y1372+Y1458+Y1544+Y1630+Y1716+Y1802+Y1888+Y1974+Y2060","v":-64.563277802282983},-64.563277802282983,-64.563277802282983,-64.567539470470479,-64.567983527657972,{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":-64.579648299146768},-64.578143474146771,-64.57494650914677,-64.574945452146778,-64.543884102146777]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631","v":0},1.9960040585012031,-6.6349736500000006E-2,-7.0515494499999998E-2,4.4282385499999993E-2,-7.9688885499999987E-2,-2.1405050244999999,-9.8255997234999981,-9.8323856474999989,-16.1737393455,-16.1737393455,-21.706871896868179,-23.236256559149872,-23.650260039844408,-23.926879424724387,-24.062430806824317,-24.286212020824316,-24.406775938249314,-24.637643892405563,-24.779979841343064,-24.875668210736812,{"$f":"AD341+AD427+AD513+AD599+AD685+AD771+AD857+AD943+AD1029+AD1115+AD1201+AD1287+AD1373+AD1459+AD1545+AD1631+AD1717+AD1803+AD1889+AD1975+AD2061+AD2147+AD2233+AD2319+AD2405+AD2491","v":-24.999335541562242},-25.447183282895136,-25.640436156828279,-25.879594616810021,-26.067930019772188]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632","v":0},-7.4320116000000033E-2,-0.11029573266666672,-0.13416012266666671,-0.10239293266666671,-0.24552854133333341,-0.24552854133333341,-0.24552854133333341,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.88612927731605173,-0.75962096496723597,-1.0037080003005694,-1.1884899051339026,-1.4243510423589014,-1.8775797950589013,-2.1264288287672395,{"$f":"AD342+AD428+AD514+AD600+AD686+AD772+AD858+AD944+AD1030+AD1116+AD1202+AD1288+AD1374+AD1460+AD1546+AD1632+AD1718+AD1804+AD1890+AD1976+AD2062+AD2148+AD2234+AD2320+AD2406+AD2492","v":-2.6839141206751718},-2.9230500064052691,-3.056357507472701,-3.2022425435355486,-3.2972945032059262]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633","v":0},-0.6624759050000002,-0.73101022900000034,-0.76851183050000038,-0.8145366070000003,-0.85961082250000043,-1.0356341910000004,-1.0749090940000001,-0.97854474099999977,-0.80156627499999988,-0.8287809049999999,0.24090152892384387,-3.6436652744286162,-3.584623367400412,-4.1139878321412571,-4.6594046664505608,-5.2404748084502017,-5.352820501418952,-5.5933678634377024,-5.6806235916502015,-5.8144438987064522,{"$f":"AD343+AD429+AD515+AD601+AD687+AD773+AD859+AD945+AD1031+AD1117+AD1203+AD1289+AD1375+AD1461+AD1547+AD1633+AD1719+AD1805+AD1891+AD1977+AD2063+AD2149+AD2235+AD2321+AD2407+AD2493","v":-6.0332890785327367},-6.5344615243484352,-6.7334916617375651,-6.7724049359640945,-6.7442099152535429]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y344+Y430+Y516+Y602+Y688+Y774+Y860+Y946+Y1032+Y1118+Y1204+Y1290+Y1376+Y1462+Y1548+Y1634+Y1720+Y1806+Y1892+Y1978+Y2064+Y2150+Y2236+Y2322+Y2408+Y2494","v":0},-0.16532735849999997,-0.28833699397499968,-0.4366542643874996,-0.56271354328124956,-6.1946129575457469,-9.6767284652184706,-7.3890348161491222,-5.542544896978459,-5.3714910903977469]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y345+Y431+Y517+Y603+Y689+Y775+Y861+Y947+Y1033+Y1119+Y1205+Y1291+Y1377+Y1463+Y1549+Y1635+Y1721+Y1807+Y1893+Y1979+Y2065+Y2151+Y2237+Y2323+Y2409+Y2495","v":0},-4.1801539893749996E-2,-0.11784278013749999,-0.36004673339999987,-0.72837855331874968,-1.2909474446805878,-1.7575521787545694,-2.0906608533888402,-2.414796333010099,-2.6722757717528904]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y346+Y432+Y518+Y604+Y690+Y776+Y862+Y948+Y1034+Y1120+Y1206+Y1292+Y1378+Y1464+Y1550+Y1636+Y1722+Y1808+Y1894+Y1980+Y2066+Y2152+Y2238+Y2324+Y2410+Y2496","v":0},-0.26140042676249997,-0.57281586986249988,-0.71673843920624991,-1.0431844594874997,-3.1133578057487306,-6.5026318206716649,-9.7661354636724695,-10.221408176054853,-11.209762207137484]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.15204703554922891,-0.23299790830778166,-0.28773492603283152,-0.28816407972945618,{"$f":"Y347+Y433+Y519+Y605+Y691+Y777+Y863+Y949+Y1035+Y1121+Y1207+Y1293+Y1379+Y1465+Y1551+Y1637+Y1723+Y1809+Y1895+Y1981+Y2067+Y2153+Y2239+Y2325+Y2411+Y2497","v":-0.29381879972981562},-0.29480064972981568,-0.29480064972981568,-0.29480064972981562,-0.29480064972981562,-0.29480064972981562,-0.37334491092541633,-0.46282042008769442,-0.48620069940647381,-0.66427365332258914]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638","v":0},0,0,0,0,0,0,0.11984469,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,{"$f":"Y348+Y434+Y520+Y606+Y692+Y778+Y864+Y950+Y1036+Y1122+Y1208+Y1294+Y1380+Y1466+Y1552+Y1638+Y1724+Y1810+Y1896+Y1982+Y2068+Y2154+Y2240+Y2326+Y2412+Y2498","v":2.9711099999993884E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y349+Y435+Y521+Y607+Y693+Y779+Y865+Y951+Y1037+Y1123+Y1209+Y1295+Y1381+Y1467+Y1553+Y1639+Y1725+Y1811+Y1897+Y1983+Y2069+Y2155+Y2241+Y2327+Y2413+Y2499","v":0},0,0,0,0,0,-0.80570495329776526,-1.098589913813302,-1.2236528055876521,-1.3678143773385938]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":1.0787887595012029},{"$f":"SUM(K253:K262)","v":-1.0895798011666671},{"$f":"SUM(L253:L262)","v":-1.158308515666667},{"$f":"SUM(M253:M262)","v":-1.0577692791666671},{"$f":"SUM(N253:N262)","v":-1.4010117243333338},{"$f":"SUM(O253:O262)","v":-4.009531405833334},{"$f":"SUM(P253:P262)","v":-23.108083462333326},{"$f":"SUM(Q253:Q262)","v":-23.117287731333331},{"$f":"SUM(R253:R262)","v":-53.782392678333338},{"$f":"SUM(S253:S262)","v":-53.814685959000009},{"$f":"SUM(T253:T262)","v":-83.093166856111011},{"$f":"SUM(U253:U262)","v":-90.971899588726529},{"$f":"SUM(V253:V262)","v":-92.238738862116591},{"$f":"SUM(W253:W262)","v":-91.846963373797081},{"$f":"SUM(X253:X262)","v":-94.203257507254548},{"$f":"SUM(Y253:Y262)","v":-95.384520321587871},{"$f":"SUM(Z253:Z262)","v":-96.274694121971223},{"$f":"SUM(AA253:AA262)","v":-97.492436894189964},{"$f":"SUM(AB253:AB262)","v":-98.713962785246224},{"$f":"SUM(AC253:AC262)","v":-100.01360167168581},-109.1899058976218,-118.5988006166635,-120.81247330229674,-120.31779045949396,{"$f":"SUM(AH253:AH262)","v":-121.93893564032776}]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263,6)=ROUND((I350+I436+I522+I608+I694+I780+I866+I952+I1038+I1124+I1210+I1296+I1382+I1468+I1554+I1640+I1726+I1812+I1898+I1984+I2070),6),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD263=(AD350+AD436+AD522+AD608+AD694+AD780+AD866+AD952+AD1038+AD1124+AD1210+AD1296+AD1382+AD1468+AD1554+AD1640+AD1726+AD1812+AD1898+AD1984+AD2070+AD2156+AD2242+AD2328+AD2414+AD2500),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE263=(AE350+AE436+AE522+AE608+AE694+AE780+AE866+AE952+AE1038+AE1124+AE1210+AE1296+AE1382+AE1468+AE1554+AE1640+AE1726+AE1812+AE1898+AE1984+AE2070+AE2156+AE2242+AE2328+AE2414+AE2500),\"OK\",\"Wrong\")","v":"Wrong"},{"$f":"IF(AF263=(AF350+AF436+AF522+AF608+AF694+AF780+AF866+AF952+AF1038+AF1124+AF1210+AF1296+AF1382+AF1468+AF1554+AF1640+AF1726+AF1812+AF1898+AF1984+AF2070+AF2156+AF2242+AF2328+AF2414+AF2500),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG263=(AG350+AG436+AG522+AG608+AG694+AG780+AG866+AG952+AG1038+AG1124+AG1210+AG1296+AG1382+AG1468+AG1554+AG1640+AG1726+AG1812+AG1898+AG1984+AG2070+AG2156+AG2242+AG2328+AG2414+AG2500),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH263=(AH350+AH436+AH522+AH608+AH694+AH780+AH866+AH952+AH1038+AH1124+AH1210+AH1296+AH1382+AH1468+AH1554+AH1640+AH1726+AH1812+AH1898+AH1984+AH2070+AH2156+AH2242+AH2328+AH2414+AH2500),\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I352+I438+I524+I610+I696+I782+I868+I954+I1040+I1126+I1212+I1298+I1384+I1470+I1556+I1642","v":1.3878405999999999},1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199995,226.94513361849997,708.40319222900007,671.7673135965,1125.0913349440002,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255117,{"$f":"Y352+Y438+Y524+Y610+Y696+Y782+Y868+Y954+Y1040+Y1126+Y1212+Y1298+Y1384+Y1470+Y1556+Y1642+Y1728+Y1814+Y1900+Y1986+Y2072","v":811.53461381026818},746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,{"$f":"AD352+AD438+AD524+AD610+AD696+AD782+AD868+AD954+AD1040+AD1126+AD1212+AD1298+AD1384+AD1470+AD1556+AD1642+AD1728+AD1814+AD1900+AD1986+AD2072+AD2158+AD2244+AD2330+AD2416+AD2502","v":489.02029684570306},424.44215337155617,359.86720686240955,295.29226141026277,230.74837730811595]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I353+I439+I525+I611+I697+I783+I869+I955+I1041+I1127+I1213+I1299+I1385+I1471+I1557+I1643","v":-1.9960040585012031},1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,379.79912149287009,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,{"$f":"Y353+Y439+Y525+Y611+Y697+Y783+Y869+Y955+Y1041+Y1127+Y1213+Y1299+Y1385+Y1471+Y1557+Y1643+Y1729+Y1815+Y1901+Y1987+Y2073","v":292.92643874955911},273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,{"$f":"AD353+AD439+AD525+AD611+AD697+AD783+AD869+AD955+AD1041+AD1127+AD1213+AD1299+AD1385+AD1471+AD1557+AD1643+AD1729+AD1815+AD1901+AD1987+AD2073+AD2159+AD2245+AD2331+AD2417+AD2503","v":186.2202021698497},163.26140268411893,140.72416723687402,117.77043512943348,95.099521167085641]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I354+I440+I526+I612+I698+I784+I870+I956+I1042+I1128+I1214+I1300+I1386+I1472+I1558+I1644","v":0.57169320000000023},1.0370073340000003,1.2846774513333337,1.1187501386666669,2.686883486000001,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,{"$f":"Y354+Y440+Y526+Y612+Y698+Y784+Y870+Y956+Y1042+Y1128+Y1214+Y1300+Y1386+Y1472+Y1558+Y1644+Y1730+Y1816+Y1902+Y1988+Y2074","v":13.348569057012135},15.697996210253212,21.07207645839431,24.597758448960484,30.833608998812231,{"$f":"AD354+AD440+AD526+AD612+AD698+AD784+AD870+AD956+AD1042+AD1128+AD1214+AD1300+AD1386+AD1472+AD1558+AD1644+AD1730+AD1816+AD1902+AD1988+AD2074+AD2160+AD2246+AD2332+AD2418+AD2504","v":29.943214021112794},28.259106158443352,26.669329808239542,24.736395265092206,22.914407415030528]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I355+I441+I527+I613+I699+I785+I871+I957+I1043+I1129+I1215+I1301+I1387+I1473+I1559+I1645","v":5.0959685000000015},5.8041790750000013,5.8232008760000014,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,{"$f":"Y355+Y441+Y527+Y613+Y699+Y785+Y871+Y957+Y1043+Y1129+Y1215+Y1301+Y1387+Y1473+Y1559+Y1645+Y1731+Y1817+Y1903+Y1989+Y2075","v":81.023028746022334},80.481155484978387,76.632902185790698,73.62868473526548,72.191144433084716,{"$f":"AD355+AD441+AD527+AD613+AD699+AD785+AD871+AD957+AD1043+AD1129+AD1215+AD1301+AD1387+AD1473+AD1559+AD1645+AD1731+AD1817+AD1903+AD1989+AD2075+AD2161+AD2247+AD2333+AD2419+AD2505","v":69.005074745106228},64.214781271395537,58.710368575906855,52.865310383863672,47.831898182818549]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I356+I442+I528+I614+I700+I786+I872+I958+I1044+I1130+I1216+I1302+I1388+I1474+I1560+I1646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y356+Y442+Y528+Y614+Y700+Y786+Y872+Y958+Y1044+Y1130+Y1216+Y1302+Y1388+Y1474+Y1560+Y1646+Y1732+Y1818+Y1904+Y1990+Y2076","v":3.3065471699999995},5.6014125209999932,8.2794209352749917,10.363952248762491,14.876779319420928,{"$f":"AD356+AD442+AD528+AD614+AD700+AD786+AD872+AD958+AD1044+AD1130+AD1216+AD1302+AD1388+AD1474+AD1560+AD1646+AD1732+AD1818+AD1904+AD1990+AD2076+AD2162+AD2248+AD2334+AD2420+AD2506","v":24.000549471056992},17.34589488068162,12.450635818934209,11.906065541812461,9.4598190159923234]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I357+I443+I529+I615+I701+I787+I873+I959+I1045+I1131+I1217+I1303+I1389+I1475+I1561+I1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y357+Y443+Y529+Y615+Y701+Y787+Y873+Y959+Y1045+Y1131+Y1217+Y1303+Y1389+Y1475+Y1561+Y1647+Y1733+Y1819+Y1905+Y1991+Y2077","v":0.8360307978749999},2.3150540628562495,7.0412903479687472,14.047880012943747,17.627229901526057,{"$f":"AD357+AD443+AD529+AD615+AD701+AD787+AD873+AD959+AD1045+AD1131+AD1217+AD1303+AD1389+AD1475+AD1561+AD1647+AD1733+AD1819+AD1905+AD1991+AD2077+AD2163+AD2249+AD2335+AD2421+AD2507","v":19.835817962400331},21.043185577476773,22.183254229955626,22.823402575845968,21.936737808636678]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I358+I444+I530+I616+I702+I788+I874+I960+I1046+I1132+I1218+I1304+I1390+I1476+I1562+I1648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y358+Y444+Y530+Y616+Y702+Y788+Y874+Y960+Y1046+Y1132+Y1218+Y1304+Y1390+Y1476+Y1562+Y1648+Y1734+Y1820+Y1906+Y1992+Y2078","v":5.2280085352499999},11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,{"$f":"AD358+AD444+AD530+AD616+AD702+AD788+AD874+AD960+AD1046+AD1132+AD1218+AD1304+AD1390+AD1476+AD1562+AD1648+AD1734+AD1820+AD1906+AD1992+AD2078+AD2164+AD2250+AD2336+AD2422+AD2508","v":38.57261978232691},51.776780191582205,50.939785947745385,52.76819829740981,48.588735027063784]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.0409407109845783,4.5079111306064048,5.3696535767996192,5.0905017246992825,4.915432044977015,4.6412502452471998,4.3464495955173836,4.0516489457875675,3.7568482960577523,3.4620476463279366,6.3090174444221478,9.5146928999878568,9.9870836526513376,16.623801109889477,18.350066777321281]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I360+I446+I532+I618+I704+I790+I876+I962+I1048+I1134+I1220+I1306+I1392+I1478+I1564+I1650","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,3.20980373,3.8710969400000002,4.5371590900000003,4.5208502466673348,4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,{"$f":"Y360+Y446+Y532+Y618+Y704+Y790+Y876+Y962+Y1048+Y1134+Y1220+Y1306+Y1392+Y1478+Y1564+Y1650+Y1736+Y1822+Y1908+Y1994+Y2080","v":4.7263827953383677},4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,{"$f":"AD360+AD446+AD532+AD618+AD704+AD790+AD876+AD962+AD1048+AD1134+AD1220+AD1306+AD1392+AD1478+AD1564+AD1650+AD1736+AD1822+AD1908+AD1994+AD2080+AD2166+AD2252+AD2338+AD2424+AD2510","v":4.7263827953383677},4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I361+I447+I533+I619+I705+I791+I877+I963+I1049+I1135+I1221+I1307+I1393+I1479+I1565+I1651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y361+Y447+Y533+Y619+Y705+Y791+Y877+Y963+Y1049+Y1135+Y1221+Y1307+Y1393+Y1479+Y1565+Y1651+Y1737+Y1823+Y1909+Y1995+Y2081","v":0},0,0,0,0,{"$f":"AD361+AD447+AD533+AD619+AD705+AD791+AD877+AD963+AD1049+AD1135+AD1221+AD1307+AD1393+AD1479+AD1565+AD1651+AD1737+AD1823+AD1909+AD1995+AD2081+AD2167+AD2253+AD2339+AD2425+AD2511","v":2.0142623832444131},2.7464747845332549,3.0591320139691303,3.4195359433464843,3.526022625046898]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":5.0594982414987983},{"$f":"SUM(J265:J274)","v":9.4056989610000024},{"$f":"SUM(K265:K274)","v":9.5713714998333348},{"$f":"SUM(L265:L274)","v":9.1870145841666684},{"$f":"SUM(M265:M274)","v":11.505950715000001},{"$f":"SUM(N265:N274)","v":62.275332620666667},{"$f":"SUM(O265:O274)","v":442.5138914548333},{"$f":"SUM(P265:P274)","v":424.63175281249994},{"$f":"SUM(Q265:Q274)","v":1028.9319204911667},{"$f":"SUM(R265:R274)","v":976.43129338283347},{"$f":"SUM(S265:S274)","v":1541.4830183438337},{"$f":"SUM(T265:T274)","v":1582.5429386996232},{"$f":"SUM(U265:U274)","v":1521.9937560967942},{"$f":"SUM(V265:V274)","v":1449.8041495620591},{"$f":"SUM(W265:W274)","v":1368.1172623774958},{"$f":"SUM(X265:X274)","v":1295.5956116946602},{"$f":"SUM(Y265:Y274)","v":1217.5708699065724},{"$f":"SUM(Z265:Z274)","v":1144.4717255428511},{"$f":"SUM(AA265:AA274)","v":1069.1436627062862},{"$f":"SUM(AB265:AB274)","v":996.84875876129024},{"$f":"SUM(AC265:AC274)","v":928.1343086859041},{"$f":"AD362+AD448+AD534+AD620+AD706+AD792+AD878+AD964+AD1050+AD1136+AD1222+AD1308+AD1394+AD1480+AD1566+AD1652+AD1738+AD1824+AD1910+AD1996+AD2082+AD2168+AD2254+AD2340+AD2426+AD2512","v":869.64743762056094},787.33085461511405,689.31734694202407,602.93178845229465,{"$f":"SUM(AH265:AH274)","v":503.18196812245003}]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I275=(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD275=(AD362+AD448+AD534+AD620+AD706+AD792+AD878+AD964+AD1050+AD1136+AD1222+AD1308+AD1394+AD1480+AD1566+AD1652+AD1738+AD1824+AD1910+AD1996+AD2082+AD2168+AD2254+AD2340+AD2426+AD2512),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE275=(AE362+AE448+AE534+AE620+AE706+AE792+AE878+AE964+AE1050+AE1136+AE1222+AE1308+AE1394+AE1480+AE1566+AE1652+AE1738+AE1824+AE1910+AE1996+AE2082+AE2168+AE2254+AE2340+AE2426+AE2512),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":277},null,"Pipeline"]
[{"$f":"ROW()","v":278},null,"Compression"]
[{"$f":"ROW()","v":279},null,"Metering"]
[{"$f":"ROW()","v":280},null,"Other Depreciable"]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":284},null,"Building"]
[{"$f":"ROW()","v":285},null,"Non-Depreciable"]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":287},null,"Total"]
[{"$f":"ROW()","v":288}]
["Capex Account [m$ OD]"]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},{"$f":"MAX(0,J292-1)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB292-1)","v":0},{"$f":"MAX(0,AC292-1)","v":0},{"$f":"MAX(0,AD292-1)","v":0},{"$f":"MAX(0,AE292-1)","v":0},{"$f":"MAX(0,AF292-1)","v":0},{"$f":"MAX(0,AG292-1)","v":0}]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$E$43","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB293-1)","v":0},0,0,0,0,{"$f":"MAX(0,AG293-1)","v":0}]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$E$44","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$E$46","v":0},{"$f":"MAX(0,J296-1)","v":0},{"$f":"MAX(0,K296-1)","v":0},{"$f":"MAX(0,L296-1)","v":0},{"$f":"MAX(0,M296-1)","v":0},{"$f":"MAX(0,N296-1)","v":0},{"$f":"MAX(0,O296-1)","v":0},{"$f":"MAX(0,P296-1)","v":0},{"$f":"MAX(0,Q296-1)","v":0},{"$f":"MAX(0,R296-1)","v":0},{"$f":"MAX(0,S296-1)","v":0},{"$f":"MAX(0,T296-1)","v":0},{"$f":"MAX(0,U296-1)","v":0},{"$f":"MAX(0,V296-1)","v":0},{"$f":"MAX(0,W296-1)","v":0},{"$f":"MAX(0,X296-1)","v":0},{"$f":"MAX(0,Y296-1)","v":0},{"$f":"MAX(0,Z296-1)","v":0},{"$f":"MAX(0,AA296-1)","v":0},{"$f":"MAX(0,AB296-1)","v":0},{"$f":"MAX(0,AC296-1)","v":0},{"$f":"MAX(0,AD296-1)","v":0},{"$f":"MAX(0,AE296-1)","v":0},{"$f":"MAX(0,AF296-1)","v":0},{"$f":"MAX(0,AG296-1)","v":0}]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$E$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$E$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$E$49","v":0},{"$f":"MAX(0,J299-1)","v":0},{"$f":"MAX(0,K299-1)","v":0},{"$f":"MAX(0,L299-1)","v":0},{"$f":"MAX(0,M299-1)","v":0},{"$f":"MAX(0,N299-1)","v":0},{"$f":"MAX(0,O299-1)","v":0},{"$f":"MAX(0,P299-1)","v":0},{"$f":"MAX(0,Q299-1)","v":0},{"$f":"MAX(0,R299-1)","v":0},{"$f":"MAX(0,S299-1)","v":0},{"$f":"MAX(0,T299-1)","v":0},{"$f":"MAX(0,U299-1)","v":0},{"$f":"MAX(0,V299-1)","v":0},{"$f":"MAX(0,W299-1)","v":0},{"$f":"MAX(0,X299-1)","v":0},{"$f":"MAX(0,Y299-1)","v":0},{"$f":"MAX(0,Z299-1)","v":0},{"$f":"MAX(0,AA299-1)","v":0},{"$f":"MAX(0,AB299-1)","v":0},{"$f":"MAX(0,AC299-1)","v":0},{"$f":"MAX(0,AD299-1)","v":0},{"$f":"MAX(0,AE299-1)","v":0},{"$f":"MAX(0,AF299-1)","v":0},{"$f":"MAX(0,AG299-1)","v":0}]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$E$51","v":0},{"$f":"MAX(0,J301-1)","v":0},{"$f":"MAX(0,K301-1)","v":0},{"$f":"MAX(0,L301-1)","v":0},{"$f":"MAX(0,M301-1)","v":0},{"$f":"MAX(0,N301-1)","v":0},{"$f":"MAX(0,O301-1)","v":0},{"$f":"MAX(0,P301-1)","v":0},{"$f":"MAX(0,Q301-1)","v":0},{"$f":"MAX(0,R301-1)","v":0},{"$f":"MAX(0,S301-1)","v":0},{"$f":"MAX(0,T301-1)","v":0},{"$f":"MAX(0,U301-1)","v":0},{"$f":"MAX(0,V301-1)","v":0},{"$f":"MAX(0,W301-1)","v":0},{"$f":"MAX(0,X301-1)","v":0},{"$f":"MAX(0,Y301-1)","v":0},{"$f":"MAX(0,Z301-1)","v":0},{"$f":"MAX(0,AA301-1)","v":0},{"$f":"MAX(0,AB301-1)","v":0},{"$f":"MAX(0,AC301-1)","v":0},{"$f":"MAX(0,AD301-1)","v":0},{"$f":"MAX(0,AE301-1)","v":0},{"$f":"MAX(0,AF301-1)","v":0},{"$f":"MAX(0,AG301-1)","v":0}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},1.3878405999999999,1.2074213219999999,1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-1.9960040585012031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},0.57169320000000023,0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},5.0959685000000015,4.4334925950000015,3.7710166900000011,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":0},{"$f":"K356","v":0},{"$f":"L356","v":0},{"$f":"M356","v":0},{"$f":"N356","v":0},{"$f":"O356","v":0},{"$f":"P356","v":0},{"$f":"Q356","v":0},{"$f":"R356","v":0},{"$f":"S356","v":0},{"$f":"T356","v":0},{"$f":"U356","v":0},{"$f":"V356","v":0},{"$f":"W356","v":0},{"$f":"X356","v":0},{"$f":"Y356","v":0},{"$f":"Z356","v":0},{"$f":"AA356","v":0},{"$f":"AB356","v":0},{"$f":"AC356","v":0},{"$f":"AD356","v":0},{"$f":"AE356","v":0},{"$f":"AF356","v":0},{"$f":"AG356","v":0}]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},{"$f":"AC359","v":0},{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0}]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S360","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC360","v":0},{"$f":"AD360","v":0},{"$f":"AE360","v":0},{"$f":"AF360","v":0},{"$f":"AG360","v":0}]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H361","v":0},{"$f":"I361","v":0},{"$f":"J361","v":0},{"$f":"K361","v":0},{"$f":"L361","v":0},{"$f":"M361","v":0},{"$f":"N361","v":0},{"$f":"O361","v":0},{"$f":"P361","v":0},{"$f":"Q361","v":0},{"$f":"R361","v":0},{"$f":"S361","v":0},{"$f":"T361","v":0},{"$f":"U361","v":0},{"$f":"V361","v":0},{"$f":"W361","v":0},{"$f":"X361","v":0},{"$f":"Y361","v":0},{"$f":"Z361","v":0},{"$f":"AA361","v":0},{"$f":"AB361","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":5.0594982414987983},{"$f":"SUM(K304:K313)","v":6.1382870010000019},{"$f":"SUM(L304:L313)","v":5.2210717020000015},{"$f":"SUM(M304:M313)","v":4.3038564030000011},{"$f":"SUM(N304:N313)","v":3.3866411040000006},{"$f":"SUM(O304:O313)","v":2.4694258050000002},{"$f":"SUM(P304:P313)","v":1.5522105059999998},{"$f":"SUM(Q304:Q313)","v":0.63499520699999945},{"$f":"SUM(R304:R313)","v":0},{"$f":"SUM(S304:S313)","v":0},{"$f":"SUM(T304:T313)","v":0},{"$f":"SUM(U304:U313)","v":0},{"$f":"SUM(V304:V313)","v":0},{"$f":"SUM(W304:W313)","v":0},{"$f":"SUM(X304:X313)","v":0},{"$f":"SUM(Y304:Y313)","v":0},{"$f":"SUM(Z304:Z313)","v":0},{"$f":"SUM(AA304:AA313)","v":0},{"$f":"SUM(AB304:AB313)","v":0},{"$f":"SUM(AC304:AC313)","v":0},0,0,0,0,{"$f":"SUM(AH304:AH313)","v":0}]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":1.3878405999999999}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-1.9960040585012031}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":0.57169320000000023}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":5.0959685000000015}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":5.0594982414987983}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1231","v":0},{"$f":"-Inputs!U1231","v":0},{"$f":"-Inputs!V1231","v":0},{"$f":"-Inputs!W1231","v":0},{"$f":"-Inputs!X1231","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1232","v":0},{"$f":"-Inputs!U1232","v":0},{"$f":"-Inputs!V1232","v":0},{"$f":"-Inputs!W1232","v":0},{"$f":"-Inputs!X1232","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1233","v":0},{"$f":"-Inputs!U1233","v":0},{"$f":"-Inputs!V1233","v":0},{"$f":"-Inputs!W1233","v":0},{"$f":"-Inputs!X1233","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1234","v":-0.5513644348514849},{"$f":"-Inputs!U1234","v":0},{"$f":"-Inputs!V1234","v":0},{"$f":"-Inputs!W1234","v":0},{"$f":"-Inputs!X1234","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1235","v":0},{"$f":"-Inputs!U1235","v":0},{"$f":"-Inputs!V1235","v":0},{"$f":"-Inputs!W1235","v":0},{"$f":"-Inputs!X1235","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1236","v":0},{"$f":"-Inputs!U1236","v":0},{"$f":"-Inputs!V1236","v":0},{"$f":"-Inputs!W1236","v":0},{"$f":"-Inputs!X1236","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1237","v":0},{"$f":"-Inputs!U1237","v":0},{"$f":"-Inputs!V1237","v":0},{"$f":"-Inputs!W1237","v":0},{"$f":"-Inputs!X1237","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1238","v":0},{"$f":"-Inputs!U1238","v":0},{"$f":"-Inputs!V1238","v":0},{"$f":"-Inputs!W1238","v":0},{"$f":"-Inputs!X1238","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1239","v":0},{"$f":"-Inputs!U1239","v":0},{"$f":"-Inputs!V1239","v":0},{"$f":"-Inputs!W1239","v":0},{"$f":"-Inputs!X1239","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J328:J337)","v":0},{"$f":"SUM(K328:K337)","v":0},{"$f":"SUM(L328:L337)","v":0},{"$f":"SUM(M328:M337)","v":0},{"$f":"SUM(N328:N337)","v":0},{"$f":"SUM(O328:O337)","v":0},{"$f":"SUM(P328:P337)","v":0},{"$f":"SUM(Q328:Q337)","v":0},{"$f":"SUM(R328:R337)","v":0},{"$f":"SUM(S328:S337)","v":0},{"$f":"SUM(T328:T337)","v":-0.5513644348514849},{"$f":"SUM(U328:U337)","v":0},{"$f":"SUM(V328:V337)","v":0},{"$f":"SUM(W328:W337)","v":0},{"$f":"SUM(X328:X337)","v":0},{"$f":"SUM(Y328:Y337)","v":0},{"$f":"SUM(Z328:Z337)","v":0},{"$f":"SUM(AA328:AA337)","v":0},{"$f":"SUM(AB328:AB337)","v":0},{"$f":"SUM(AC328:AC337)","v":0},0,0,0,0,{"$f":"SUM(AH328:AH337)","v":0}]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,{"$f":"IF(AND(J292<=0,J304+J316+J328<0),-(J304+J316+J328),IF(J292<=0,0,-MIN(((J304+J328)/J292)*((J304+J328)>0),(J304+J328))))","v":-0.18041927799999999},-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999996,-0.18041927799999996,-0.12490565399999987,0,0,{"$f":"IF(AND(T292<=0,T304+T316+T328<0),-(T304+T316+T328),IF(T292<=0,0,-MIN(((T304+T328)/T292)*((T304+T328)>0),(T304+T328))))","v":0},{"$f":"IF(AND(U292<=0,U304+U316+U328<0),-(U304+U316+U328),IF(U292<=0,0,-MIN(((U304+U328)/U292)*((U304+U328)>0),(U304+U328))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD292<=0,AD304+AD316+AD328<0),-(AD304+AD316+AD328),IF(AD292<=0,0,-MIN(((AD304+AD328)/AD292)*((AD304+AD328)>0),(AD304+AD328))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,{"$f":"IF(AND(J293<=0,J305+J317+J329<0),-(J305+J317+J329),IF(J293<=0,0,-MIN(((J305+J329)/J293)*((J305+J329)>0),(J305+J329))))","v":1.9960040585012031},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T293<=0,T305+T317+T329<0),-(T305+T317+T329),IF(T293<=0,0,-MIN(((T305+T329)/T293)*((T305+T329)>0),(T305+T329))))","v":0},{"$f":"IF(AND(U293<=0,U305+U317+U329<0),-(U305+U317+U329),IF(U293<=0,0,-MIN(((U305+U329)/U293)*((U305+U329)>0),(U305+U329))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD293<=0,AD305+AD317+AD329<0),-(AD305+AD317+AD329),IF(AD293<=0,0,-MIN(((AD305+AD329)/AD293)*((AD305+AD329)>0),(AD305+AD329))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,{"$f":"IF(AND(J294<=0,J306+J318+J330<0),-(J306+J318+J330),IF(J294<=0,0,-MIN(((J306+J330)/J294)*((J306+J330)>0),(J306+J330))))","v":-7.4320116000000033E-2},-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000019E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-5.1452387999999974E-2,0,0,{"$f":"IF(AND(T294<=0,T306+T318+T330<0),-(T306+T318+T330),IF(T294<=0,0,-MIN(((T306+T330)/T294)*((T306+T330)>0),(T306+T330))))","v":0},{"$f":"IF(AND(U294<=0,U306+U318+U330<0),-(U306+U318+U330),IF(U294<=0,0,-MIN(((U306+U330)/U294)*((U306+U330)>0),(U306+U330))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD294<=0,AD306+AD318+AD330<0),-(AD306+AD318+AD330),IF(AD294<=0,0,-MIN(((AD306+AD330)/AD294)*((AD306+AD330)>0),(AD306+AD330))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"IF(AND(J295<=0,J307+J319+J331<0),-(J307+J319+J331),IF(J295<=0,0,-MIN(((J307+J331)/J295)*((J307+J331)>0),(J307+J331))))","v":-0.6624759050000002},-0.66247590500000031,-0.66247590500000031,-0.6624759050000002,-0.66247590500000031,-0.66247590500000031,-0.6624759050000002,-0.45863716499999962,0,0,{"$f":"IF(AND(T295<=0,T307+T319+T331<0),-(T307+T319+T331),IF(T295<=0,0,-MIN(((T307+T331)/T295)*((T307+T331)>0),(T307+T331))))","v":0.5513644348514849},{"$f":"IF(AND(U295<=0,U307+U319+U331<0),-(U307+U319+U331),IF(U295<=0,0,-MIN(((U307+U331)/U295)*((U307+U331)>0),(U307+U331))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD295<=0,AD307+AD319+AD331<0),-(AD307+AD319+AD331),IF(AD295<=0,0,-MIN(((AD307+AD331)/AD295)*((AD307+AD331)>0),(AD307+AD331))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"IF(AND(J296<=0,J308+J320+J332<0),-(J308+J320+J332),IF(J296<=0,0,-MIN(((J308+J332)/J296)*((J308+J332)>0),(J308+J332))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"IF(AND(J297<=0,J309+J321+J333<0),-(J309+J321+J333),IF(J297<=0,0,-MIN(((J309+J333)/J297)*((J309+J333)>0),(J309+J333))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"IF(AND(J298<=0,J310+J322+J334<0),-(J310+J322+J334),IF(J298<=0,0,-MIN(((J310+J334)/J298)*((J310+J334)>0),(J310+J334))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"IF(J312<0,-J312,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD312<0,-AD312,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"IF(AND(J301<=0,J313+J325+J337<0),-(J313+J325+J337),IF(J301<=0,0,-MIN(((J313+J337)/J301)*((J313+J337)>0),(J313+J337))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T301<=0,T313+T325+T337<0),-(T313+T325+T337),IF(T301<=0,0,-MIN(((T313+T337)/T301)*((T313+T337)>0),(T313+T337))))","v":0},{"$f":"IF(AND(U301<=0,U313+U325+U337<0),-(U313+U325+U337),IF(U301<=0,0,-MIN(((U313+U337)/U301)*((U313+U337)>0),(U313+U337))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD301<=0,AD313+AD325+AD337<0),-(AD313+AD325+AD337),IF(AD301<=0,0,-MIN(((AD313+AD337)/AD301)*((AD313+AD337)>0),(AD313+AD337))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J340:J349)","v":1.0787887595012029},{"$f":"SUM(K340:K349)","v":-0.91721529900000032},{"$f":"SUM(L340:L349)","v":-0.91721529900000032},{"$f":"SUM(M340:M349)","v":-0.91721529900000021},{"$f":"SUM(N340:N349)","v":-0.91721529900000032},{"$f":"SUM(O340:O349)","v":-0.91721529900000032},{"$f":"SUM(P340:P349)","v":-0.91721529900000021},{"$f":"SUM(Q340:Q349)","v":-0.63499520699999945},{"$f":"SUM(R340:R349)","v":0},{"$f":"SUM(S340:S349)","v":0},{"$f":"SUM(T340:T349)","v":0.5513644348514849},{"$f":"SUM(U340:U349)","v":0},{"$f":"SUM(V340:V349)","v":0},{"$f":"SUM(W340:W349)","v":0},{"$f":"SUM(X340:X349)","v":0},{"$f":"SUM(Y340:Y349)","v":0},{"$f":"SUM(Z340:Z349)","v":0},{"$f":"SUM(AA340:AA349)","v":0},{"$f":"SUM(AB340:AB349)","v":0},{"$f":"SUM(AC340:AC349)","v":0},0,0,0,0,{"$f":"SUM(AH340:AH349)","v":0}]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":1.3878405999999999},{"$f":"J304+J316+J328+J340","v":1.2074213219999999},1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD304+AD316+AD328+AD340","v":0},0,0,0,0]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-1.9960040585012031},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD305+AD317+AD329+AD341","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":0.57169320000000023},0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD306+AD318+AD330+AD342","v":0},0,0,0,0]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":5.0959685000000015},4.4334925950000015,3.7710166900000011,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD307+AD319+AD331+AD343","v":0},0,0,0,0]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD312+AD324+AD336+AD348","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD313+AD325+AD337+AD349","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":5.0594982414987983},{"$f":"SUM(J352:J361)","v":6.1382870010000019},{"$f":"SUM(K352:K361)","v":5.2210717020000015},{"$f":"SUM(L352:L361)","v":4.3038564030000011},{"$f":"SUM(M352:M361)","v":3.3866411040000006},{"$f":"SUM(N352:N361)","v":2.4694258050000002},{"$f":"SUM(O352:O361)","v":1.5522105059999998},{"$f":"SUM(P352:P361)","v":0.63499520699999945},{"$f":"SUM(Q352:Q361)","v":0},{"$f":"SUM(R352:R361)","v":0},{"$f":"SUM(S352:S361)","v":0},{"$f":"SUM(T352:T361)","v":0},{"$f":"SUM(U352:U361)","v":0},{"$f":"SUM(V352:V361)","v":0},{"$f":"SUM(W352:W361)","v":0},{"$f":"SUM(X352:X361)","v":0},{"$f":"SUM(Y352:Y361)","v":0},{"$f":"SUM(Z352:Z361)","v":0},{"$f":"SUM(AA352:AA361)","v":0},{"$f":"SUM(AB352:AB361)","v":0},{"$f":"SUM(AC352:AC361)","v":0},0,0,0,0,{"$f":"SUM(AH352:AH361)","v":0}]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline"]
[{"$f":"ROW()","v":365},null,"Compression"]
[{"$f":"ROW()","v":366},null,"Metering"]
[{"$f":"ROW()","v":367},null,"Other Depreciable"]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":371},null,"Building"]
[{"$f":"ROW()","v":372},null,"Non-Depreciable"]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":374},null,"Total"]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,K378-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB378-1)","v":2},{"$f":"MAX(0,AC378-1)","v":1},{"$f":"MAX(0,AD378-1)","v":0},{"$f":"MAX(0,AE378-1)","v":0},{"$f":"MAX(0,AF378-1)","v":0},{"$f":"MAX(0,AG378-1)","v":0}]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB379-1)","v":2},1,0,0,0,{"$f":"MAX(0,AG379-1)","v":0}]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},{"$f":"MAX(0,K382-1)","v":4},{"$f":"MAX(0,L382-1)","v":3},{"$f":"MAX(0,M382-1)","v":2},{"$f":"MAX(0,N382-1)","v":1},{"$f":"MAX(0,O382-1)","v":0},{"$f":"MAX(0,P382-1)","v":0},{"$f":"MAX(0,Q382-1)","v":0},{"$f":"MAX(0,R382-1)","v":0},{"$f":"MAX(0,S382-1)","v":0},{"$f":"MAX(0,T382-1)","v":0},{"$f":"MAX(0,U382-1)","v":0},{"$f":"MAX(0,V382-1)","v":0},{"$f":"MAX(0,W382-1)","v":0},{"$f":"MAX(0,X382-1)","v":0},{"$f":"MAX(0,Y382-1)","v":0},{"$f":"MAX(0,Z382-1)","v":0},{"$f":"MAX(0,AA382-1)","v":0},{"$f":"MAX(0,AB382-1)","v":0},{"$f":"MAX(0,AC382-1)","v":0},{"$f":"MAX(0,AD382-1)","v":0},{"$f":"MAX(0,AE382-1)","v":0},{"$f":"MAX(0,AF382-1)","v":0},{"$f":"MAX(0,AG382-1)","v":0}]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},{"$f":"MAX(0,K385-1)","v":19},{"$f":"MAX(0,L385-1)","v":18},{"$f":"MAX(0,M385-1)","v":17},{"$f":"MAX(0,N385-1)","v":16},{"$f":"MAX(0,O385-1)","v":15},{"$f":"MAX(0,P385-1)","v":14},{"$f":"MAX(0,Q385-1)","v":13},{"$f":"MAX(0,R385-1)","v":12},{"$f":"MAX(0,S385-1)","v":11},{"$f":"MAX(0,T385-1)","v":10},{"$f":"MAX(0,U385-1)","v":9},{"$f":"MAX(0,V385-1)","v":8},{"$f":"MAX(0,W385-1)","v":7},{"$f":"MAX(0,X385-1)","v":6},{"$f":"MAX(0,Y385-1)","v":5},{"$f":"MAX(0,Z385-1)","v":4},{"$f":"MAX(0,AA385-1)","v":3},{"$f":"MAX(0,AB385-1)","v":2},{"$f":"MAX(0,AC385-1)","v":1},{"$f":"MAX(0,AD385-1)","v":0},{"$f":"MAX(0,AE385-1)","v":0},{"$f":"MAX(0,AF385-1)","v":0},{"$f":"MAX(0,AG385-1)","v":0}]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,K387-1)","v":4},{"$f":"MAX(0,L387-1)","v":3},{"$f":"MAX(0,M387-1)","v":2},{"$f":"MAX(0,N387-1)","v":1},{"$f":"MAX(0,O387-1)","v":0},{"$f":"MAX(0,P387-1)","v":0},{"$f":"MAX(0,Q387-1)","v":0},{"$f":"MAX(0,R387-1)","v":0},{"$f":"MAX(0,S387-1)","v":0},{"$f":"MAX(0,T387-1)","v":0},{"$f":"MAX(0,U387-1)","v":0},{"$f":"MAX(0,V387-1)","v":0},{"$f":"MAX(0,W387-1)","v":0},{"$f":"MAX(0,X387-1)","v":0},{"$f":"MAX(0,Y387-1)","v":0},{"$f":"MAX(0,Z387-1)","v":0},{"$f":"MAX(0,AA387-1)","v":0},{"$f":"MAX(0,AB387-1)","v":0},{"$f":"MAX(0,AC387-1)","v":0},{"$f":"MAX(0,AD387-1)","v":0},{"$f":"MAX(0,AE387-1)","v":0},{"$f":"MAX(0,AF387-1)","v":0},{"$f":"MAX(0,AG387-1)","v":0}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},3.0096500000000002E-2,2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,0,0,0,0]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,{"$f":"I439","v":0},1.32699473,1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,0,0,0,0]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,{"$f":"I440","v":0},0.5396342500000002,0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I441","v":0},1.37068648,1.302152156,1.233617832,1.1650835079999999,1.0965491839999999,1.0280148599999999,0.95948053599999983,0.89094621199999979,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,0,0,0,0]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I442","v":0},{"$f":"J442","v":0},{"$f":"K442","v":0},{"$f":"L442","v":0},{"$f":"M442","v":0},{"$f":"N442","v":0},{"$f":"O442","v":0},{"$f":"P442","v":0},{"$f":"Q442","v":0},{"$f":"R442","v":0},{"$f":"S442","v":0},{"$f":"T442","v":0},{"$f":"U442","v":0},{"$f":"V442","v":0},{"$f":"W442","v":0},{"$f":"X442","v":0},{"$f":"Y442","v":0},{"$f":"Z442","v":0},{"$f":"AA442","v":0},{"$f":"AB442","v":0},{"$f":"AC442","v":0},{"$f":"AD442","v":0},{"$f":"AE442","v":0},{"$f":"AF442","v":0},{"$f":"AG442","v":0}]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,{"$f":"I445","v":0},{"$f":"J445","v":0},{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},{"$f":"AC445","v":0},{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0}]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I446","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S446","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC446","v":0},{"$f":"AD446","v":0},{"$f":"AE446","v":0},{"$f":"AF446","v":0},{"$f":"AG446","v":0}]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"I447","v":0},{"$f":"J447","v":0},{"$f":"K447","v":0},{"$f":"L447","v":0},{"$f":"M447","v":0},{"$f":"N447","v":0},{"$f":"O447","v":0},{"$f":"P447","v":0},{"$f":"Q447","v":0},{"$f":"R447","v":0},{"$f":"S447","v":0},{"$f":"T447","v":0},{"$f":"U447","v":0},{"$f":"V447","v":0},{"$f":"W447","v":0},{"$f":"X447","v":0},{"$f":"Y447","v":0},{"$f":"Z447","v":0},{"$f":"AA447","v":0},{"$f":"AB447","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":3.2674119600000004},{"$f":"SUM(L390:L399)","v":3.0950474578333331},{"$f":"SUM(M390:M399)","v":2.9226829556666667},{"$f":"SUM(N390:N399)","v":2.7503184534999998},{"$f":"SUM(O390:O399)","v":2.5779539513333329},{"$f":"SUM(P390:P399)","v":2.4055894491666665},{"$f":"SUM(Q390:Q399)","v":2.2332249469999996},{"$f":"SUM(R390:R399)","v":2.0608604448333327},{"$f":"SUM(S390:S399)","v":1.8884959426666661},{"$f":"SUM(T390:T399)","v":1.7161314404999994},{"$f":"SUM(U390:U399)","v":1.5411380212848569},{"$f":"SUM(V390:V399)","v":1.3690364108230377},{"$f":"SUM(W390:W399)","v":1.1969348003612188},{"$f":"SUM(X390:X399)","v":1.0248331898993996},{"$f":"SUM(Y390:Y399)","v":0.85273157943758071},{"$f":"SUM(Z390:Z399)","v":0.68062996897576178},{"$f":"SUM(AA390:AA399)","v":0.54450397518060933},{"$f":"SUM(AB390:AB399)","v":0.408377981385457},{"$f":"SUM(AC390:AC399)","v":0.27225198759030467},0.13612599379515233,0,0,0,{"$f":"SUM(AH390:AH399)","v":0}]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":3.0096500000000002E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":1.32699473}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":0.5396342500000002}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":1.37068648}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":3.2674119600000004}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1243","v":0},{"$f":"-Inputs!U1243","v":0},{"$f":"-Inputs!V1243","v":0},{"$f":"-Inputs!W1243","v":0},{"$f":"-Inputs!X1243","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1244","v":0},{"$f":"-Inputs!U1244","v":0},{"$f":"-Inputs!V1244","v":0},{"$f":"-Inputs!W1244","v":0},{"$f":"-Inputs!X1244","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1245","v":0},{"$f":"-Inputs!U1245","v":0},{"$f":"-Inputs!V1245","v":0},{"$f":"-Inputs!W1245","v":0},{"$f":"-Inputs!X1245","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1246","v":-2.8918087533234852E-3},{"$f":"-Inputs!U1246","v":0},{"$f":"-Inputs!V1246","v":0},{"$f":"-Inputs!W1246","v":0},{"$f":"-Inputs!X1246","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1247","v":0},{"$f":"-Inputs!U1247","v":0},{"$f":"-Inputs!V1247","v":0},{"$f":"-Inputs!W1247","v":0},{"$f":"-Inputs!X1247","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1248","v":0},{"$f":"-Inputs!U1248","v":0},{"$f":"-Inputs!V1248","v":0},{"$f":"-Inputs!W1248","v":0},{"$f":"-Inputs!X1248","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1249","v":0},{"$f":"-Inputs!U1249","v":0},{"$f":"-Inputs!V1249","v":0},{"$f":"-Inputs!W1249","v":0},{"$f":"-Inputs!X1249","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1250","v":0},{"$f":"-Inputs!U1250","v":0},{"$f":"-Inputs!V1250","v":0},{"$f":"-Inputs!W1250","v":0},{"$f":"-Inputs!X1250","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1251","v":0},{"$f":"-Inputs!U1251","v":0},{"$f":"-Inputs!V1251","v":0},{"$f":"-Inputs!W1251","v":0},{"$f":"-Inputs!X1251","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K414:K423)","v":0},{"$f":"SUM(L414:L423)","v":0},{"$f":"SUM(M414:M423)","v":0},{"$f":"SUM(N414:N423)","v":0},{"$f":"SUM(O414:O423)","v":0},{"$f":"SUM(P414:P423)","v":0},{"$f":"SUM(Q414:Q423)","v":0},{"$f":"SUM(R414:R423)","v":0},{"$f":"SUM(S414:S423)","v":0},{"$f":"SUM(T414:T423)","v":-2.8918087533234852E-3},{"$f":"SUM(U414:U423)","v":0},{"$f":"SUM(V414:V423)","v":0},{"$f":"SUM(W414:W423)","v":0},{"$f":"SUM(X414:X423)","v":0},{"$f":"SUM(Y414:Y423)","v":0},{"$f":"SUM(Z414:Z423)","v":0},{"$f":"SUM(AA414:AA423)","v":0},{"$f":"SUM(AB414:AB423)","v":0},{"$f":"SUM(AC414:AC423)","v":0},0,0,0,0,{"$f":"SUM(AH414:AH423)","v":0}]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"IF(AND(K378<=0,K390+K402+K414<0),-(K390+K402+K414),IF(K378<=0,0,-MIN(((K390+K414)/K378)*((K390+K414)>0),(K390+K414))))","v":-1.504825E-3},-1.504825E-3,-1.504825E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999991E-3,-1.5048249999999991E-3,-1.5048249999999989E-3,-1.5048249999999991E-3,{"$f":"IF(AND(AD378<=0,AD390+AD402+AD414<0),-(AD390+AD402+AD414),IF(AD378<=0,0,-MIN(((AD390+AD414)/AD378)*((AD390+AD414)>0),(AD390+AD414))))","v":-1.5048249999999991E-3},0,0,0,0]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"IF(AND(K379<=0,K391+K403+K415<0),-(K391+K403+K415),IF(K379<=0,0,-MIN(((K391+K415)/K379)*((K391+K415)>0),(K391+K415))))","v":-6.6349736500000006E-2},-6.6349736499999992E-2,-6.6349736499999992E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,{"$f":"IF(AND(AD379<=0,AD391+AD403+AD415<0),-(AD391+AD403+AD415),IF(AD379<=0,0,-MIN(((AD391+AD415)/AD379)*((AD391+AD415)>0),(AD391+AD415))))","v":-6.6349736499999978E-2},0,0,0,0]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"IF(AND(K380<=0,K392+K404+K416<0),-(K392+K404+K416),IF(K380<=0,0,-MIN(((K392+K416)/K380)*((K392+K416)>0),(K392+K416))))","v":-3.5975616666666682E-2},-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666668E-2,-3.5975616666666668E-2,0,0,0,0,{"$f":"IF(AND(AD380<=0,AD392+AD404+AD416<0),-(AD392+AD404+AD416),IF(AD380<=0,0,-MIN(((AD392+AD416)/AD380)*((AD392+AD416)>0),(AD392+AD416))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"IF(AND(K381<=0,K393+K405+K417<0),-(K393+K405+K417),IF(K381<=0,0,-MIN(((K393+K417)/K381)*((K393+K417)>0),(K393+K417))))","v":-6.8534324000000008E-2},-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.853432399999998E-2,-6.853432399999998E-2,{"$f":"IF(AND(T381<=0,T393+T405+T417<0),-(T393+T405+T417),IF(T381<=0,0,-MIN(((T393+T417)/T381)*((T393+T417)>0),(T393+T417))))","v":-6.8271432295152382E-2},{"$f":"IF(AND(U381<=0,U393+U405+U417<0),-(U393+U405+U417),IF(U381<=0,0,-MIN(((U393+U417)/U381)*((U393+U417)>0),(U393+U417))))","v":-6.8271432295152382E-2},-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,{"$f":"IF(AND(AD381<=0,AD393+AD405+AD417<0),-(AD393+AD405+AD417),IF(AD381<=0,0,-MIN(((AD393+AD417)/AD381)*((AD393+AD417)>0),(AD393+AD417))))","v":-6.8271432295152368E-2},0,0,0,0]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"IF(AND(K382<=0,K394+K406+K418<0),-(K394+K406+K418),IF(K382<=0,0,-MIN(((K394+K418)/K382)*((K394+K418)>0),(K394+K418))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"IF(AND(K383<=0,K395+K407+K419<0),-(K395+K407+K419),IF(K383<=0,0,-MIN(((K395+K419)/K383)*((K395+K419)>0),(K395+K419))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"IF(AND(K384<=0,K396+K408+K420<0),-(K396+K408+K420),IF(K384<=0,0,-MIN(((K396+K420)/K384)*((K396+K420)>0),(K396+K420))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"IF(K398<0,-K398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD398<0,-AD398,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"IF(AND(K387<=0,K399+K411+K423<0),-(K399+K411+K423),IF(K387<=0,0,-MIN(((K399+K423)/K387)*((K399+K423)>0),(K399+K423))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(T387<=0,T399+T411+T423<0),-(T399+T411+T423),IF(T387<=0,0,-MIN(((T399+T423)/T387)*((T399+T423)>0),(T399+T423))))","v":0},{"$f":"IF(AND(U387<=0,U399+U411+U423<0),-(U399+U411+U423),IF(U387<=0,0,-MIN(((U399+U423)/U387)*((U399+U423)>0),(U399+U423))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD387<=0,AD399+AD411+AD423<0),-(AD399+AD411+AD423),IF(AD387<=0,0,-MIN(((AD399+AD423)/AD387)*((AD399+AD423)>0),(AD399+AD423))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.17236450216666671},{"$f":"SUM(L426:L435)","v":-0.17236450216666666},{"$f":"SUM(M426:M435)","v":-0.17236450216666666},{"$f":"SUM(N426:N435)","v":-0.17236450216666666},{"$f":"SUM(O426:O435)","v":-0.17236450216666666},{"$f":"SUM(P426:P435)","v":-0.17236450216666666},{"$f":"SUM(Q426:Q435)","v":-0.17236450216666666},{"$f":"SUM(R426:R435)","v":-0.17236450216666666},{"$f":"SUM(S426:S435)","v":-0.17236450216666663},{"$f":"SUM(T426:T435)","v":-0.17210161046181904},{"$f":"SUM(U426:U435)","v":-0.17210161046181904},{"$f":"SUM(V426:V435)","v":-0.17210161046181902},{"$f":"SUM(W426:W435)","v":-0.17210161046181902},{"$f":"SUM(X426:X435)","v":-0.17210161046181902},{"$f":"SUM(Y426:Y435)","v":-0.17210161046181902},{"$f":"SUM(Z426:Z435)","v":-0.13612599379515233},{"$f":"SUM(AA426:AA435)","v":-0.13612599379515233},{"$f":"SUM(AB426:AB435)","v":-0.13612599379515233},{"$f":"SUM(AC426:AC435)","v":-0.13612599379515233},-0.13612599379515233,0,0,0,{"$f":"SUM(AH426:AH435)","v":0}]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":3.0096500000000002E-2},2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,{"$f":"AD390+AD402+AD414+AD426","v":0},0,0,0,0]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":1.32699473},1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,{"$f":"AD391+AD403+AD415+AD427","v":0},0,0,0,0]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":0.5396342500000002},0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,{"$f":"AD392+AD404+AD416+AD428","v":0},0,0,0,0]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":1.37068648},1.302152156,1.233617832,1.1650835079999999,1.0965491839999999,1.0280148599999999,0.95948053599999983,0.89094621199999979,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,{"$f":"AD393+AD405+AD417+AD429","v":0},0,0,0,0]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD398+AD410+AD422+AD434","v":0},0,0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD399+AD411+AD423+AD435","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":3.2674119600000004},{"$f":"SUM(K438:K447)","v":3.0950474578333331},{"$f":"SUM(L438:L447)","v":2.9226829556666667},{"$f":"SUM(M438:M447)","v":2.7503184534999998},{"$f":"SUM(N438:N447)","v":2.5779539513333329},{"$f":"SUM(O438:O447)","v":2.4055894491666665},{"$f":"SUM(P438:P447)","v":2.2332249469999996},{"$f":"SUM(Q438:Q447)","v":2.0608604448333327},{"$f":"SUM(R438:R447)","v":1.8884959426666661},{"$f":"SUM(S438:S447)","v":1.7161314404999994},{"$f":"SUM(T438:T447)","v":1.5411380212848569},{"$f":"SUM(U438:U447)","v":1.3690364108230377},{"$f":"SUM(V438:V447)","v":1.1969348003612188},{"$f":"SUM(W438:W447)","v":1.0248331898993996},{"$f":"SUM(X438:X447)","v":0.85273157943758071},{"$f":"SUM(Y438:Y447)","v":0.68062996897576178},{"$f":"SUM(Z438:Z447)","v":0.54450397518060933},{"$f":"SUM(AA438:AA447)","v":0.408377981385457},{"$f":"SUM(AB438:AB447)","v":0.27225198759030467},{"$f":"SUM(AC438:AC447)","v":0.13612599379515233},0,0,0,0,{"$f":"SUM(AH438:AH447)","v":0}]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline"]
[{"$f":"ROW()","v":451},null,"Compression"]
[{"$f":"ROW()","v":452},null,"Metering"]
[{"$f":"ROW()","v":453},null,"Other Depreciable"]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":457},null,"Building"]
[{"$f":"ROW()","v":458},null,"Non-Depreciable"]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":460},null,"Total"]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,L464-1)","v":19},{"$f":"MAX(0,M464-1)","v":18},{"$f":"MAX(0,N464-1)","v":17},{"$f":"MAX(0,O464-1)","v":16},{"$f":"MAX(0,P464-1)","v":15},{"$f":"MAX(0,Q464-1)","v":14},{"$f":"MAX(0,R464-1)","v":13},{"$f":"MAX(0,S464-1)","v":12},{"$f":"MAX(0,T464-1)","v":11},{"$f":"MAX(0,U464-1)","v":10},{"$f":"MAX(0,V464-1)","v":9},{"$f":"MAX(0,W464-1)","v":8},{"$f":"MAX(0,X464-1)","v":7},{"$f":"MAX(0,Y464-1)","v":6},{"$f":"MAX(0,Z464-1)","v":5},{"$f":"MAX(0,AA464-1)","v":4},{"$f":"MAX(0,AB464-1)","v":3},{"$f":"MAX(0,AC464-1)","v":2},{"$f":"MAX(0,AD464-1)","v":1},{"$f":"MAX(0,AE464-1)","v":0},{"$f":"MAX(0,AF464-1)","v":0},{"$f":"MAX(0,AG464-1)","v":0}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AC465-1)","v":2},1,0,0,0]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},{"$f":"MAX(0,L471-1)","v":19},{"$f":"MAX(0,M471-1)","v":18},{"$f":"MAX(0,N471-1)","v":17},{"$f":"MAX(0,O471-1)","v":16},{"$f":"MAX(0,P471-1)","v":15},{"$f":"MAX(0,Q471-1)","v":14},{"$f":"MAX(0,R471-1)","v":13},{"$f":"MAX(0,S471-1)","v":12},{"$f":"MAX(0,T471-1)","v":11},{"$f":"MAX(0,U471-1)","v":10},{"$f":"MAX(0,V471-1)","v":9},{"$f":"MAX(0,W471-1)","v":8},{"$f":"MAX(0,X471-1)","v":7},{"$f":"MAX(0,Y471-1)","v":6},{"$f":"MAX(0,Z471-1)","v":5},{"$f":"MAX(0,AA471-1)","v":4},{"$f":"MAX(0,AB471-1)","v":3},{"$f":"MAX(0,AC471-1)","v":2},{"$f":"MAX(0,AD471-1)","v":1},{"$f":"MAX(0,AE471-1)","v":0},{"$f":"MAX(0,AF471-1)","v":0},{"$f":"MAX(0,AG471-1)","v":0}]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,L473-1)","v":4},{"$f":"MAX(0,M473-1)","v":3},{"$f":"MAX(0,N473-1)","v":2},{"$f":"MAX(0,O473-1)","v":1},{"$f":"MAX(0,P473-1)","v":0},{"$f":"MAX(0,Q473-1)","v":0},{"$f":"MAX(0,R473-1)","v":0},{"$f":"MAX(0,S473-1)","v":0},{"$f":"MAX(0,T473-1)","v":0},{"$f":"MAX(0,U473-1)","v":0},{"$f":"MAX(0,V473-1)","v":0},{"$f":"MAX(0,W473-1)","v":0},{"$f":"MAX(0,X473-1)","v":0},{"$f":"MAX(0,Y473-1)","v":0},{"$f":"MAX(0,Z473-1)","v":0},{"$f":"MAX(0,AA473-1)","v":0},{"$f":"MAX(0,AB473-1)","v":0},{"$f":"MAX(0,AC473-1)","v":0},{"$f":"MAX(0,AD473-1)","v":0},{"$f":"MAX(0,AE473-1)","v":0},{"$f":"MAX(0,AF473-1)","v":0},{"$f":"MAX(0,AG473-1)","v":0}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},6.3939300000000004E-2,6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,3.1969649999999995E-3,0,0,0]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,{"$f":"J525","v":0},8.3315159999999999E-2,7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,4.1657579999999986E-3,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,{"$f":"J526","v":0},0.35796585000000014,0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"J527","v":0},0.75003203000000007,0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,3.5914697116248492E-2,0,0,0]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"J528","v":0},{"$f":"K528","v":0},{"$f":"L528","v":0},{"$f":"M528","v":0},{"$f":"N528","v":0},{"$f":"O528","v":0},{"$f":"P528","v":0},{"$f":"Q528","v":0},{"$f":"R528","v":0},{"$f":"S528","v":0},{"$f":"T528","v":0},{"$f":"U528","v":0},{"$f":"V528","v":0},{"$f":"W528","v":0},{"$f":"X528","v":0},{"$f":"Y528","v":0},{"$f":"Z528","v":0},{"$f":"AA528","v":0},{"$f":"AB528","v":0},{"$f":"AC528","v":0},{"$f":"AD528","v":0},{"$f":"AE528","v":0},{"$f":"AF528","v":0},{"$f":"AG528","v":0}]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,{"$f":"J531","v":0},{"$f":"K531","v":0},{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0},{"$f":"AC531","v":0},{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0}]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"J532","v":0},0,0,0,0,0,0,0,0,{"$f":"S532","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC532","v":0},{"$f":"AD532","v":0},{"$f":"AE532","v":0},{"$f":"AF532","v":0},{"$f":"AG532","v":0}]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"J533","v":0},{"$f":"K533","v":0},{"$f":"L533","v":0},{"$f":"M533","v":0},{"$f":"N533","v":0},{"$f":"O533","v":0},{"$f":"P533","v":0},{"$f":"Q533","v":0},{"$f":"R533","v":0},{"$f":"S533","v":0},{"$f":"T533","v":0},{"$f":"U533","v":0},{"$f":"V533","v":0},{"$f":"W533","v":0},{"$f":"X533","v":0},{"$f":"Y533","v":0},{"$f":"Z533","v":0},{"$f":"AA533","v":0},{"$f":"AB533","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":1.2552523400000002},{"$f":"SUM(M476:M485)","v":1.1865236255},{"$f":"SUM(N476:N485)","v":1.1177949110000001},{"$f":"SUM(O476:O485)","v":1.0490661965000001},{"$f":"SUM(P476:P485)","v":0.98033748199999993},{"$f":"SUM(Q476:Q485)","v":0.91160876749999997},{"$f":"SUM(R476:R485)","v":0.84288005299999991},{"$f":"SUM(S476:S485)","v":0.77415133849999984},{"$f":"SUM(T476:T485)","v":0.70542262399999989},{"$f":"SUM(U476:U485)","v":0.61923796127873343},{"$f":"SUM(V476:V485)","v":0.55209615116248489},{"$f":"SUM(W476:W485)","v":0.48495434104623647},{"$f":"SUM(X476:X485)","v":0.34621936092998795},{"$f":"SUM(Y476:Y485)","v":0.30294194081373943},{"$f":"SUM(Z476:Z485)","v":0.25966452069749091},{"$f":"SUM(AA476:AA485)","v":0.21638710058124244},{"$f":"SUM(AB476:AB485)","v":0.17310968046499398},{"$f":"SUM(AC476:AC485)","v":0.12983226034874548},8.6554840232496988E-2,4.3277420116248494E-2,0,0,{"$f":"SUM(AH476:AH485)","v":0}]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":6.3939300000000004E-2}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":8.3315159999999999E-2}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.35796585000000014}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":0.75003203000000007}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":1.2552523400000002}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1255","v":0},{"$f":"-Inputs!U1255","v":0},{"$f":"-Inputs!V1255","v":0},{"$f":"-Inputs!W1255","v":0},{"$f":"-Inputs!X1255","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1256","v":0},{"$f":"-Inputs!U1256","v":0},{"$f":"-Inputs!V1256","v":0},{"$f":"-Inputs!W1256","v":0},{"$f":"-Inputs!X1256","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1257","v":0},{"$f":"-Inputs!U1257","v":0},{"$f":"-Inputs!V1257","v":0},{"$f":"-Inputs!W1257","v":-1.6612946504912101},{"$f":"-Inputs!X1257","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1258","v":-1.904285260501792E-2},{"$f":"-Inputs!U1258","v":0},{"$f":"-Inputs!V1258","v":0},{"$f":"-Inputs!W1258","v":0},{"$f":"-Inputs!X1258","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1259","v":0},{"$f":"-Inputs!U1259","v":0},{"$f":"-Inputs!V1259","v":0},{"$f":"-Inputs!W1259","v":0},{"$f":"-Inputs!X1259","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1260","v":0},{"$f":"-Inputs!U1260","v":0},{"$f":"-Inputs!V1260","v":0},{"$f":"-Inputs!W1260","v":0},{"$f":"-Inputs!X1260","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1261","v":0},{"$f":"-Inputs!U1261","v":0},{"$f":"-Inputs!V1261","v":0},{"$f":"-Inputs!W1261","v":0},{"$f":"-Inputs!X1261","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1262","v":0},{"$f":"-Inputs!U1262","v":0},{"$f":"-Inputs!V1262","v":0},{"$f":"-Inputs!W1262","v":0},{"$f":"-Inputs!X1262","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1263","v":0},{"$f":"-Inputs!U1263","v":0},{"$f":"-Inputs!V1263","v":0},{"$f":"-Inputs!W1263","v":0},{"$f":"-Inputs!X1263","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L500:L509)","v":0},{"$f":"SUM(M500:M509)","v":0},{"$f":"SUM(N500:N509)","v":0},{"$f":"SUM(O500:O509)","v":0},{"$f":"SUM(P500:P509)","v":0},{"$f":"SUM(Q500:Q509)","v":0},{"$f":"SUM(R500:R509)","v":0},{"$f":"SUM(S500:S509)","v":0},{"$f":"SUM(T500:T509)","v":-1.904285260501792E-2},{"$f":"SUM(U500:U509)","v":0},{"$f":"SUM(V500:V509)","v":0},{"$f":"SUM(W500:W509)","v":-1.6612946504912101},{"$f":"SUM(X500:X509)","v":0},{"$f":"SUM(Y500:Y509)","v":0},{"$f":"SUM(Z500:Z509)","v":0},{"$f":"SUM(AA500:AA509)","v":0},{"$f":"SUM(AB500:AB509)","v":0},{"$f":"SUM(AC500:AC509)","v":0},0,0,0,0,{"$f":"SUM(AH500:AH509)","v":0}]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L464<=0,L476+L488+L500<0),-(L476+L488+L500),IF(L464<=0,0,-MIN(((L476+L500)/L464)*((L476+L500)>0),(L476+L500))))","v":-3.1969650000000004E-3},-3.196965E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999991E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,{"$f":"IF(AND(AD464<=0,AD476+AD488+AD500<0),-(AD476+AD488+AD500),IF(AD464<=0,0,-MIN(((AD476+AD500)/AD464)*((AD476+AD500)>0),(AD476+AD500))))","v":-3.1969649999999995E-3},-3.1969649999999995E-3,0,0,0]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L465<=0,L477+L489+L501<0),-(L477+L489+L501),IF(L465<=0,0,-MIN(((L477+L501)/L465)*((L477+L501)>0),(L477+L501))))","v":-4.1657580000000003E-3},-4.1657579999999994E-3,-4.1657579999999994E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,{"$f":"IF(AND(AD465<=0,AD477+AD489+AD501<0),-(AD477+AD489+AD501),IF(AD465<=0,0,-MIN(((AD477+AD501)/AD465)*((AD477+AD501)>0),(AD477+AD501))))","v":-4.1657579999999986E-3},-4.1657579999999986E-3,0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L466<=0,L478+L490+L502<0),-(L478+L490+L502),IF(L466<=0,0,-MIN(((L478+L502)/L466)*((L478+L502)>0),(L478+L502))))","v":-2.386439000000001E-2},-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000003E-2,-2.3864390000000006E-2,1.56583709049121,0,0,0,0,0,0,{"$f":"IF(AND(AD466<=0,AD478+AD490+AD502<0),-(AD478+AD490+AD502),IF(AD466<=0,0,-MIN(((AD478+AD502)/AD466)*((AD478+AD502)>0),(AD478+AD502))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L467<=0,L479+L491+L503<0),-(L479+L491+L503),IF(L467<=0,0,-MIN(((L479+L503)/L467)*((L479+L503)>0),(L479+L503))))","v":-3.7501601500000002E-2},-3.7501601500000002E-2,-3.7501601500000002E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999988E-2,-3.7501601499999988E-2,{"$f":"IF(AND(T467<=0,T479+T491+T503<0),-(T479+T491+T503),IF(T467<=0,0,-MIN(((T479+T503)/T467)*((T479+T503)>0),(T479+T503))))","v":-3.5914697116248499E-2},{"$f":"IF(AND(U467<=0,U479+U491+U503<0),-(U479+U491+U503),IF(U467<=0,0,-MIN(((U479+U503)/U467)*((U479+U503)>0),(U479+U503))))","v":-3.5914697116248499E-2},-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248485E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,{"$f":"IF(AND(AD467<=0,AD479+AD491+AD503<0),-(AD479+AD491+AD503),IF(AD467<=0,0,-MIN(((AD479+AD503)/AD467)*((AD479+AD503)>0),(AD479+AD503))))","v":-3.5914697116248492E-2},-3.5914697116248492E-2,0,0,0]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L468<=0,L480+L492+L504<0),-(L480+L492+L504),IF(L468<=0,0,-MIN(((L480+L504)/L468)*((L480+L504)>0),(L480+L504))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L469<=0,L481+L493+L505<0),-(L481+L493+L505),IF(L469<=0,0,-MIN(((L481+L505)/L469)*((L481+L505)>0),(L481+L505))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L470<=0,L482+L494+L506<0),-(L482+L494+L506),IF(L470<=0,0,-MIN(((L482+L506)/L470)*((L482+L506)>0),(L482+L506))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(L484<0,-L484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD484<0,-AD484,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L473<=0,L485+L497+L509<0),-(L485+L497+L509),IF(L473<=0,0,-MIN(((L485+L509)/L473)*((L485+L509)>0),(L485+L509))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(T473<=0,T485+T497+T509<0),-(T485+T497+T509),IF(T473<=0,0,-MIN(((T485+T509)/T473)*((T485+T509)>0),(T485+T509))))","v":0},{"$f":"IF(AND(U473<=0,U485+U497+U509<0),-(U485+U497+U509),IF(U473<=0,0,-MIN(((U485+U509)/U473)*((U485+U509)>0),(U485+U509))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD473<=0,AD485+AD497+AD509<0),-(AD485+AD497+AD509),IF(AD473<=0,0,-MIN(((AD485+AD509)/AD473)*((AD485+AD509)>0),(AD485+AD509))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-6.872871450000001E-2},{"$f":"SUM(M512:M521)","v":-6.872871450000001E-2},{"$f":"SUM(N512:N521)","v":-6.872871450000001E-2},{"$f":"SUM(O512:O521)","v":-6.872871450000001E-2},{"$f":"SUM(P512:P521)","v":-6.872871450000001E-2},{"$f":"SUM(Q512:Q521)","v":-6.8728714499999996E-2},{"$f":"SUM(R512:R521)","v":-6.8728714499999996E-2},{"$f":"SUM(S512:S521)","v":-6.8728714499999996E-2},{"$f":"SUM(T512:T521)","v":-6.7141810116248507E-2},{"$f":"SUM(U512:U521)","v":-6.7141810116248507E-2},{"$f":"SUM(V512:V521)","v":-6.7141810116248493E-2},{"$f":"SUM(W512:W521)","v":1.5225596703749615},{"$f":"SUM(X512:X521)","v":-4.3277420116248494E-2},{"$f":"SUM(Y512:Y521)","v":-4.3277420116248494E-2},{"$f":"SUM(Z512:Z521)","v":-4.327742011624848E-2},{"$f":"SUM(AA512:AA521)","v":-4.3277420116248494E-2},{"$f":"SUM(AB512:AB521)","v":-4.3277420116248494E-2},{"$f":"SUM(AC512:AC521)","v":-4.3277420116248494E-2},-4.3277420116248494E-2,-4.3277420116248494E-2,0,0,{"$f":"SUM(AH512:AH521)","v":0}]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":6.3939300000000004E-2},6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,{"$f":"AD476+AD488+AD500+AD512","v":3.1969649999999995E-3},0,0,0,0]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,{"$f":"K477+K489+K501+K513","v":8.3315159999999999E-2},7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,{"$f":"AD477+AD489+AD501+AD513","v":4.1657579999999986E-3},0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,{"$f":"K478+K490+K502+K514","v":0.35796585000000014},0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,{"$f":"AD478+AD490+AD502+AD514","v":0},0,0,0,0]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K479+K491+K503+K515","v":0.75003203000000007},0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,{"$f":"AD479+AD491+AD503+AD515","v":3.5914697116248492E-2},0,0,0,0]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K480+K492+K504+K516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K481+K493+K505+K517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K482+K494+K506+K518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD484+AD496+AD508+AD520","v":0},0,0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K485+K497+K509+K521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD485+AD497+AD509+AD521","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":1.2552523400000002},1.1865236255,{"$f":"SUM(M524:M533)","v":1.1177949110000001},{"$f":"SUM(N524:N533)","v":1.0490661965000001},{"$f":"SUM(O524:O533)","v":0.98033748199999993},{"$f":"SUM(P524:P533)","v":0.91160876749999997},{"$f":"SUM(Q524:Q533)","v":0.84288005299999991},{"$f":"SUM(R524:R533)","v":0.77415133849999984},{"$f":"SUM(S524:S533)","v":0.70542262399999989},{"$f":"SUM(T524:T533)","v":0.61923796127873343},{"$f":"SUM(U524:U533)","v":0.55209615116248489},{"$f":"SUM(V524:V533)","v":0.48495434104623647},{"$f":"SUM(W524:W533)","v":0.34621936092998795},{"$f":"SUM(X524:X533)","v":0.30294194081373943},{"$f":"SUM(Y524:Y533)","v":0.25966452069749091},{"$f":"SUM(Z524:Z533)","v":0.21638710058124244},{"$f":"SUM(AA524:AA533)","v":0.17310968046499398},{"$f":"SUM(AB524:AB533)","v":0.12983226034874548},{"$f":"SUM(AC524:AC533)","v":8.6554840232496988E-2},4.3277420116248494E-2,0,0,0,{"$f":"SUM(AH524:AH533)","v":0}]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline"]
[{"$f":"ROW()","v":537},null,"Compression"]
[{"$f":"ROW()","v":538},null,"Metering"]
[{"$f":"ROW()","v":539},null,"Other Depreciable"]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":543},null,"Building"]
[{"$f":"ROW()","v":544},null,"Non-Depreciable"]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":546},null,"Total"]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,M550-1)","v":19},{"$f":"MAX(0,N550-1)","v":18},{"$f":"MAX(0,O550-1)","v":17},{"$f":"MAX(0,P550-1)","v":16},{"$f":"MAX(0,Q550-1)","v":15},{"$f":"MAX(0,R550-1)","v":14},{"$f":"MAX(0,S550-1)","v":13},{"$f":"MAX(0,T550-1)","v":12},{"$f":"MAX(0,U550-1)","v":11},{"$f":"MAX(0,V550-1)","v":10},{"$f":"MAX(0,W550-1)","v":9},{"$f":"MAX(0,X550-1)","v":8},{"$f":"MAX(0,Y550-1)","v":7},{"$f":"MAX(0,Z550-1)","v":6},{"$f":"MAX(0,AA550-1)","v":5},{"$f":"MAX(0,AB550-1)","v":4},{"$f":"MAX(0,AC550-1)","v":3},{"$f":"MAX(0,AD550-1)","v":2},{"$f":"MAX(0,AE550-1)","v":1},{"$f":"MAX(0,AF550-1)","v":0},{"$f":"MAX(0,AG550-1)","v":0}]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AD551-1)","v":2},1,0,0]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,M559-1)","v":4},{"$f":"MAX(0,N559-1)","v":3},{"$f":"MAX(0,O559-1)","v":2},{"$f":"MAX(0,P559-1)","v":1},{"$f":"MAX(0,Q559-1)","v":0},{"$f":"MAX(0,R559-1)","v":0},{"$f":"MAX(0,S559-1)","v":0},{"$f":"MAX(0,T559-1)","v":0},{"$f":"MAX(0,U559-1)","v":0},{"$f":"MAX(0,V559-1)","v":0},{"$f":"MAX(0,W559-1)","v":0},{"$f":"MAX(0,X559-1)","v":0},{"$f":"MAX(0,Y559-1)","v":0},{"$f":"MAX(0,Z559-1)","v":0},{"$f":"MAX(0,AA559-1)","v":0},{"$f":"MAX(0,AB559-1)","v":0},{"$f":"MAX(0,AC559-1)","v":0},{"$f":"MAX(0,AD559-1)","v":0},{"$f":"MAX(0,AE559-1)","v":0},{"$f":"MAX(0,AF559-1)","v":0},{"$f":"MAX(0,AG559-1)","v":0}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},2.1140000000000001E-5,2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,1.3740999999999999E-5,1.2683999999999999E-5,1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6,3.1709999999999994E-6,2.1139999999999996E-6,1.0569999999999998E-6,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"K611","v":0},-0.11479787999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"K612","v":0},-3.1767190000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"K613","v":0},0.92049553000000006,0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,9.2049552999999978E-2,4.6024776499999989E-2,0,0]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"K614","v":0},{"$f":"L614","v":0},{"$f":"M614","v":0},{"$f":"N614","v":0},{"$f":"O614","v":0},{"$f":"P614","v":0},{"$f":"Q614","v":0},{"$f":"R614","v":0},{"$f":"S614","v":0},{"$f":"T614","v":0},{"$f":"U614","v":0},{"$f":"V614","v":0},{"$f":"W614","v":0},{"$f":"X614","v":0},{"$f":"Y614","v":0},{"$f":"Z614","v":0},{"$f":"AA614","v":0},{"$f":"AB614","v":0},{"$f":"AC614","v":0},{"$f":"AD614","v":0},{"$f":"AE614","v":0},{"$f":"AF614","v":0},{"$f":"AG614","v":0}]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,{"$f":"K617","v":0},{"$f":"L617","v":0},{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0},{"$f":"AC617","v":0},{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0}]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"K618","v":0},0,0,0,0,0,0,0,{"$f":"S618","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC618","v":0},{"$f":"AD618","v":0},{"$f":"AE618","v":0},{"$f":"AF618","v":0},{"$f":"AG618","v":0}]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"K619","v":0},{"$f":"L619","v":0},{"$f":"M619","v":0},{"$f":"N619","v":0},{"$f":"O619","v":0},{"$f":"P619","v":0},{"$f":"Q619","v":0},{"$f":"R619","v":0},{"$f":"S619","v":0},{"$f":"T619","v":0},{"$f":"U619","v":0},{"$f":"V619","v":0},{"$f":"W619","v":0},{"$f":"X619","v":0},{"$f":"Y619","v":0},{"$f":"Z619","v":0},{"$f":"AA619","v":0},{"$f":"AB619","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":0.77395160000000007},{"$f":"SUM(N562:N571)","v":0.87449083650000003},{"$f":"SUM(O562:O571)","v":0.82846500300000003},{"$f":"SUM(P562:P571)","v":0.78243916949999992},{"$f":"SUM(Q562:Q571)","v":0.73641333599999992},{"$f":"SUM(R562:R571)","v":0.69038750249999992},{"$f":"SUM(S562:S571)","v":0.64436166899999991},{"$f":"SUM(T562:T571)","v":0.5983358354999998},{"$f":"SUM(U562:U571)","v":0.5523100019999998},{"$f":"SUM(V562:V571)","v":0.5062841684999998},{"$f":"SUM(W562:W571)","v":0.4602583349999998},{"$f":"SUM(X562:X571)","v":0.41423250149999985},{"$f":"SUM(Y562:Y571)","v":0.36820666799999985},{"$f":"SUM(Z562:Z571)","v":0.3221808344999999},{"$f":"SUM(AA562:AA571)","v":0.2761550009999999},{"$f":"SUM(AB562:AB571)","v":0.23012916749999993},{"$f":"SUM(AC562:AC571)","v":0.18410333399999995},0.13807750049999998,9.2051666999999976E-2,4.6025833499999988E-2,0,{"$f":"SUM(AH562:AH571)","v":0}]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":2.1140000000000001E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.11479787999999999}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-3.1767190000000001E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":0.92049553000000006}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":0.77395160000000007}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1267","v":0},{"$f":"-Inputs!U1267","v":0},{"$f":"-Inputs!V1267","v":0},{"$f":"-Inputs!W1267","v":0},{"$f":"-Inputs!X1267","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1268","v":0},{"$f":"-Inputs!U1268","v":0},{"$f":"-Inputs!V1268","v":0},{"$f":"-Inputs!W1268","v":0},{"$f":"-Inputs!X1268","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1269","v":0},{"$f":"-Inputs!U1269","v":0},{"$f":"-Inputs!V1269","v":0},{"$f":"-Inputs!W1269","v":0},{"$f":"-Inputs!X1269","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1270","v":0},{"$f":"-Inputs!U1270","v":0},{"$f":"-Inputs!V1270","v":0},{"$f":"-Inputs!W1270","v":0},{"$f":"-Inputs!X1270","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1271","v":0},{"$f":"-Inputs!U1271","v":0},{"$f":"-Inputs!V1271","v":0},{"$f":"-Inputs!W1271","v":0},{"$f":"-Inputs!X1271","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1272","v":0},{"$f":"-Inputs!U1272","v":0},{"$f":"-Inputs!V1272","v":0},{"$f":"-Inputs!W1272","v":0},{"$f":"-Inputs!X1272","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1273","v":0},{"$f":"-Inputs!U1273","v":0},{"$f":"-Inputs!V1273","v":0},{"$f":"-Inputs!W1273","v":0},{"$f":"-Inputs!X1273","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1274","v":0},{"$f":"-Inputs!U1274","v":0},{"$f":"-Inputs!V1274","v":0},{"$f":"-Inputs!W1274","v":0},{"$f":"-Inputs!X1274","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1275","v":0},{"$f":"-Inputs!U1275","v":0},{"$f":"-Inputs!V1275","v":0},{"$f":"-Inputs!W1275","v":0},{"$f":"-Inputs!X1275","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M586:M595)","v":0},{"$f":"SUM(N586:N595)","v":0},{"$f":"SUM(O586:O595)","v":0},{"$f":"SUM(P586:P595)","v":0},{"$f":"SUM(Q586:Q595)","v":0},{"$f":"SUM(R586:R595)","v":0},{"$f":"SUM(S586:S595)","v":0},{"$f":"SUM(T586:T595)","v":0},{"$f":"SUM(U586:U595)","v":0},{"$f":"SUM(V586:V595)","v":0},{"$f":"SUM(W586:W595)","v":0},{"$f":"SUM(X586:X595)","v":0},{"$f":"SUM(Y586:Y595)","v":0},{"$f":"SUM(Z586:Z595)","v":0},{"$f":"SUM(AA586:AA595)","v":0},{"$f":"SUM(AB586:AB595)","v":0},{"$f":"SUM(AC586:AC595)","v":0},0,0,0,0,{"$f":"SUM(AH586:AH595)","v":0}]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M550<=0,M562+M574+M586<0),-(M562+M574+M586),IF(M550<=0,0,-MIN(((M562+M586)/M550)*((M562+M586)>0),(M562+M586))))","v":-1.057E-6},-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999996E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,{"$f":"IF(AND(AD550<=0,AD562+AD574+AD586<0),-(AD562+AD574+AD586),IF(AD550<=0,0,-MIN(((AD562+AD586)/AD550)*((AD562+AD586)>0),(AD562+AD586))))","v":-1.0569999999999998E-6},-1.0569999999999998E-6,-1.0569999999999998E-6,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M551<=0,M563+M575+M587<0),-(M563+M575+M587),IF(M551<=0,0,-MIN(((M563+M587)/M551)*((M563+M587)>0),(M563+M587))))","v":0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD551<=0,AD563+AD575+AD587<0),-(AD563+AD575+AD587),IF(AD551<=0,0,-MIN(((AD563+AD587)/AD551)*((AD563+AD587)>0),(AD563+AD587))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M552<=0,M564+M576+M588<0),-(M564+M576+M588),IF(M552<=0,0,-MIN(((M564+M588)/M552)*((M564+M588)>0),(M564+M588))))","v":3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD552<=0,AD564+AD576+AD588<0),-(AD564+AD576+AD588),IF(AD552<=0,0,-MIN(((AD564+AD588)/AD552)*((AD564+AD588)>0),(AD564+AD588))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M553<=0,M565+M577+M589<0),-(M565+M577+M589),IF(M553<=0,0,-MIN(((M565+M589)/M553)*((M565+M589)>0),(M565+M589))))","v":-4.6024776500000003E-2},-4.6024776500000003E-2,-4.6024776500000003E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999989E-2,{"$f":"IF(AND(T553<=0,T565+T577+T589<0),-(T565+T577+T589),IF(T553<=0,0,-MIN(((T565+T589)/T553)*((T565+T589)>0),(T565+T589))))","v":-4.6024776499999989E-2},{"$f":"IF(AND(U553<=0,U565+U577+U589<0),-(U565+U577+U589),IF(U553<=0,0,-MIN(((U565+U589)/U553)*((U565+U589)>0),(U565+U589))))","v":-4.6024776499999982E-2},-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999989E-2,-4.6024776499999989E-2,{"$f":"IF(AND(AD553<=0,AD565+AD577+AD589<0),-(AD565+AD577+AD589),IF(AD553<=0,0,-MIN(((AD565+AD589)/AD553)*((AD565+AD589)>0),(AD565+AD589))))","v":-4.6024776499999996E-2},-4.6024776499999989E-2,-4.6024776499999989E-2,0,0]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M554<=0,M566+M578+M590<0),-(M566+M578+M590),IF(M554<=0,0,-MIN(((M566+M590)/M554)*((M566+M590)>0),(M566+M590))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M555<=0,M567+M579+M591<0),-(M567+M579+M591),IF(M555<=0,0,-MIN(((M567+M591)/M555)*((M567+M591)>0),(M567+M591))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M556<=0,M568+M580+M592<0),-(M568+M580+M592),IF(M556<=0,0,-MIN(((M568+M592)/M556)*((M568+M592)>0),(M568+M592))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(M570<0,-M570,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD570<0,-AD570,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M559<=0,M571+M583+M595<0),-(M571+M583+M595),IF(M559<=0,0,-MIN(((M571+M595)/M559)*((M571+M595)>0),(M571+M595))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(T559<=0,T571+T583+T595<0),-(T571+T583+T595),IF(T559<=0,0,-MIN(((T571+T595)/T559)*((T571+T595)>0),(T571+T595))))","v":0},{"$f":"IF(AND(U559<=0,U571+U583+U595<0),-(U571+U583+U595),IF(U559<=0,0,-MIN(((U571+U595)/U559)*((U571+U595)>0),(U571+U595))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD559<=0,AD571+AD583+AD595<0),-(AD571+AD583+AD595),IF(AD559<=0,0,-MIN(((AD571+AD595)/AD559)*((AD571+AD595)>0),(AD571+AD595))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":0.10053923649999999},{"$f":"SUM(N598:N607)","v":-4.6025833500000002E-2},{"$f":"SUM(O598:O607)","v":-4.6025833500000002E-2},{"$f":"SUM(P598:P607)","v":-4.6025833499999995E-2},{"$f":"SUM(Q598:Q607)","v":-4.6025833499999995E-2},{"$f":"SUM(R598:R607)","v":-4.6025833499999995E-2},{"$f":"SUM(S598:S607)","v":-4.6025833499999988E-2},{"$f":"SUM(T598:T607)","v":-4.6025833499999988E-2},{"$f":"SUM(U598:U607)","v":-4.6025833499999981E-2},{"$f":"SUM(V598:V607)","v":-4.6025833499999981E-2},{"$f":"SUM(W598:W607)","v":-4.6025833499999981E-2},{"$f":"SUM(X598:X607)","v":-4.6025833499999981E-2},{"$f":"SUM(Y598:Y607)","v":-4.6025833499999981E-2},{"$f":"SUM(Z598:Z607)","v":-4.6025833499999981E-2},{"$f":"SUM(AA598:AA607)","v":-4.6025833499999981E-2},{"$f":"SUM(AB598:AB607)","v":-4.6025833499999988E-2},{"$f":"SUM(AC598:AC607)","v":-4.6025833499999988E-2},-4.6025833499999995E-2,-4.6025833499999988E-2,-4.6025833499999988E-2,0,{"$f":"SUM(AH598:AH607)","v":0}]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":2.1140000000000001E-5},2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,1.3740999999999999E-5,1.2683999999999999E-5,1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6,3.1709999999999994E-6,{"$f":"AD562+AD574+AD586+AD598","v":2.1139999999999996E-6},1.0569999999999998E-6,0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L563+L575+L587+L599","v":-0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD563+AD575+AD587+AD599","v":0},0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L564+L576+L588+L600","v":-3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD564+AD576+AD588+AD600","v":0},0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L565+L577+L589+L601","v":0.92049553000000006},0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,{"$f":"AD565+AD577+AD589+AD601","v":9.2049552999999978E-2},4.6024776499999989E-2,0,0,0]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L566+L578+L590+L602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L567+L579+L591+L603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L568+L580+L592+L604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD570+AD582+AD594+AD606","v":0},0,0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L571+L583+L595+L607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD571+AD583+AD595+AD607","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":0.77395160000000007},0.87449083650000003,{"$f":"SUM(N610:N619)","v":0.82846500300000003},{"$f":"SUM(O610:O619)","v":0.78243916949999992},{"$f":"SUM(P610:P619)","v":0.73641333599999992},{"$f":"SUM(Q610:Q619)","v":0.69038750249999992},{"$f":"SUM(R610:R619)","v":0.64436166899999991},{"$f":"SUM(S610:S619)","v":0.5983358354999998},{"$f":"SUM(T610:T619)","v":0.5523100019999998},{"$f":"SUM(U610:U619)","v":0.5062841684999998},{"$f":"SUM(V610:V619)","v":0.4602583349999998},{"$f":"SUM(W610:W619)","v":0.41423250149999985},{"$f":"SUM(X610:X619)","v":0.36820666799999985},{"$f":"SUM(Y610:Y619)","v":0.3221808344999999},{"$f":"SUM(Z610:Z619)","v":0.2761550009999999},{"$f":"SUM(AA610:AA619)","v":0.23012916749999993},{"$f":"SUM(AB610:AB619)","v":0.18410333399999995},{"$f":"SUM(AC610:AC619)","v":0.13807750049999998},9.2051666999999976E-2,4.6025833499999988E-2,0,0,{"$f":"SUM(AH610:AH619)","v":0}]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline"]
[{"$f":"ROW()","v":623},null,"Compression"]
[{"$f":"ROW()","v":624},null,"Metering"]
[{"$f":"ROW()","v":625},null,"Other Depreciable"]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":629},null,"Building"]
[{"$f":"ROW()","v":630},null,"Non-Depreciable"]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":632},null,"Total"]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,N636-1)","v":19},{"$f":"MAX(0,O636-1)","v":18},{"$f":"MAX(0,P636-1)","v":17},{"$f":"MAX(0,Q636-1)","v":16},{"$f":"MAX(0,R636-1)","v":15},{"$f":"MAX(0,S636-1)","v":14},{"$f":"MAX(0,T636-1)","v":13},{"$f":"MAX(0,U636-1)","v":12},{"$f":"MAX(0,V636-1)","v":11},{"$f":"MAX(0,W636-1)","v":10},{"$f":"MAX(0,X636-1)","v":9},{"$f":"MAX(0,Y636-1)","v":8},{"$f":"MAX(0,Z636-1)","v":7},{"$f":"MAX(0,AA636-1)","v":6},{"$f":"MAX(0,AB636-1)","v":5},{"$f":"MAX(0,AC636-1)","v":4},{"$f":"MAX(0,AD636-1)","v":3},{"$f":"MAX(0,AE636-1)","v":2},{"$f":"MAX(0,AF636-1)","v":1},{"$f":"MAX(0,AG636-1)","v":0}]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AE637-1)","v":2},1,0]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,N645-1)","v":4},{"$f":"MAX(0,O645-1)","v":3},{"$f":"MAX(0,P645-1)","v":2},{"$f":"MAX(0,Q645-1)","v":1},{"$f":"MAX(0,R645-1)","v":0},{"$f":"MAX(0,S645-1)","v":0},{"$f":"MAX(0,T645-1)","v":0},{"$f":"MAX(0,U645-1)","v":0},{"$f":"MAX(0,V645-1)","v":0},{"$f":"MAX(0,W645-1)","v":0},{"$f":"MAX(0,X645-1)","v":0},{"$f":"MAX(0,Y645-1)","v":0},{"$f":"MAX(0,Z645-1)","v":0},{"$f":"MAX(0,AA645-1)","v":0},{"$f":"MAX(0,AB645-1)","v":0},{"$f":"MAX(0,AC645-1)","v":0},{"$f":"MAX(0,AD645-1)","v":0},{"$f":"MAX(0,AE645-1)","v":0},{"$f":"MAX(0,AF645-1)","v":0},{"$f":"MAX(0,AG645-1)","v":0}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},0.62122699999999997,0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,0.43485890000000005,0.40379755000000006,0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005,0.12424540000000003,9.3184050000000018E-2,6.2122700000000017E-2,3.1061350000000008E-2,0]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L697","v":0},0.18346782,0.174294429,0.165121038,0.15594764699999999,0.14677425599999999,0.13760086499999999,0.12842747399999999,0.11925408299999998,0.11008069199999998,0.10090730099999998,9.1733909999999974E-2,8.2560518999999971E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,2.7520172999999981E-2,1.8346781999999985E-2,9.1733909999999926E-3,0]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L698","v":0},1.6705262800000005,1.5591578613333337,1.4477894426666671,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L699","v":0},0.90148431000000029,0.85641009450000027,0.81133587900000026,0.76626166350000025,0.72118744800000023,0.67611323250000022,0.6310390170000002,0.4653872187403707,0.42958820191418834,0.39378918508800598,0.35799016826182362,0.32219115143564125,0.28639213460945889,0.25059311778327653,0.21479410095709417,0.17899508413091181,0.14319606730472945,0.10739705047854708,7.1598033652364723E-2,3.5799016826182362E-2,0]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L700","v":0},{"$f":"M700","v":0},{"$f":"N700","v":0},{"$f":"O700","v":0},{"$f":"P700","v":0},{"$f":"Q700","v":0},{"$f":"R700","v":0},{"$f":"S700","v":0},{"$f":"T700","v":0},{"$f":"U700","v":0},{"$f":"V700","v":0},{"$f":"W700","v":0},{"$f":"X700","v":0},{"$f":"Y700","v":0},{"$f":"Z700","v":0},{"$f":"AA700","v":0},{"$f":"AB700","v":0},{"$f":"AC700","v":0},{"$f":"AD700","v":0},{"$f":"AE700","v":0},{"$f":"AF700","v":0},{"$f":"AG700","v":0}]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L703","v":0},{"$f":"M703","v":0},{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0},{"$f":"AC703","v":0},{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0}]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L704","v":0},0,0,0,0,0,0,{"$f":"S704","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC704","v":0},{"$f":"AD704","v":0},{"$f":"AE704","v":0},{"$f":"AF704","v":0},{"$f":"AG704","v":0}]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"L705","v":0},{"$f":"M705","v":0},{"$f":"N705","v":0},{"$f":"O705","v":0},{"$f":"P705","v":0},{"$f":"Q705","v":0},{"$f":"R705","v":0},{"$f":"S705","v":0},{"$f":"T705","v":0},{"$f":"U705","v":0},{"$f":"V705","v":0},{"$f":"W705","v":0},{"$f":"X705","v":0},{"$f":"Y705","v":0},{"$f":"Z705","v":0},{"$f":"AA705","v":0},{"$f":"AB705","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":3.3767054100000009},{"$f":"SUM(O648:O657)","v":3.1800280348333336},{"$f":"SUM(P648:P657)","v":2.9833506596666677},{"$f":"SUM(Q648:Q657)","v":2.7866732845000004},{"$f":"SUM(R648:R657)","v":2.589995909333334},{"$f":"SUM(S648:S657)","v":2.3933185341666672},{"$f":"SUM(T648:T657)","v":2.1966411590000003},{"$f":"SUM(U648:U657)","v":1.8793862010737044},{"$f":"SUM(V648:V657)","v":1.6919840245808553},{"$f":"SUM(W648:W657)","v":1.5045818480880062},{"$f":"SUM(X648:X657)","v":1.3171796715951571},{"$f":"SUM(Y648:Y657)","v":1.1297774951023083},{"$f":"SUM(Z648:Z657)","v":0.94237531860945911},{"$f":"SUM(AA648:AA657)","v":0.75497314211660993},{"$f":"SUM(AB648:AB657)","v":0.56757096562376086},{"$f":"SUM(AC648:AC657)","v":0.38016878913091184},0.30413503130472946,0.22810127347854708,0.15206751565236473,7.6033757826182366E-2,{"$f":"SUM(AH648:AH657)","v":0}]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":0.62122699999999997}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.18346782}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":1.6705262800000005}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":0.90148431000000029}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":3.3767054100000009}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1279","v":0},{"$f":"-Inputs!U1279","v":0},{"$f":"-Inputs!V1279","v":0},{"$f":"-Inputs!W1279","v":0},{"$f":"-Inputs!X1279","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1280","v":0},{"$f":"-Inputs!U1280","v":0},{"$f":"-Inputs!V1280","v":0},{"$f":"-Inputs!W1280","v":0},{"$f":"-Inputs!X1280","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1281","v":0},{"$f":"-Inputs!U1281","v":0},{"$f":"-Inputs!V1281","v":0},{"$f":"-Inputs!W1281","v":0},{"$f":"-Inputs!X1281","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1282","v":-0.12985278143344711},{"$f":"-Inputs!U1282","v":0},{"$f":"-Inputs!V1282","v":0},{"$f":"-Inputs!W1282","v":0},{"$f":"-Inputs!X1282","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1283","v":0},{"$f":"-Inputs!U1283","v":0},{"$f":"-Inputs!V1283","v":0},{"$f":"-Inputs!W1283","v":0},{"$f":"-Inputs!X1283","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1284","v":0},{"$f":"-Inputs!U1284","v":0},{"$f":"-Inputs!V1284","v":0},{"$f":"-Inputs!W1284","v":0},{"$f":"-Inputs!X1284","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1285","v":0},{"$f":"-Inputs!U1285","v":0},{"$f":"-Inputs!V1285","v":0},{"$f":"-Inputs!W1285","v":0},{"$f":"-Inputs!X1285","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1286","v":0},{"$f":"-Inputs!U1286","v":0},{"$f":"-Inputs!V1286","v":0},{"$f":"-Inputs!W1286","v":0},{"$f":"-Inputs!X1286","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1287","v":0},{"$f":"-Inputs!U1287","v":0},{"$f":"-Inputs!V1287","v":0},{"$f":"-Inputs!W1287","v":0},{"$f":"-Inputs!X1287","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N672:N681)","v":0},{"$f":"SUM(O672:O681)","v":0},{"$f":"SUM(P672:P681)","v":0},{"$f":"SUM(Q672:Q681)","v":0},{"$f":"SUM(R672:R681)","v":0},{"$f":"SUM(S672:S681)","v":0},{"$f":"SUM(T672:T681)","v":-0.12985278143344711},{"$f":"SUM(U672:U681)","v":0},{"$f":"SUM(V672:V681)","v":0},{"$f":"SUM(W672:W681)","v":0},{"$f":"SUM(X672:X681)","v":0},{"$f":"SUM(Y672:Y681)","v":0},{"$f":"SUM(Z672:Z681)","v":0},{"$f":"SUM(AA672:AA681)","v":0},{"$f":"SUM(AB672:AB681)","v":0},{"$f":"SUM(AC672:AC681)","v":0},0,0,0,0,{"$f":"SUM(AH672:AH681)","v":0}]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N636<=0,N648+N660+N672<0),-(N648+N660+N672),IF(N636<=0,0,-MIN(((N648+N672)/N636)*((N648+N672)>0),(N648+N672))))","v":-3.1061349999999998E-2},-3.1061349999999998E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000008E-2,-3.1061350000000008E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000008E-2,{"$f":"IF(AND(AD636<=0,AD648+AD660+AD672<0),-(AD648+AD660+AD672),IF(AD636<=0,0,-MIN(((AD648+AD672)/AD636)*((AD648+AD672)>0),(AD648+AD672))))","v":-3.1061350000000008E-2},-3.1061350000000005E-2,-3.1061350000000008E-2,-3.1061350000000008E-2,0]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N637<=0,N649+N661+N673<0),-(N649+N661+N673),IF(N637<=0,0,-MIN(((N649+N673)/N637)*((N649+N673)>0),(N649+N673))))","v":-9.1733909999999995E-3},-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,{"$f":"IF(AND(AD637<=0,AD649+AD661+AD673<0),-(AD649+AD661+AD673),IF(AD637<=0,0,-MIN(((AD649+AD673)/AD637)*((AD649+AD673)>0),(AD649+AD673))))","v":-9.1733909999999943E-3},-9.1733909999999943E-3,-9.1733909999999926E-3,-9.1733909999999926E-3,0]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N638<=0,N650+N662+N674<0),-(N650+N662+N674),IF(N638<=0,0,-MIN(((N650+N674)/N638)*((N650+N674)>0),(N650+N674))))","v":-0.1113684186666667},-0.11136841866666669,-0.1113684186666667,-0.11136841866666669,-0.11136841866666668,-0.11136841866666669,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.11136841866666672,-0.11136841866666672,-0.11136841866666673,-0.11136841866666672,-0.11136841866666672,0,{"$f":"IF(AND(AD638<=0,AD650+AD662+AD674<0),-(AD650+AD662+AD674),IF(AD638<=0,0,-MIN(((AD650+AD674)/AD638)*((AD650+AD674)>0),(AD650+AD674))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N639<=0,N651+N663+N675<0),-(N651+N663+N675),IF(N639<=0,0,-MIN(((N651+N675)/N639)*((N651+N675)>0),(N651+N675))))","v":-4.5074215500000014E-2},-4.5074215500000014E-2,-4.5074215500000014E-2,-4.5074215500000014E-2,-4.5074215500000014E-2,-4.5074215500000014E-2,{"$f":"IF(AND(T639<=0,T651+T663+T675<0),-(T651+T663+T675),IF(T639<=0,0,-MIN(((T651+T675)/T639)*((T651+T675)>0),(T651+T675))))","v":-3.5799016826182362E-2},{"$f":"IF(AND(U639<=0,U651+U663+U675<0),-(U651+U663+U675),IF(U639<=0,0,-MIN(((U651+U675)/U639)*((U651+U675)>0),(U651+U675))))","v":-3.5799016826182362E-2},-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,{"$f":"IF(AND(AD639<=0,AD651+AD663+AD675<0),-(AD651+AD663+AD675),IF(AD639<=0,0,-MIN(((AD651+AD675)/AD639)*((AD651+AD675)>0),(AD651+AD675))))","v":-3.5799016826182362E-2},-3.5799016826182362E-2,-3.5799016826182362E-2,-3.5799016826182362E-2,0]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N640<=0,N652+N664+N676<0),-(N652+N664+N676),IF(N640<=0,0,-MIN(((N652+N676)/N640)*((N652+N676)>0),(N652+N676))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N641<=0,N653+N665+N677<0),-(N653+N665+N677),IF(N641<=0,0,-MIN(((N653+N677)/N641)*((N653+N677)>0),(N653+N677))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N642<=0,N654+N666+N678<0),-(N654+N666+N678),IF(N642<=0,0,-MIN(((N654+N678)/N642)*((N654+N678)>0),(N654+N678))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N656<0,-N656,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD656<0,-AD656,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N645<=0,N657+N669+N681<0),-(N657+N669+N681),IF(N645<=0,0,-MIN(((N657+N681)/N645)*((N657+N681)>0),(N657+N681))))","v":0},0,0,0,0,0,{"$f":"IF(AND(T645<=0,T657+T669+T681<0),-(T657+T669+T681),IF(T645<=0,0,-MIN(((T657+T681)/T645)*((T657+T681)>0),(T657+T681))))","v":0},{"$f":"IF(AND(U645<=0,U657+U669+U681<0),-(U657+U669+U681),IF(U645<=0,0,-MIN(((U657+U681)/U645)*((U657+U681)>0),(U657+U681))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD645<=0,AD657+AD669+AD681<0),-(AD657+AD669+AD681),IF(AD645<=0,0,-MIN(((AD657+AD681)/AD645)*((AD657+AD681)>0),(AD657+AD681))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.19667737516666672},{"$f":"SUM(O684:O693)","v":-0.1966773751666667},{"$f":"SUM(P684:P693)","v":-0.19667737516666672},{"$f":"SUM(Q684:Q693)","v":-0.19667737516666672},{"$f":"SUM(R684:R693)","v":-0.1966773751666667},{"$f":"SUM(S684:S693)","v":-0.19667737516666672},{"$f":"SUM(T684:T693)","v":-0.18740217649284907},{"$f":"SUM(U684:U693)","v":-0.18740217649284907},{"$f":"SUM(V684:V693)","v":-0.18740217649284907},{"$f":"SUM(W684:W693)","v":-0.18740217649284907},{"$f":"SUM(X684:X693)","v":-0.18740217649284907},{"$f":"SUM(Y684:Y693)","v":-0.18740217649284907},{"$f":"SUM(Z684:Z693)","v":-0.1874021764928491},{"$f":"SUM(AA684:AA693)","v":-0.18740217649284907},{"$f":"SUM(AB684:AB693)","v":-0.18740217649284907},{"$f":"SUM(AC684:AC693)","v":-7.6033757826182366E-2},-7.6033757826182366E-2,-7.6033757826182352E-2,-7.6033757826182366E-2,-7.6033757826182366E-2,{"$f":"SUM(AH684:AH693)","v":0}]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":0.62122699999999997},0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,0.43485890000000005,0.40379755000000006,0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005,0.12424540000000003,{"$f":"AD648+AD660+AD672+AD684","v":9.3184050000000018E-2},6.2122700000000017E-2,3.1061350000000008E-2,0,0]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M649+M661+M673+M685","v":0.18346782},0.174294429,0.165121038,0.15594764699999999,0.14677425599999999,0.13760086499999999,0.12842747399999999,0.11925408299999998,0.11008069199999998,0.10090730099999998,9.1733909999999974E-2,8.2560518999999971E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,{"$f":"AD649+AD661+AD673+AD685","v":2.7520172999999981E-2},1.8346781999999985E-2,9.1733909999999926E-3,0,0]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M650+M662+M674+M686","v":1.6705262800000005},1.5591578613333337,1.4477894426666671,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,{"$f":"AD650+AD662+AD674+AD686","v":0},0,0,0,0]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M651+M663+M675+M687","v":0.90148431000000029},0.85641009450000027,0.81133587900000026,0.76626166350000025,0.72118744800000023,0.67611323250000022,0.6310390170000002,0.4653872187403707,0.42958820191418834,0.39378918508800598,0.35799016826182362,0.32219115143564125,0.28639213460945889,0.25059311778327653,0.21479410095709417,0.17899508413091181,0.14319606730472945,{"$f":"AD651+AD663+AD675+AD687","v":0.10739705047854708},7.1598033652364723E-2,3.5799016826182362E-2,0,0]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M652+M664+M676+M688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M653+M665+M677+M689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M654+M666+M678+M690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD656+AD668+AD680+AD692","v":0},0,0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M657+M669+M681+M693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD657+AD669+AD681+AD693","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":3.3767054100000009},3.1800280348333336,{"$f":"SUM(O696:O705)","v":2.9833506596666677},{"$f":"SUM(P696:P705)","v":2.7866732845000004},{"$f":"SUM(Q696:Q705)","v":2.589995909333334},{"$f":"SUM(R696:R705)","v":2.3933185341666672},{"$f":"SUM(S696:S705)","v":2.1966411590000003},{"$f":"SUM(T696:T705)","v":1.8793862010737044},{"$f":"SUM(U696:U705)","v":1.6919840245808553},{"$f":"SUM(V696:V705)","v":1.5045818480880062},{"$f":"SUM(W696:W705)","v":1.3171796715951571},{"$f":"SUM(X696:X705)","v":1.1297774951023083},{"$f":"SUM(Y696:Y705)","v":0.94237531860945911},{"$f":"SUM(Z696:Z705)","v":0.75497314211660993},{"$f":"SUM(AA696:AA705)","v":0.56757096562376086},{"$f":"SUM(AB696:AB705)","v":0.38016878913091184},{"$f":"SUM(AC696:AC705)","v":0.30413503130472946},0.22810127347854708,0.15206751565236473,7.6033757826182366E-2,0,{"$f":"SUM(AH696:AH705)","v":0}]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline"]
[{"$f":"ROW()","v":709},null,"Compression"]
[{"$f":"ROW()","v":710},null,"Metering"]
[{"$f":"ROW()","v":711},null,"Other Depreciable"]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":715},null,"Building"]
[{"$f":"ROW()","v":716},null,"Non-Depreciable"]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":718},null,"Total"]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,O722-1)","v":19},{"$f":"MAX(0,P722-1)","v":18},{"$f":"MAX(0,Q722-1)","v":17},{"$f":"MAX(0,R722-1)","v":16},{"$f":"MAX(0,S722-1)","v":15},{"$f":"MAX(0,T722-1)","v":14},{"$f":"MAX(0,U722-1)","v":13},{"$f":"MAX(0,V722-1)","v":12},{"$f":"MAX(0,W722-1)","v":11},{"$f":"MAX(0,X722-1)","v":10},{"$f":"MAX(0,Y722-1)","v":9},{"$f":"MAX(0,Z722-1)","v":8},{"$f":"MAX(0,AA722-1)","v":7},{"$f":"MAX(0,AB722-1)","v":6},{"$f":"MAX(0,AC722-1)","v":5},{"$f":"MAX(0,AD722-1)","v":4},{"$f":"MAX(0,AE722-1)","v":3},{"$f":"MAX(0,AF722-1)","v":2},{"$f":"MAX(0,AG722-1)","v":1}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AF723-1)","v":2},1]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,O731-1)","v":4},{"$f":"MAX(0,P731-1)","v":3},{"$f":"MAX(0,Q731-1)","v":2},{"$f":"MAX(0,R731-1)","v":1},{"$f":"MAX(0,S731-1)","v":0},{"$f":"MAX(0,T731-1)","v":0},{"$f":"MAX(0,U731-1)","v":0},{"$f":"MAX(0,V731-1)","v":0},{"$f":"MAX(0,W731-1)","v":0},{"$f":"MAX(0,X731-1)","v":0},{"$f":"MAX(0,Y731-1)","v":0},{"$f":"MAX(0,Z731-1)","v":0},{"$f":"MAX(0,AA731-1)","v":0},{"$f":"MAX(0,AB731-1)","v":0},{"$f":"MAX(0,AC731-1)","v":0},{"$f":"MAX(0,AD731-1)","v":0},{"$f":"MAX(0,AE731-1)","v":0},{"$f":"MAX(0,AF731-1)","v":0},{"$f":"MAX(0,AG731-1)","v":0}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},7.4336034800000004,7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,{"$f":"T782","v":5.2035224360000019},4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,{"$f":"AC782","v":1.8584008700000014},1.4867206960000012,1.115040522000001,0.74336034800000061,0.37168017400000031]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,41.216322779999999,39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,{"$f":"T783","v":28.851425945999999},26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,8.2432645559999997,6.1824484169999998,4.1216322779999999,2.0608161389999999]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,3.5204673699999995,3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,{"$f":"T785","v":2.4643271589999989},2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,0.68420055316203454,0.51315041487152591,0.34210027658101727,0.17105013829050864]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},{"$f":"N786","v":0},{"$f":"O786","v":0},{"$f":"P786","v":0},{"$f":"Q786","v":0},{"$f":"R786","v":0},{"$f":"S786","v":0},{"$f":"T786","v":0},{"$f":"U786","v":0},{"$f":"V786","v":0},{"$f":"W786","v":0},{"$f":"X786","v":0},{"$f":"Y786","v":0},{"$f":"Z786","v":0},{"$f":"AA786","v":0},{"$f":"AB786","v":0},{"$f":"AC786","v":0},{"$f":"AD786","v":0},{"$f":"AE786","v":0},{"$f":"AF786","v":0},{"$f":"AG786","v":0}]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0},{"$f":"AC789","v":0},{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0}]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC790","v":0},{"$f":"AD790","v":0},{"$f":"AE790","v":0},{"$f":"AF790","v":0},{"$f":"AG790","v":0}]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"M791","v":0},{"$f":"N791","v":0},{"$f":"O791","v":0},{"$f":"P791","v":0},{"$f":"Q791","v":0},{"$f":"R791","v":0},{"$f":"S791","v":0},{"$f":"T791","v":0},{"$f":"U791","v":0},{"$f":"V791","v":0},{"$f":"W791","v":0},{"$f":"X791","v":0},{"$f":"Y791","v":0},{"$f":"Z791","v":0},{"$f":"AA791","v":0},{"$f":"AB791","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":52.17039363},{"$f":"SUM(P734:P743)","v":49.561873948500001},{"$f":"SUM(Q734:Q743)","v":46.953354267000002},{"$f":"SUM(R734:R743)","v":44.344834585500003},{"$f":"SUM(S734:S743)","v":41.736314904000004},{"$f":"SUM(T734:T743)","v":39.127795222499998},{"$f":"SUM(U734:U743)","v":36.519275540999999},{"$f":"SUM(V734:V743)","v":33.846103866776616},{"$f":"SUM(W734:W743)","v":31.242557415486107},{"$f":"SUM(X734:X743)","v":28.639010964195599},{"$f":"SUM(Y734:Y743)","v":26.035464512905087},{"$f":"SUM(Z734:Z743)","v":23.431918061614581},{"$f":"SUM(AA734:AA743)","v":20.828371610324069},{"$f":"SUM(AB734:AB743)","v":18.224825159033564},{"$f":"SUM(AC734:AC743)","v":15.621278707743054},13.017732256452543,10.414185805162035,7.8106393538715269,5.2070929025810173,{"$f":"SUM(AH734:AH743)","v":2.6035464512905087}]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$229","v":7.4336034800000004}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$230","v":41.216322779999999}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$231","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$232","v":3.5204673699999995}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$233","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$234","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$235","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$236","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$237","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$238","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":52.17039363}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1291","v":0},{"$f":"-Inputs!U1291","v":0},{"$f":"-Inputs!V1291","v":0},{"$f":"-Inputs!W1291","v":0},{"$f":"-Inputs!X1291","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1292","v":0},{"$f":"-Inputs!U1292","v":0},{"$f":"-Inputs!V1292","v":0},{"$f":"-Inputs!W1292","v":0},{"$f":"-Inputs!X1292","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1293","v":0},{"$f":"-Inputs!U1293","v":0},{"$f":"-Inputs!V1293","v":0},{"$f":"-Inputs!W1293","v":0},{"$f":"-Inputs!X1293","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1294","v":0},{"$f":"-Inputs!U1294","v":-6.962522293287772E-2},{"$f":"-Inputs!V1294","v":0},{"$f":"-Inputs!W1294","v":0},{"$f":"-Inputs!X1294","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1295","v":0},{"$f":"-Inputs!U1295","v":0},{"$f":"-Inputs!V1295","v":0},{"$f":"-Inputs!W1295","v":0},{"$f":"-Inputs!X1295","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1296","v":0},{"$f":"-Inputs!U1296","v":0},{"$f":"-Inputs!V1296","v":0},{"$f":"-Inputs!W1296","v":0},{"$f":"-Inputs!X1296","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1297","v":0},{"$f":"-Inputs!U1297","v":0},{"$f":"-Inputs!V1297","v":0},{"$f":"-Inputs!W1297","v":0},{"$f":"-Inputs!X1297","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1298","v":0},{"$f":"-Inputs!U1298","v":0},{"$f":"-Inputs!V1298","v":0},{"$f":"-Inputs!W1298","v":0},{"$f":"-Inputs!X1298","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1299","v":0},{"$f":"-Inputs!U1299","v":0},{"$f":"-Inputs!V1299","v":0},{"$f":"-Inputs!W1299","v":0},{"$f":"-Inputs!X1299","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},{"$f":"SUM(P758:P767)","v":0},{"$f":"SUM(Q758:Q767)","v":0},{"$f":"SUM(R758:R767)","v":0},{"$f":"SUM(S758:S767)","v":0},{"$f":"SUM(T758:T767)","v":0},{"$f":"SUM(U758:U767)","v":-6.962522293287772E-2},{"$f":"SUM(V758:V767)","v":0},{"$f":"SUM(W758:W767)","v":0},{"$f":"SUM(X758:X767)","v":0},{"$f":"SUM(Y758:Y767)","v":0},{"$f":"SUM(Z758:Z767)","v":0},{"$f":"SUM(AA758:AA767)","v":0},{"$f":"SUM(AB758:AB767)","v":0},{"$f":"SUM(AC758:AC767)","v":0},0,0,0,0,{"$f":"SUM(AH758:AH767)","v":0}]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O722<=0,O734+O746+O758<0),-(O734+O746+O758),IF(O722<=0,0,-MIN(((O734+O758)/O722)*((O734+O758)>0),(O734+O758))))","v":-0.37168017400000003},-0.37168017400000003,-0.37168017400000003,-0.37168017400000009,-0.37168017400000009,-0.37168017400000009,-0.37168017400000014,-0.37168017400000014,-0.3716801740000002,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,{"$f":"IF(AND(AD722<=0,AD734+AD746+AD758<0),-(AD734+AD746+AD758),IF(AD722<=0,0,-MIN(((AD734+AD758)/AD722)*((AD734+AD758)>0),(AD734+AD758))))","v":-0.37168017400000031},-0.37168017400000031,-0.37168017400000036,-0.37168017400000031,-0.37168017400000031]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O723<=0,O735+O747+O759<0),-(O735+O747+O759),IF(O723<=0,0,-MIN(((O735+O759)/O723)*((O735+O759)>0),(O735+O759))))","v":-2.0608161389999999},-2.0608161389999999,-2.0608161390000004,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,{"$f":"IF(AND(AD723<=0,AD735+AD747+AD759<0),-(AD735+AD747+AD759),IF(AD723<=0,0,-MIN(((AD735+AD759)/AD723)*((AD735+AD759)>0),(AD735+AD759))))","v":-2.0608161389999999},-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O724<=0,O736+O748+O760<0),-(O736+O748+O760),IF(O724<=0,0,-MIN(((O736+O760)/O724)*((O736+O760)>0),(O736+O760))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD724<=0,AD736+AD748+AD760<0),-(AD736+AD748+AD760),IF(AD724<=0,0,-MIN(((AD736+AD760)/AD724)*((AD736+AD760)>0),(AD736+AD760))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O725<=0,O737+O749+O761<0),-(O737+O749+O761),IF(O725<=0,0,-MIN(((O737+O761)/O725)*((O737+O761)>0),(O737+O761))))","v":-0.17602336849999997},-0.17602336849999997,-0.17602336849999997,-0.17602336849999994,-0.17602336849999994,{"$f":"IF(AND(T725<=0,T737+T749+T761<0),-(T737+T749+T761),IF(T725<=0,0,-MIN(((T737+T761)/T725)*((T737+T761)>0),(T737+T761))))","v":-0.17602336849999994},{"$f":"IF(AND(U725<=0,U737+U749+U761<0),-(U737+U749+U761),IF(U725<=0,0,-MIN(((U737+U761)/U725)*((U737+U761)>0),(U737+U761))))","v":-0.17105013829050866},-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050864,-0.17105013829050864,-0.17105013829050866,-0.17105013829050864,{"$f":"IF(AND(AD725<=0,AD737+AD749+AD761<0),-(AD737+AD749+AD761),IF(AD725<=0,0,-MIN(((AD737+AD761)/AD725)*((AD737+AD761)>0),(AD737+AD761))))","v":-0.17105013829050864},-0.17105013829050864,-0.17105013829050864,-0.17105013829050864,-0.17105013829050864]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O726<=0,O738+O750+O762<0),-(O738+O750+O762),IF(O726<=0,0,-MIN(((O738+O762)/O726)*((O738+O762)>0),(O738+O762))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O727<=0,O739+O751+O763<0),-(O739+O751+O763),IF(O727<=0,0,-MIN(((O739+O763)/O727)*((O739+O763)>0),(O739+O763))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O728<=0,O740+O752+O764<0),-(O740+O752+O764),IF(O728<=0,0,-MIN(((O740+O764)/O728)*((O740+O764)>0),(O740+O764))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N742<0,-N742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD742<0,-AD742,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O731<=0,O743+O755+O767<0),-(O743+O755+O767),IF(O731<=0,0,-MIN(((O743+O767)/O731)*((O743+O767)>0),(O743+O767))))","v":0},0,0,0,0,{"$f":"IF(AND(T731<=0,T743+T755+T767<0),-(T743+T755+T767),IF(T731<=0,0,-MIN(((T743+T767)/T731)*((T743+T767)>0),(T743+T767))))","v":0},{"$f":"IF(AND(U731<=0,U743+U755+U767<0),-(U743+U755+U767),IF(U731<=0,0,-MIN(((U743+U767)/U731)*((U743+U767)>0),(U743+U767))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD731<=0,AD743+AD755+AD767<0),-(AD743+AD755+AD767),IF(AD731<=0,0,-MIN(((AD743+AD767)/AD731)*((AD743+AD767)>0),(AD743+AD767))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-2.6085196815000002},{"$f":"SUM(P770:P779)","v":-2.6085196815000002},{"$f":"SUM(Q770:Q779)","v":-2.6085196815000007},{"$f":"SUM(R770:R779)","v":-2.6085196815000002},{"$f":"SUM(S770:S779)","v":-2.6085196815000002},{"$f":"SUM(T770:T779)","v":-2.6085196815000002},{"$f":"SUM(U770:U779)","v":-2.6035464512905087},{"$f":"SUM(V770:V779)","v":-2.6035464512905087},{"$f":"SUM(W770:W779)","v":-2.6035464512905087},{"$f":"SUM(X770:X779)","v":-2.6035464512905087},{"$f":"SUM(Y770:Y779)","v":-2.6035464512905087},{"$f":"SUM(Z770:Z779)","v":-2.6035464512905087},{"$f":"SUM(AA770:AA779)","v":-2.6035464512905087},{"$f":"SUM(AB770:AB779)","v":-2.6035464512905087},{"$f":"SUM(AC770:AC779)","v":-2.6035464512905087},-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,{"$f":"SUM(AH770:AH779)","v":-2.6035464512905087}]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":7.4336034800000004},7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,5.2035224360000019,4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,1.8584008700000014,{"$f":"AD734+AD746+AD758+AD770","v":1.4867206960000012},1.115040522000001,0.74336034800000061,0.37168017400000031,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N735+N747+N759+N771","v":41.216322779999999},39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,28.851425945999999,26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,{"$f":"AD735+AD747+AD759+AD771","v":8.2432645559999997},6.1824484169999998,4.1216322779999999,2.0608161389999999,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N736+N748+N760+N772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD736+AD748+AD760+AD772","v":0},0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N737+N749+N761+N773","v":3.5204673699999995},3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,2.4643271589999989,2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,{"$f":"AD737+AD749+AD761+AD773","v":0.68420055316203454},0.51315041487152591,0.34210027658101727,0.17105013829050864,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N738+N750+N762+N774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N739+N751+N763+N775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N740+N752+N764+N776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD742+AD754+AD766+AD778","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N743+N755+N767+N779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD743+AD755+AD767+AD779","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":52.17039363},49.561873948500001,{"$f":"SUM(P782:P791)","v":46.953354267000002},{"$f":"SUM(Q782:Q791)","v":44.344834585500003},{"$f":"SUM(R782:R791)","v":41.736314904000004},{"$f":"SUM(S782:S791)","v":39.127795222499998},{"$f":"SUM(T782:T791)","v":36.519275540999999},{"$f":"SUM(U782:U791)","v":33.846103866776616},{"$f":"SUM(V782:V791)","v":31.242557415486107},{"$f":"SUM(W782:W791)","v":28.639010964195599},{"$f":"SUM(X782:X791)","v":26.035464512905087},{"$f":"SUM(Y782:Y791)","v":23.431918061614581},{"$f":"SUM(Z782:Z791)","v":20.828371610324069},{"$f":"SUM(AA782:AA791)","v":18.224825159033564},{"$f":"SUM(AB782:AB791)","v":15.621278707743054},{"$f":"SUM(AC782:AC791)","v":13.017732256452543},10.414185805162035,7.8106393538715269,5.2070929025810173,2.6035464512905087,{"$f":"SUM(AH782:AH791)","v":0}]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline"]
[{"$f":"ROW()","v":795},null,"Compression"]
[{"$f":"ROW()","v":796},null,"Metering"]
[{"$f":"ROW()","v":797},null,"Other Depreciable"]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":801},null,"Building"]
[{"$f":"ROW()","v":802},null,"Non-Depreciable"]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":804},null,"Total"]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,P808-1)","v":19},{"$f":"MAX(0,Q808-1)","v":18},{"$f":"MAX(0,R808-1)","v":17},{"$f":"MAX(0,S808-1)","v":16},{"$f":"MAX(0,T808-1)","v":15},{"$f":"MAX(0,U808-1)","v":14},{"$f":"MAX(0,V808-1)","v":13},{"$f":"MAX(0,W808-1)","v":12},{"$f":"MAX(0,X808-1)","v":11},{"$f":"MAX(0,Y808-1)","v":10},{"$f":"MAX(0,Z808-1)","v":9},{"$f":"MAX(0,AA808-1)","v":8},{"$f":"MAX(0,AB808-1)","v":7},{"$f":"MAX(0,AC808-1)","v":6},{"$f":"MAX(0,AD808-1)","v":5},{"$f":"MAX(0,AE808-1)","v":4},{"$f":"MAX(0,AF808-1)","v":3},{"$f":"MAX(0,AG808-1)","v":2}]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AG809-1)","v":2}]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,P817-1)","v":4},{"$f":"MAX(0,Q817-1)","v":3},{"$f":"MAX(0,R817-1)","v":2},{"$f":"MAX(0,S817-1)","v":1},{"$f":"MAX(0,T817-1)","v":0},{"$f":"MAX(0,U817-1)","v":0},{"$f":"MAX(0,V817-1)","v":0},{"$f":"MAX(0,W817-1)","v":0},{"$f":"MAX(0,X817-1)","v":0},{"$f":"MAX(0,Y817-1)","v":0},{"$f":"MAX(0,Z817-1)","v":0},{"$f":"MAX(0,AA817-1)","v":0},{"$f":"MAX(0,AB817-1)","v":0},{"$f":"MAX(0,AC817-1)","v":0},{"$f":"MAX(0,AD817-1)","v":0},{"$f":"MAX(0,AE817-1)","v":0},{"$f":"MAX(0,AF817-1)","v":0},{"$f":"MAX(0,AG817-1)","v":0}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},229.88054288999996,218.38651574549996,206.89248860099997,195.39846145649997,183.90443431199998,{"$f":"T868","v":172.41040716749998},160.91638002299999,149.42235287849999,137.928325734,126.4342985895,114.94027144500001,103.44624430050001,91.952217156000017,80.458190011500022,{"$f":"AC868","v":68.964162867000013},57.470135722500011,45.976108578000009,34.482081433500007,22.988054289000004]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,153.70189397999997,146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,{"$f":"T869","v":115.20537879524517},107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,38.401792931748389,30.721434345398713,23.041075759049036,15.360717172699356]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.78549806000000011,0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,{"$f":"T871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},{"$f":"O872","v":0},{"$f":"P872","v":0},{"$f":"Q872","v":0},{"$f":"R872","v":0},{"$f":"S872","v":0},{"$f":"T872","v":0},{"$f":"U872","v":0},{"$f":"V872","v":0},{"$f":"W872","v":0},{"$f":"X872","v":0},{"$f":"Y872","v":0},{"$f":"Z872","v":0},{"$f":"AA872","v":0},{"$f":"AB872","v":0},{"$f":"AC872","v":0},{"$f":"AD872","v":0},{"$f":"AE872","v":0},{"$f":"AF872","v":0},{"$f":"AG872","v":0}]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N875","v":0},{"$f":"O875","v":0},{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0},{"$f":"AC875","v":0},{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0}]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},-0.11984469,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC876","v":0},{"$f":"AD876","v":0},{"$f":"AE876","v":0},{"$f":"AF876","v":0},{"$f":"AG876","v":0}]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N877","v":0},{"$f":"O877","v":0},{"$f":"P877","v":0},{"$f":"Q877","v":0},{"$f":"R877","v":0},{"$f":"S877","v":0},{"$f":"T877","v":0},{"$f":"U877","v":0},{"$f":"V877","v":0},{"$f":"W877","v":0},{"$f":"X877","v":0},{"$f":"Y877","v":0},{"$f":"Z877","v":0},{"$f":"AA877","v":0},{"$f":"AB877","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":384.24809023999995},{"$f":"SUM(Q820:Q829)","v":365.14953818349994},{"$f":"SUM(R820:R829)","v":345.93114143699995},{"$f":"SUM(S820:S829)","v":326.71274469049996},{"$f":"SUM(T820:T829)","v":307.49434794399997},{"$f":"SUM(U820:U829)","v":287.61578596274512},{"$f":"SUM(V820:V829)","v":268.4414002318955},{"$f":"SUM(W820:W829)","v":249.26701450104579},{"$f":"SUM(X820:X829)","v":230.09262877019611},{"$f":"SUM(Y820:Y829)","v":210.91824303934644},{"$f":"SUM(Z820:Z829)","v":191.74385730849679},{"$f":"SUM(AA820:AA829)","v":172.56947157764711},{"$f":"SUM(AB820:AB829)","v":153.39508584679743},{"$f":"SUM(AC820:AC829)","v":134.22070011594775},115.04631438509807,95.871928654248393,76.697542923398714,57.523157192549043,{"$f":"SUM(AH820:AH829)","v":38.348771461699357}]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$229","v":229.88054288999996}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$230","v":153.70189397999997}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$231","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$232","v":0.78549806000000011}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$233","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$234","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$235","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$236","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$237","v":-0.11984469}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$238","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":384.24809023999995}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1303","v":0},{"$f":"-Inputs!U1303","v":0},{"$f":"-Inputs!V1303","v":0},{"$f":"-Inputs!W1303","v":0},{"$f":"-Inputs!X1303","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1304","v":-7.5777802405144687E-2},{"$f":"-Inputs!U1304","v":0},{"$f":"-Inputs!V1304","v":0},{"$f":"-Inputs!W1304","v":0},{"$f":"-Inputs!X1304","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1305","v":0},{"$f":"-Inputs!U1305","v":0},{"$f":"-Inputs!V1305","v":0},{"$f":"-Inputs!W1305","v":0},{"$f":"-Inputs!X1305","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1306","v":-1.7224280273517685},{"$f":"-Inputs!U1306","v":-8.2310670535282807E-2},{"$f":"-Inputs!V1306","v":-0.33972584495661945},{"$f":"-Inputs!W1306","v":-0.20779838672541562},{"$f":"-Inputs!X1306","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1307","v":0},{"$f":"-Inputs!U1307","v":0},{"$f":"-Inputs!V1307","v":0},{"$f":"-Inputs!W1307","v":0},{"$f":"-Inputs!X1307","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1308","v":0},{"$f":"-Inputs!U1308","v":0},{"$f":"-Inputs!V1308","v":0},{"$f":"-Inputs!W1308","v":0},{"$f":"-Inputs!X1308","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1309","v":0},{"$f":"-Inputs!U1309","v":0},{"$f":"-Inputs!V1309","v":0},{"$f":"-Inputs!W1309","v":0},{"$f":"-Inputs!X1309","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1310","v":0},{"$f":"-Inputs!U1310","v":0},{"$f":"-Inputs!V1310","v":0},{"$f":"-Inputs!W1310","v":0},{"$f":"-Inputs!X1310","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1311","v":0},{"$f":"-Inputs!U1311","v":0},{"$f":"-Inputs!V1311","v":0},{"$f":"-Inputs!W1311","v":0},{"$f":"-Inputs!X1311","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},{"$f":"SUM(Q844:Q853)","v":0},{"$f":"SUM(R844:R853)","v":0},{"$f":"SUM(S844:S853)","v":0},{"$f":"SUM(T844:T853)","v":-1.7982058297569132},{"$f":"SUM(U844:U853)","v":-8.2310670535282807E-2},{"$f":"SUM(V844:V853)","v":-0.33972584495661945},{"$f":"SUM(W844:W853)","v":-0.20779838672541562},{"$f":"SUM(X844:X853)","v":0},{"$f":"SUM(Y844:Y853)","v":0},{"$f":"SUM(Z844:Z853)","v":0},{"$f":"SUM(AA844:AA853)","v":0},{"$f":"SUM(AB844:AB853)","v":0},{"$f":"SUM(AC844:AC853)","v":0},0,0,0,0,{"$f":"SUM(AH844:AH853)","v":0}]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P808<=0,P820+P832+P844<0),-(P820+P832+P844),IF(P808<=0,0,-MIN(((P820+P844)/P808)*((P820+P844)>0),(P820+P844))))","v":-11.494027144499999},-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.4940271445,-11.4940271445,-11.4940271445,-11.494027144500002,-11.494027144500002,-11.494027144500004,{"$f":"IF(AND(AD808<=0,AD820+AD832+AD844<0),-(AD820+AD832+AD844),IF(AD808<=0,0,-MIN(((AD820+AD844)/AD808)*((AD820+AD844)>0),(AD820+AD844))))","v":-11.494027144500002},-11.494027144500002,-11.494027144500002,-11.494027144500002,-11.494027144500002]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P809<=0,P821+P833+P845<0),-(P821+P833+P845),IF(P809<=0,0,-MIN(((P821+P845)/P809)*((P821+P845)>0),(P821+P845))))","v":-7.6850946989999986},-7.6850946989999986,-7.6850946989999995,-7.6850946989999995,-7.6803585863496782,-7.6803585863496782,-7.6803585863496773,-7.6803585863496773,-7.6803585863496764,-7.6803585863496755,-7.6803585863496764,-7.6803585863496773,-7.6803585863496773,-7.6803585863496773,{"$f":"IF(AND(AD809<=0,AD821+AD833+AD845<0),-(AD821+AD833+AD845),IF(AD809<=0,0,-MIN(((AD821+AD845)/AD809)*((AD821+AD845)>0),(AD821+AD845))))","v":-7.6803585863496773},-7.6803585863496782,-7.6803585863496782,-7.6803585863496791,-7.6803585863496782]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P810<=0,P822+P834+P846<0),-(P822+P834+P846),IF(P810<=0,0,-MIN(((P822+P846)/P810)*((P822+P846)>0),(P822+P846))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD810<=0,AD822+AD834+AD846<0),-(AD822+AD834+AD846),IF(AD810<=0,0,-MIN(((AD822+AD846)/AD810)*((AD822+AD846)>0),(AD822+AD846))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P811<=0,P823+P835+P847<0),-(P823+P835+P847),IF(P811<=0,0,-MIN(((P823+P847)/P811)*((P823+P847)>0),(P823+P847))))","v":-3.9274903000000007E-2},-3.9274903000000007E-2,-3.9274903E-2,-3.9274903E-2,{"$f":"IF(AND(T811<=0,T823+T835+T847<0),-(T823+T835+T847),IF(T811<=0,0,-MIN(((T823+T847)/T811)*((T823+T847)>0),(T823+T847))))","v":1.0940295793517685},{"$f":"IF(AND(U811<=0,U823+U835+U847<0),-(U823+U835+U847),IF(U811<=0,0,-MIN(((U823+U847)/U811)*((U823+U847)>0),(U823+U847))))","v":8.2310670535282807E-2},0.33972584495661945,0.20779838672541562,0,0,0,0,0,0,{"$f":"IF(AND(AD811<=0,AD823+AD835+AD847<0),-(AD823+AD835+AD847),IF(AD811<=0,0,-MIN(((AD823+AD847)/AD811)*((AD823+AD847)>0),(AD823+AD847))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P812<=0,P824+P836+P848<0),-(P824+P836+P848),IF(P812<=0,0,-MIN(((P824+P848)/P812)*((P824+P848)>0),(P824+P848))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P813<=0,P825+P837+P849<0),-(P825+P837+P849),IF(P813<=0,0,-MIN(((P825+P849)/P813)*((P825+P849)>0),(P825+P849))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P814<=0,P826+P838+P850<0),-(P826+P838+P850),IF(P814<=0,0,-MIN(((P826+P850)/P814)*((P826+P850)>0),(P826+P850))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P828<0,-P828,0)","v":0.11984469},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD828<0,-AD828,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P817<=0,P829+P841+P853<0),-(P829+P841+P853),IF(P817<=0,0,-MIN(((P829+P853)/P817)*((P829+P853)>0),(P829+P853))))","v":0},0,0,0,{"$f":"IF(AND(T817<=0,T829+T841+T853<0),-(T829+T841+T853),IF(T817<=0,0,-MIN(((T829+T853)/T817)*((T829+T853)>0),(T829+T853))))","v":0},{"$f":"IF(AND(U817<=0,U829+U841+U853<0),-(U829+U841+U853),IF(U817<=0,0,-MIN(((U829+U853)/U817)*((U829+U853)>0),(U829+U853))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD817<=0,AD829+AD841+AD853<0),-(AD829+AD841+AD853),IF(AD817<=0,0,-MIN(((AD829+AD853)/AD817)*((AD829+AD853)>0),(AD829+AD853))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-19.098552056499997},{"$f":"SUM(Q856:Q865)","v":-19.218396746499998},{"$f":"SUM(R856:R865)","v":-19.218396746499998},{"$f":"SUM(S856:S865)","v":-19.218396746499998},{"$f":"SUM(T856:T865)","v":-18.080356151497909},{"$f":"SUM(U856:U865)","v":-19.092075060314396},{"$f":"SUM(V856:V865)","v":-18.834659885893057},{"$f":"SUM(W856:W865)","v":-18.96658734412426},{"$f":"SUM(X856:X865)","v":-19.174385730849679},{"$f":"SUM(Y856:Y865)","v":-19.174385730849675},{"$f":"SUM(Z856:Z865)","v":-19.174385730849679},{"$f":"SUM(AA856:AA865)","v":-19.174385730849679},{"$f":"SUM(AB856:AB865)","v":-19.174385730849679},{"$f":"SUM(AC856:AC865)","v":-19.174385730849682},-19.174385730849679,-19.174385730849679,-19.174385730849679,-19.174385730849682,{"$f":"SUM(AH856:AH865)","v":-19.174385730849679}]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":229.88054288999996},218.38651574549996,206.89248860099997,195.39846145649997,183.90443431199998,172.41040716749998,160.91638002299999,149.42235287849999,137.928325734,126.4342985895,114.94027144500001,103.44624430050001,91.952217156000017,80.458190011500022,68.964162867000013,{"$f":"AD820+AD832+AD844+AD856","v":57.470135722500011},45.976108578000009,34.482081433500007,22.988054289000004,11.494027144500002]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O821+O833+O845+O857","v":153.70189397999997},146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,115.20537879524517,107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,{"$f":"AD821+AD833+AD845+AD857","v":38.401792931748389},30.721434345398713,23.041075759049036,15.360717172699356,7.6803585863496782]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O822+O834+O846+O858","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD822+AD834+AD846+AD858","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O823+O835+O847+O859","v":0.78549806000000011},0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,0,0,0,0,0,0,0,0,0,0,{"$f":"AD823+AD835+AD847+AD859","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O824+O836+O848+O860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O825+O837+O849+O861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O826+O838+O850+O862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.11984469},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD828+AD840+AD852+AD864","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O829+O841+O853+O865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD829+AD841+AD853+AD865","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":384.24809023999995},{"$f":"SUM(P868:P877)","v":365.14953818349994},{"$f":"SUM(Q868:Q877)","v":345.93114143699995},{"$f":"SUM(R868:R877)","v":326.71274469049996},{"$f":"SUM(S868:S877)","v":307.49434794399997},{"$f":"SUM(T868:T877)","v":287.61578596274512},{"$f":"SUM(U868:U877)","v":268.4414002318955},{"$f":"SUM(V868:V877)","v":249.26701450104579},{"$f":"SUM(W868:W877)","v":230.09262877019611},{"$f":"SUM(X868:X877)","v":210.91824303934644},{"$f":"SUM(Y868:Y877)","v":191.74385730849679},{"$f":"SUM(Z868:Z877)","v":172.56947157764711},{"$f":"SUM(AA868:AA877)","v":153.39508584679743},{"$f":"SUM(AB868:AB877)","v":134.22070011594775},{"$f":"SUM(AC868:AC877)","v":115.04631438509807},95.871928654248393,76.697542923398714,57.523157192549043,38.348771461699357,{"$f":"SUM(AH868:AH877)","v":19.174385730849679}]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline"]
[{"$f":"ROW()","v":881},null,"Compression"]
[{"$f":"ROW()","v":882},null,"Metering"]
[{"$f":"ROW()","v":883},null,"Other Depreciable"]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":887},null,"Building"]
[{"$f":"ROW()","v":888},null,"Non-Depreciable"]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":890},null,"Total"]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,Q894-1)","v":19},{"$f":"MAX(0,R894-1)","v":18},{"$f":"MAX(0,S894-1)","v":17},{"$f":"MAX(0,T894-1)","v":16},{"$f":"MAX(0,U894-1)","v":15},{"$f":"MAX(0,V894-1)","v":14},{"$f":"MAX(0,W894-1)","v":13},{"$f":"MAX(0,X894-1)","v":12},{"$f":"MAX(0,Y894-1)","v":11},{"$f":"MAX(0,Z894-1)","v":10},{"$f":"MAX(0,AA894-1)","v":9},{"$f":"MAX(0,AB894-1)","v":8},{"$f":"MAX(0,AC894-1)","v":7},{"$f":"MAX(0,AD894-1)","v":6},{"$f":"MAX(0,AE894-1)","v":5},{"$f":"MAX(0,AF894-1)","v":4},{"$f":"MAX(0,AG894-1)","v":3}]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,Q903-1)","v":4},{"$f":"MAX(0,R903-1)","v":3},{"$f":"MAX(0,S903-1)","v":2},{"$f":"MAX(0,T903-1)","v":1},{"$f":"MAX(0,U903-1)","v":0},{"$f":"MAX(0,V903-1)","v":0},{"$f":"MAX(0,W903-1)","v":0},{"$f":"MAX(0,X903-1)","v":0},{"$f":"MAX(0,Y903-1)","v":0},{"$f":"MAX(0,Z903-1)","v":0},{"$f":"MAX(0,AA903-1)","v":0},{"$f":"MAX(0,AB903-1)","v":0},{"$f":"MAX(0,AC903-1)","v":0},{"$f":"MAX(0,AD903-1)","v":0},{"$f":"MAX(0,AE903-1)","v":0},{"$f":"MAX(0,AF903-1)","v":0},{"$f":"MAX(0,AG903-1)","v":0}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.1463871999999999,1.08906784,1.0317484800000001,0.97442912000000004,{"$f":"T954","v":0.91710976},0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,{"$f":"AC954","v":0.40123551999999985},0.34391615999999986,0.28659679999999987,0.22927743999999989,0.1719580799999999]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.13571847999999997,0.12893255599999998,0.12214663199999998,0.11536070799999998,{"$f":"T955","v":0.10857478399999998},0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,4.0715543999999992E-2,3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.1494877400000001,2.0420133530000002,1.9345389660000003,1.8270645790000002,{"$f":"T957","v":1.7011088742353679},1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,0.48584190537130706,0.40486825447608921,0.32389460358087135,0.2429209526856535]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},{"$f":"P958","v":0},{"$f":"Q958","v":0},{"$f":"R958","v":0},{"$f":"S958","v":0},{"$f":"T958","v":0},{"$f":"U958","v":0},{"$f":"V958","v":0},{"$f":"W958","v":0},{"$f":"X958","v":0},{"$f":"Y958","v":0},{"$f":"Z958","v":0},{"$f":"AA958","v":0},{"$f":"AB958","v":0},{"$f":"AC958","v":0},{"$f":"AD958","v":0},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0}]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O961","v":0},{"$f":"P961","v":0},{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},{"$f":"AC961","v":0},{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0}]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,{"$f":"AC962","v":1.7943513999999998},{"$f":"AD962","v":1.7943513999999998},{"$f":"AE962","v":1.7943513999999998},{"$f":"AF962","v":1.7943513999999998},{"$f":"AG962","v":1.7943513999999998}]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O963","v":0},{"$f":"P963","v":0},{"$f":"Q963","v":0},{"$f":"R963","v":0},{"$f":"S963","v":0},{"$f":"T963","v":0},{"$f":"U963","v":0},{"$f":"V963","v":0},{"$f":"W963","v":0},{"$f":"X963","v":0},{"$f":"Y963","v":0},{"$f":"Z963","v":0},{"$f":"AA963","v":0},{"$f":"AB963","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":5.2259448199999996},{"$f":"SUM(R906:R915)","v":5.0543651489999997},{"$f":"SUM(S906:S915)","v":4.8827854780000006},{"$f":"SUM(T906:T915)","v":4.7112058069999998},{"$f":"SUM(U906:U915)","v":4.521144818235368},{"$f":"SUM(V906:V915)","v":4.3026923244965145},{"$f":"SUM(W906:W915)","v":3.9495721683828844},{"$f":"SUM(X906:X915)","v":3.7358283262754242},{"$f":"SUM(Y906:Y915)","v":3.5352986187426136},{"$f":"SUM(Z906:Z915)","v":3.3902196838473957},{"$f":"SUM(AA906:AA915)","v":3.2451407489521777},{"$f":"SUM(AB906:AB915)","v":3.1000618140569602},{"$f":"SUM(AC906:AC915)","v":2.9549828791617427},2.8099039442665248,2.6648250093713068,2.5197460744760889,2.3746671395808709,{"$f":"SUM(AH906:AH915)","v":2.229588204685653}]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$229","v":1.1463871999999999}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$230","v":0.13571847999999997}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$231","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$232","v":2.1494877400000001}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$233","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$234","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$235","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$236","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$237","v":1.7943513999999998}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$238","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":5.2259448199999996}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1315","v":0},{"$f":"-Inputs!U1315","v":0},{"$f":"-Inputs!V1315","v":0},{"$f":"-Inputs!W1315","v":0},{"$f":"-Inputs!X1315","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1316","v":0},{"$f":"-Inputs!U1316","v":0},{"$f":"-Inputs!V1316","v":0},{"$f":"-Inputs!W1316","v":0},{"$f":"-Inputs!X1316","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1317","v":0},{"$f":"-Inputs!U1317","v":0},{"$f":"-Inputs!V1317","v":0},{"$f":"-Inputs!W1317","v":0},{"$f":"-Inputs!X1317","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1318","v":-1.9636400124921925E-2},{"$f":"-Inputs!U1318","v":-5.1229765439085549E-2},{"$f":"-Inputs!V1318","v":-0.19917581551485233},{"$f":"-Inputs!W1318","v":-6.4399463163197307E-2},{"$f":"-Inputs!X1318","v":-5.5450772637592453E-2}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1319","v":0},{"$f":"-Inputs!U1319","v":0},{"$f":"-Inputs!V1319","v":0},{"$f":"-Inputs!W1319","v":0},{"$f":"-Inputs!X1319","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1320","v":0},{"$f":"-Inputs!U1320","v":0},{"$f":"-Inputs!V1320","v":0},{"$f":"-Inputs!W1320","v":0},{"$f":"-Inputs!X1320","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1321","v":0},{"$f":"-Inputs!U1321","v":0},{"$f":"-Inputs!V1321","v":0},{"$f":"-Inputs!W1321","v":0},{"$f":"-Inputs!X1321","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1322","v":0},{"$f":"-Inputs!U1322","v":0},{"$f":"-Inputs!V1322","v":0},{"$f":"-Inputs!W1322","v":0},{"$f":"-Inputs!X1322","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1323","v":0},{"$f":"-Inputs!U1323","v":0},{"$f":"-Inputs!V1323","v":0},{"$f":"-Inputs!W1323","v":0},{"$f":"-Inputs!X1323","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},{"$f":"SUM(R930:R939)","v":0},{"$f":"SUM(S930:S939)","v":0},{"$f":"SUM(T930:T939)","v":-1.9636400124921925E-2},{"$f":"SUM(U930:U939)","v":-5.1229765439085549E-2},{"$f":"SUM(V930:V939)","v":-0.19917581551485233},{"$f":"SUM(W930:W939)","v":-6.4399463163197307E-2},{"$f":"SUM(X930:X939)","v":-5.5450772637592453E-2},{"$f":"SUM(Y930:Y939)","v":0},{"$f":"SUM(Z930:Z939)","v":0},{"$f":"SUM(AA930:AA939)","v":0},{"$f":"SUM(AB930:AB939)","v":0},{"$f":"SUM(AC930:AC939)","v":0},0,0,0,0,{"$f":"SUM(AH930:AH939)","v":0}]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q894<=0,Q906+Q918+Q930<0),-(Q906+Q918+Q930),IF(Q894<=0,0,-MIN(((Q906+Q930)/Q894)*((Q906+Q930)>0),(Q906+Q930))))","v":-5.731936E-2},-5.731936E-2,-5.7319360000000007E-2,-5.731936E-2,-5.731936E-2,-5.731936E-2,-5.7319359999999993E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999979E-2,-5.7319359999999979E-2,{"$f":"IF(AND(AD894<=0,AD906+AD918+AD930<0),-(AD906+AD918+AD930),IF(AD894<=0,0,-MIN(((AD906+AD930)/AD894)*((AD906+AD930)>0),(AD906+AD930))))","v":-5.7319359999999979E-2},-5.7319359999999979E-2,-5.7319359999999972E-2,-5.7319359999999972E-2,-5.7319359999999965E-2]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q895<=0,Q907+Q919+Q931<0),-(Q907+Q919+Q931),IF(Q895<=0,0,-MIN(((Q907+Q931)/Q895)*((Q907+Q931)>0),(Q907+Q931))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,{"$f":"IF(AND(AD895<=0,AD907+AD919+AD931<0),-(AD907+AD919+AD931),IF(AD895<=0,0,-MIN(((AD907+AD931)/AD895)*((AD907+AD931)>0),(AD907+AD931))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q896<=0,Q908+Q920+Q932<0),-(Q908+Q920+Q932),IF(Q896<=0,0,-MIN(((Q908+Q932)/Q896)*((Q908+Q932)>0),(Q908+Q932))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD896<=0,AD908+AD920+AD932<0),-(AD908+AD920+AD932),IF(AD896<=0,0,-MIN(((AD908+AD932)/AD896)*((AD908+AD932)>0),(AD908+AD932))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q897<=0,Q909+Q921+Q933<0),-(Q909+Q921+Q933),IF(Q897<=0,0,-MIN(((Q909+Q933)/Q897)*((Q909+Q933)>0),(Q909+Q933))))","v":-0.107474387},-0.107474387,-0.10747438700000002,{"$f":"IF(AND(T897<=0,T909+T921+T933<0),-(T909+T921+T933),IF(T897<=0,0,-MIN(((T909+T933)/T897)*((T909+T933)>0),(T909+T933))))","v":-0.1063193046397105},{"$f":"IF(AND(U897<=0,U909+U921+U933<0),-(U909+U921+U933),IF(U897<=0,0,-MIN(((U909+U933)/U897)*((U909+U933)>0),(U909+U933))))","v":-0.10311744429976764},-8.9839056598777486E-2,-8.5239094944263405E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217852E-2,{"$f":"IF(AND(AD897<=0,AD909+AD921+AD933<0),-(AD909+AD921+AD933),IF(AD897<=0,0,-MIN(((AD909+AD933)/AD897)*((AD909+AD933)>0),(AD909+AD933))))","v":-8.0973650895217839E-2},-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217839E-2]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q898<=0,Q910+Q922+Q934<0),-(Q910+Q922+Q934),IF(Q898<=0,0,-MIN(((Q910+Q934)/Q898)*((Q910+Q934)>0),(Q910+Q934))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q899<=0,Q911+Q923+Q935<0),-(Q911+Q923+Q935),IF(Q899<=0,0,-MIN(((Q911+Q935)/Q899)*((Q911+Q935)>0),(Q911+Q935))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q900<=0,Q912+Q924+Q936<0),-(Q912+Q924+Q936),IF(Q900<=0,0,-MIN(((Q912+Q936)/Q900)*((Q912+Q936)>0),(Q912+Q936))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q914<0,-Q914,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD914<0,-AD914,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q903<=0,Q915+Q927+Q939<0),-(Q915+Q927+Q939),IF(Q903<=0,0,-MIN(((Q915+Q939)/Q903)*((Q915+Q939)>0),(Q915+Q939))))","v":0},0,0,{"$f":"IF(AND(T903<=0,T915+T927+T939<0),-(T915+T927+T939),IF(T903<=0,0,-MIN(((T915+T939)/T903)*((T915+T939)>0),(T915+T939))))","v":0},{"$f":"IF(AND(U903<=0,U915+U927+U939<0),-(U915+U927+U939),IF(U903<=0,0,-MIN(((U915+U939)/U903)*((U915+U939)>0),(U915+U939))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD903<=0,AD915+AD927+AD939<0),-(AD915+AD927+AD939),IF(AD903<=0,0,-MIN(((AD915+AD939)/AD903)*((AD915+AD939)>0),(AD915+AD939))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-0.17157967099999999},{"$f":"SUM(R942:R951)","v":-0.17157967099999999},{"$f":"SUM(S942:S951)","v":-0.17157967100000004},{"$f":"SUM(T942:T951)","v":-0.17042458863971049},{"$f":"SUM(U942:U951)","v":-0.16722272829976764},{"$f":"SUM(V942:V951)","v":-0.15394434059877748},{"$f":"SUM(W942:W951)","v":-0.14934437894426339},{"$f":"SUM(X942:X951)","v":-0.14507893489521784},{"$f":"SUM(Y942:Y951)","v":-0.14507893489521784},{"$f":"SUM(Z942:Z951)","v":-0.14507893489521784},{"$f":"SUM(AA942:AA951)","v":-0.14507893489521784},{"$f":"SUM(AB942:AB951)","v":-0.14507893489521784},{"$f":"SUM(AC942:AC951)","v":-0.14507893489521784},-0.14507893489521784,-0.14507893489521784,-0.14507893489521781,-0.14507893489521781,{"$f":"SUM(AH942:AH951)","v":-0.14507893489521778}]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.1463871999999999},1.08906784,1.0317484800000001,0.97442912000000004,0.91710976,0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,0.40123551999999985,{"$f":"AD906+AD918+AD930+AD942","v":0.34391615999999986},0.28659679999999987,0.22927743999999989,0.1719580799999999,0.11463871999999994]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P907+P919+P931+P943","v":0.13571847999999997},0.12893255599999998,0.12214663199999998,0.11536070799999998,0.10857478399999998,0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,{"$f":"AD907+AD919+AD931+AD943","v":4.0715543999999992E-2},3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2,1.3571847999999997E-2]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P908+P920+P932+P944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD908+AD920+AD932+AD944","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P909+P921+P933+P945","v":2.1494877400000001},2.0420133530000002,1.9345389660000003,1.8270645790000002,1.7011088742353679,1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,{"$f":"AD909+AD921+AD933+AD945","v":0.48584190537130706},0.40486825447608921,0.32389460358087135,0.2429209526856535,0.16194730179043565]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910+P922+P934+P946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P911+P923+P935+P947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P912+P924+P936+P948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":1.7943513999999998},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,{"$f":"AD914+AD926+AD938+AD950","v":1.7943513999999998},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P915+P927+P939+P951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD915+AD927+AD939+AD951","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":5.2259448199999996},{"$f":"SUM(Q954:Q963)","v":5.0543651489999997},{"$f":"SUM(R954:R963)","v":4.8827854780000006},{"$f":"SUM(S954:S963)","v":4.7112058069999998},{"$f":"SUM(T954:T963)","v":4.521144818235368},{"$f":"SUM(U954:U963)","v":4.3026923244965145},{"$f":"SUM(V954:V963)","v":3.9495721683828844},{"$f":"SUM(W954:W963)","v":3.7358283262754242},{"$f":"SUM(X954:X963)","v":3.5352986187426136},{"$f":"SUM(Y954:Y963)","v":3.3902196838473957},{"$f":"SUM(Z954:Z963)","v":3.2451407489521777},{"$f":"SUM(AA954:AA963)","v":3.1000618140569602},{"$f":"SUM(AB954:AB963)","v":2.9549828791617427},{"$f":"SUM(AC954:AC963)","v":2.8099039442665248},2.6648250093713068,2.5197460744760889,2.3746671395808709,2.229588204685653,{"$f":"SUM(AH954:AH963)","v":2.0845092697904355}]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline"]
[{"$f":"ROW()","v":967},null,"Compression"]
[{"$f":"ROW()","v":968},null,"Metering"]
[{"$f":"ROW()","v":969},null,"Other Depreciable"]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":973},null,"Building"]
[{"$f":"ROW()","v":974},null,"Non-Depreciable"]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":976},null,"Total"]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,R980-1)","v":19},{"$f":"MAX(0,S980-1)","v":18},{"$f":"MAX(0,T980-1)","v":17},{"$f":"MAX(0,U980-1)","v":16},{"$f":"MAX(0,V980-1)","v":15},{"$f":"MAX(0,W980-1)","v":14},{"$f":"MAX(0,X980-1)","v":13},{"$f":"MAX(0,Y980-1)","v":12},{"$f":"MAX(0,Z980-1)","v":11},{"$f":"MAX(0,AA980-1)","v":10},{"$f":"MAX(0,AB980-1)","v":9},{"$f":"MAX(0,AC980-1)","v":8},{"$f":"MAX(0,AD980-1)","v":7},{"$f":"MAX(0,AE980-1)","v":6},{"$f":"MAX(0,AF980-1)","v":5},{"$f":"MAX(0,AG980-1)","v":4}]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,R989-1)","v":4},{"$f":"MAX(0,S989-1)","v":3},{"$f":"MAX(0,T989-1)","v":2},{"$f":"MAX(0,U989-1)","v":1},{"$f":"MAX(0,V989-1)","v":0},{"$f":"MAX(0,W989-1)","v":0},{"$f":"MAX(0,X989-1)","v":0},{"$f":"MAX(0,Y989-1)","v":0},{"$f":"MAX(0,Z989-1)","v":0},{"$f":"MAX(0,AA989-1)","v":0},{"$f":"MAX(0,AB989-1)","v":0},{"$f":"MAX(0,AC989-1)","v":0},{"$f":"MAX(0,AD989-1)","v":0},{"$f":"MAX(0,AE989-1)","v":0},{"$f":"MAX(0,AF989-1)","v":0},{"$f":"MAX(0,AG989-1)","v":0}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},493.54175514000002,468.86466738300004,444.18757962600006,{"$f":"T1040","v":419.51049186900008},394.8334041120001,370.15631635500011,345.47922859800013,320.8021408410001,296.12505308400011,271.44796532700013,246.77087757000012,222.09378981300011,{"$f":"AC1040","v":197.4167020560001},172.7396142990001,148.06252654200009,123.38543878500008,98.708351028000067]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,126.82707395999999,120.48572026199999,114.14436656399999,{"$f":"T1041","v":107.80301286599999},101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,44.389475885999985,38.048122187999986,31.706768489999988,25.365414791999989]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.6331739800000005,5.3515152810000002,5.0698565819999999,{"$f":"T1043","v":4.6333214301504686},4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,1.5759656445526793,1.350827695330868,1.1256897461090567,0.9005517968872454]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},{"$f":"Q1044","v":0},{"$f":"R1044","v":0},{"$f":"S1044","v":0},{"$f":"T1044","v":0},{"$f":"U1044","v":0},{"$f":"V1044","v":0},{"$f":"W1044","v":0},{"$f":"X1044","v":0},{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},{"$f":"AB1044","v":0},{"$f":"AC1044","v":0},{"$f":"AD1044","v":0},{"$f":"AE1044","v":0},{"$f":"AF1044","v":0},{"$f":"AG1044","v":0}]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1047","v":0},{"$f":"Q1047","v":0},{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0},{"$f":"AC1047","v":0},{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0}]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,{"$f":"AC1048","v":1.4154523300000001},{"$f":"AD1048","v":1.4154523300000001},{"$f":"AE1048","v":1.4154523300000001},{"$f":"AF1048","v":1.4154523300000001},{"$f":"AG1048","v":1.4154523300000001}]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1049","v":0},{"$f":"Q1049","v":0},{"$f":"R1049","v":0},{"$f":"S1049","v":0},{"$f":"T1049","v":0},{"$f":"U1049","v":0},{"$f":"V1049","v":0},{"$f":"W1049","v":0},{"$f":"X1049","v":0},{"$f":"Y1049","v":0},{"$f":"Z1049","v":0},{"$f":"AA1049","v":0},{"$f":"AB1049","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":627.41745541},{"$f":"SUM(S992:S1001)","v":596.11735525600011},{"$f":"SUM(T992:T1001)","v":564.8172551020001},{"$f":"SUM(U992:U1001)","v":533.36227849515046},{"$f":"SUM(V992:V1001)","v":501.93669114258682},{"$f":"SUM(W992:W1001)","v":470.59416899267313},{"$f":"SUM(X992:X1001)","v":439.21050006206036},{"$f":"SUM(Y992:Y1001)","v":407.58198458488363},{"$f":"SUM(Z992:Z1001)","v":376.33840518066182},{"$f":"SUM(AA992:AA1001)","v":345.09482577644002},{"$f":"SUM(AB992:AB1001)","v":313.85124637221821},{"$f":"SUM(AC992:AC1001)","v":282.60766696799635},251.36408756377458,220.12050815955274,188.87692875533094,157.63334935110913,{"$f":"SUM(AH992:AH1001)","v":126.3897699468873}]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$229","v":493.54175514000002}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$230","v":126.82707395999999}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$231","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$232","v":5.6331739800000005}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$233","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$234","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$235","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$236","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$237","v":1.4154523300000001}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$238","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":627.41745541}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1327","v":0},{"$f":"-Inputs!U1327","v":0},{"$f":"-Inputs!V1327","v":0},{"$f":"-Inputs!W1327","v":0},{"$f":"-Inputs!X1327","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1328","v":0},{"$f":"-Inputs!U1328","v":0},{"$f":"-Inputs!V1328","v":0},{"$f":"-Inputs!W1328","v":0},{"$f":"-Inputs!X1328","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1329","v":0},{"$f":"-Inputs!U1329","v":0},{"$f":"-Inputs!V1329","v":0},{"$f":"-Inputs!W1329","v":0},{"$f":"-Inputs!X1329","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1330","v":-0.16398683242891568},{"$f":"-Inputs!U1330","v":-0.14300992677702398},{"$f":"-Inputs!V1330","v":-6.3941039068884764E-2},{"$f":"-Inputs!W1330","v":-0.112594092608478},{"$f":"-Inputs!X1330","v":-0.38493607295487864}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1331","v":0},{"$f":"-Inputs!U1331","v":0},{"$f":"-Inputs!V1331","v":0},{"$f":"-Inputs!W1331","v":0},{"$f":"-Inputs!X1331","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1332","v":0},{"$f":"-Inputs!U1332","v":0},{"$f":"-Inputs!V1332","v":0},{"$f":"-Inputs!W1332","v":0},{"$f":"-Inputs!X1332","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1333","v":0},{"$f":"-Inputs!U1333","v":0},{"$f":"-Inputs!V1333","v":0},{"$f":"-Inputs!W1333","v":0},{"$f":"-Inputs!X1333","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1334","v":0},{"$f":"-Inputs!U1334","v":0},{"$f":"-Inputs!V1334","v":0},{"$f":"-Inputs!W1334","v":0},{"$f":"-Inputs!X1334","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1335","v":0},{"$f":"-Inputs!U1335","v":0},{"$f":"-Inputs!V1335","v":0},{"$f":"-Inputs!W1335","v":0},{"$f":"-Inputs!X1335","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},{"$f":"SUM(S1016:S1025)","v":0},{"$f":"SUM(T1016:T1025)","v":-0.16398683242891568},{"$f":"SUM(U1016:U1025)","v":-0.14300992677702398},{"$f":"SUM(V1016:V1025)","v":-6.3941039068884764E-2},{"$f":"SUM(W1016:W1025)","v":-0.112594092608478},{"$f":"SUM(X1016:X1025)","v":-0.38493607295487864},{"$f":"SUM(Y1016:Y1025)","v":0},{"$f":"SUM(Z1016:Z1025)","v":0},{"$f":"SUM(AA1016:AA1025)","v":0},{"$f":"SUM(AB1016:AB1025)","v":0},{"$f":"SUM(AC1016:AC1025)","v":0},0,0,0,0,{"$f":"SUM(AH1016:AH1025)","v":0}]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R980<=0,R992+R1004+R1016<0),-(R992+R1004+R1016),IF(R980<=0,0,-MIN(((R992+R1016)/R980)*((R992+R1016)>0),(R992+R1016))))","v":-24.677087757000002},-24.677087757000002,-24.677087757000002,-24.677087757000006,-24.677087757000006,-24.677087757000006,-24.67708775700001,-24.677087757000006,-24.67708775700001,-24.677087757000013,-24.677087757000013,-24.677087757000013,{"$f":"IF(AND(AD980<=0,AD992+AD1004+AD1016<0),-(AD992+AD1004+AD1016),IF(AD980<=0,0,-MIN(((AD992+AD1016)/AD980)*((AD992+AD1016)>0),(AD992+AD1016))))","v":-24.677087757000013},-24.677087757000013,-24.677087757000013,-24.677087757000017,-24.677087757000017]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R981<=0,R993+R1005+R1017<0),-(R993+R1005+R1017),IF(R981<=0,0,-MIN(((R993+R1017)/R981)*((R993+R1017)>0),(R993+R1017))))","v":-6.3413536979999998},-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.3413536979999989,-6.341353697999998,-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.341353697999998,-6.341353697999998,-6.341353697999998,{"$f":"IF(AND(AD981<=0,AD993+AD1005+AD1017<0),-(AD993+AD1005+AD1017),IF(AD981<=0,0,-MIN(((AD993+AD1017)/AD981)*((AD993+AD1017)>0),(AD993+AD1017))))","v":-6.341353697999998},-6.341353697999998,-6.341353697999998,-6.3413536979999972,-6.3413536979999972]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R982<=0,R994+R1006+R1018<0),-(R994+R1006+R1018),IF(R982<=0,0,-MIN(((R994+R1018)/R982)*((R994+R1018)>0),(R994+R1018))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD982<=0,AD994+AD1006+AD1018<0),-(AD994+AD1006+AD1018),IF(AD982<=0,0,-MIN(((AD994+AD1018)/AD982)*((AD994+AD1018)>0),(AD994+AD1018))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R983<=0,R995+R1007+R1019<0),-(R995+R1007+R1019),IF(R983<=0,0,-MIN(((R995+R1019)/R983)*((R995+R1019)>0),(R995+R1019))))","v":-0.28165869900000001},-0.28165869900000001,{"$f":"IF(AND(T983<=0,T995+T1007+T1019<0),-(T995+T1007+T1019),IF(T983<=0,0,-MIN(((T995+T1019)/T983)*((T995+T1019)>0),(T995+T1019))))","v":-0.2725483194206158},{"$f":"IF(AND(U983<=0,U995+U1007+U1019<0),-(U995+U1007+U1019),IF(U983<=0,0,-MIN(((U995+U1019)/U983)*((U995+U1019)>0),(U995+U1019))))","v":-0.26413597078667322},-0.26013965584486792,-0.25263338300430271,-0.22513794922181138,-0.22513794922181138,-0.22513794922181138,-0.22513794922181135,-0.22513794922181135,-0.22513794922181132,{"$f":"IF(AND(AD983<=0,AD995+AD1007+AD1019<0),-(AD995+AD1007+AD1019),IF(AD983<=0,0,-MIN(((AD995+AD1019)/AD983)*((AD995+AD1019)>0),(AD995+AD1019))))","v":-0.22513794922181132},-0.22513794922181132,-0.22513794922181132,-0.22513794922181135,-0.22513794922181135]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R984<=0,R996+R1008+R1020<0),-(R996+R1008+R1020),IF(R984<=0,0,-MIN(((R996+R1020)/R984)*((R996+R1020)>0),(R996+R1020))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R985<=0,R997+R1009+R1021<0),-(R997+R1009+R1021),IF(R985<=0,0,-MIN(((R997+R1021)/R985)*((R997+R1021)>0),(R997+R1021))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R986<=0,R998+R1010+R1022<0),-(R998+R1010+R1022),IF(R986<=0,0,-MIN(((R998+R1022)/R986)*((R998+R1022)>0),(R998+R1022))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R1000<0,-R1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1000<0,-AD1000,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R989<=0,R1001+R1013+R1025<0),-(R1001+R1013+R1025),IF(R989<=0,0,-MIN(((R1001+R1025)/R989)*((R1001+R1025)>0),(R1001+R1025))))","v":0},0,{"$f":"IF(AND(T989<=0,T1001+T1013+T1025<0),-(T1001+T1013+T1025),IF(T989<=0,0,-MIN(((T1001+T1025)/T989)*((T1001+T1025)>0),(T1001+T1025))))","v":0},{"$f":"IF(AND(U989<=0,U1001+U1013+U1025<0),-(U1001+U1013+U1025),IF(U989<=0,0,-MIN(((U1001+U1025)/U989)*((U1001+U1025)>0),(U1001+U1025))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD989<=0,AD1001+AD1013+AD1025<0),-(AD1001+AD1013+AD1025),IF(AD989<=0,0,-MIN(((AD1001+AD1025)/AD989)*((AD1001+AD1025)>0),(AD1001+AD1025))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-31.300100154000003},{"$f":"SUM(S1028:S1037)","v":-31.300100154000003},{"$f":"SUM(T1028:T1037)","v":-31.290989774420616},{"$f":"SUM(U1028:U1037)","v":-31.282577425786677},{"$f":"SUM(V1028:V1037)","v":-31.278581110844872},{"$f":"SUM(W1028:W1037)","v":-31.271074838004306},{"$f":"SUM(X1028:X1037)","v":-31.243579404221819},{"$f":"SUM(Y1028:Y1037)","v":-31.243579404221816},{"$f":"SUM(Z1028:Z1037)","v":-31.243579404221819},{"$f":"SUM(AA1028:AA1037)","v":-31.243579404221823},{"$f":"SUM(AB1028:AB1037)","v":-31.243579404221823},{"$f":"SUM(AC1028:AC1037)","v":-31.243579404221823},-31.243579404221823,-31.243579404221823,-31.243579404221823,-31.243579404221826,{"$f":"SUM(AH1028:AH1037)","v":-31.243579404221826}]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":493.54175514000002},468.86466738300004,444.18757962600006,419.51049186900008,394.8334041120001,370.15631635500011,345.47922859800013,320.8021408410001,296.12505308400011,271.44796532700013,246.77087757000012,222.09378981300011,197.4167020560001,{"$f":"AD992+AD1004+AD1016+AD1028","v":172.7396142990001},148.06252654200009,123.38543878500008,98.708351028000067,74.031263271000057]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q993+Q1005+Q1017+Q1029","v":126.82707395999999},120.48572026199999,114.14436656399999,107.80301286599999,101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,{"$f":"AD993+AD1005+AD1017+AD1029","v":44.389475885999985},38.048122187999986,31.706768489999988,25.365414791999989,19.02406109399999]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q994+Q1006+Q1018+Q1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD994+AD1006+AD1018+AD1030","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q995+Q1007+Q1019+Q1031","v":5.6331739800000005},5.3515152810000002,5.0698565819999999,4.6333214301504686,4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,{"$f":"AD995+AD1007+AD1019+AD1031","v":1.5759656445526793},1.350827695330868,1.1256897461090567,0.9005517968872454,0.67541384766543411]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q996+Q1008+Q1020+Q1032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q997+Q1009+Q1021+Q1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q998+Q1010+Q1022+Q1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,{"$f":"AD1000+AD1012+AD1024+AD1036","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1001+AD1013+AD1025+AD1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":627.41745541},{"$f":"SUM(R1040:R1049)","v":596.11735525600011},{"$f":"SUM(S1040:S1049)","v":564.8172551020001},{"$f":"SUM(T1040:T1049)","v":533.36227849515046},{"$f":"SUM(U1040:U1049)","v":501.93669114258682},{"$f":"SUM(V1040:V1049)","v":470.59416899267313},{"$f":"SUM(W1040:W1049)","v":439.21050006206036},{"$f":"SUM(X1040:X1049)","v":407.58198458488363},{"$f":"SUM(Y1040:Y1049)","v":376.33840518066182},{"$f":"SUM(Z1040:Z1049)","v":345.09482577644002},{"$f":"SUM(AA1040:AA1049)","v":313.85124637221821},{"$f":"SUM(AB1040:AB1049)","v":282.60766696799635},{"$f":"SUM(AC1040:AC1049)","v":251.36408756377458},220.12050815955274,188.87692875533094,157.63334935110913,126.3897699468873,{"$f":"SUM(AH1040:AH1049)","v":95.146190542665479}]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline"]
[{"$f":"ROW()","v":1053},null,"Compression"]
[{"$f":"ROW()","v":1054},null,"Metering"]
[{"$f":"ROW()","v":1055},null,"Other Depreciable"]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1059},null,"Building"]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1062},null,"Total"]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,S1066-1)","v":19},{"$f":"MAX(0,T1066-1)","v":18},{"$f":"MAX(0,U1066-1)","v":17},{"$f":"MAX(0,V1066-1)","v":16},{"$f":"MAX(0,W1066-1)","v":15},{"$f":"MAX(0,X1066-1)","v":14},{"$f":"MAX(0,Y1066-1)","v":13},{"$f":"MAX(0,Z1066-1)","v":12},{"$f":"MAX(0,AA1066-1)","v":11},{"$f":"MAX(0,AB1066-1)","v":10},{"$f":"MAX(0,AC1066-1)","v":9},{"$f":"MAX(0,AD1066-1)","v":8},{"$f":"MAX(0,AE1066-1)","v":7},{"$f":"MAX(0,AF1066-1)","v":6},{"$f":"MAX(0,AG1066-1)","v":5}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,S1075-1)","v":4},{"$f":"MAX(0,T1075-1)","v":3},{"$f":"MAX(0,U1075-1)","v":2},{"$f":"MAX(0,V1075-1)","v":1},{"$f":"MAX(0,W1075-1)","v":0},{"$f":"MAX(0,X1075-1)","v":0},{"$f":"MAX(0,Y1075-1)","v":0},{"$f":"MAX(0,Z1075-1)","v":0},{"$f":"MAX(0,AA1075-1)","v":0},{"$f":"MAX(0,AB1075-1)","v":0},{"$f":"MAX(0,AC1075-1)","v":0},{"$f":"MAX(0,AD1075-1)","v":0},{"$f":"MAX(0,AE1075-1)","v":0},{"$f":"MAX(0,AF1075-1)","v":0},{"$f":"MAX(0,AG1075-1)","v":0}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,{"$f":"T1126","v":0},0,0,0,0,0,0,0,0,{"$f":"AC1126","v":0},0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.6179760000000013E-2,7.1101109333333343E-2,{"$f":"T1128","v":6.6022458666666672E-2},6.0943808000000002E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,1.5235951999999997E-2,1.015730133333333E-2,5.0786506666666651E-3,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54429260000000013,0.51707797000000011,{"$f":"T1129","v":0.48986334000000009},0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,0.16721477831840192,0.14631293102860168,0.12541108373880144,0.1045092364490012]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},{"$f":"R1130","v":0},{"$f":"S1130","v":0},{"$f":"T1130","v":0},{"$f":"U1130","v":0},{"$f":"V1130","v":0},{"$f":"W1130","v":0},{"$f":"X1130","v":0},{"$f":"Y1130","v":0},{"$f":"Z1130","v":0},{"$f":"AA1130","v":0},{"$f":"AB1130","v":0},{"$f":"AC1130","v":0},{"$f":"AD1130","v":0},{"$f":"AE1130","v":0},{"$f":"AF1130","v":0},{"$f":"AG1130","v":0}]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1133","v":0},{"$f":"R1133","v":0},{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0},{"$f":"AC1133","v":0},{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0}]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AC1134","v":0.66129320999999996},{"$f":"AD1134","v":0.66129320999999996},{"$f":"AE1134","v":0.66129320999999996},{"$f":"AF1134","v":0.66129320999999996},{"$f":"AG1134","v":0.66129320999999996}]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1135","v":0},{"$f":"R1135","v":0},{"$f":"S1135","v":0},{"$f":"T1135","v":0},{"$f":"U1135","v":0},{"$f":"V1135","v":0},{"$f":"W1135","v":0},{"$f":"X1135","v":0},{"$f":"Y1135","v":0},{"$f":"Z1135","v":0},{"$f":"AA1135","v":0},{"$f":"AB1135","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.2817655700000001},{"$f":"SUM(T1078:T1087)","v":1.2494722893333334},{"$f":"SUM(U1078:U1087)","v":1.2171790086666667},{"$f":"SUM(V1078:V1087)","v":1.184885728},{"$f":"SUM(W1078:W1087)","v":1.0737558957985402},{"$f":"SUM(X1078:X1087)","v":1.0463898996027983},{"$f":"SUM(Y1078:Y1087)","v":0.99962692805720332},{"$f":"SUM(Z1078:Z1087)","v":0.97364643010073648},{"$f":"SUM(AA1078:AA1087)","v":0.94766593214426953},{"$f":"SUM(AB1078:AB1087)","v":0.92168543418780269},{"$f":"SUM(AC1078:AC1087)","v":0.89570493623133574},0.86972443827486878,0.84374394031840194,0.81776344236193499,0.79178294440546804,{"$f":"SUM(AH1078:AH1087)","v":0.7658024464490012}]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$229","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$230","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$231","v":7.6179760000000013E-2}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$232","v":0.54429260000000013}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$233","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$234","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$235","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$236","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$237","v":0.66129320999999996}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$238","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.2817655700000001}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1339","v":0},{"$f":"-Inputs!U1339","v":0},{"$f":"-Inputs!V1339","v":0},{"$f":"-Inputs!W1339","v":0},{"$f":"-Inputs!X1339","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1340","v":0},{"$f":"-Inputs!U1340","v":0},{"$f":"-Inputs!V1340","v":0},{"$f":"-Inputs!W1340","v":0},{"$f":"-Inputs!X1340","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1341","v":0},{"$f":"-Inputs!U1341","v":0},{"$f":"-Inputs!V1341","v":0},{"$f":"-Inputs!W1341","v":0},{"$f":"-Inputs!X1341","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1342","v":0},{"$f":"-Inputs!U1342","v":0},{"$f":"-Inputs!V1342","v":-8.3763836005717629E-2},{"$f":"-Inputs!W1342","v":0},{"$f":"-Inputs!X1342","v":-2.0782473589127964E-2}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1343","v":0},{"$f":"-Inputs!U1343","v":0},{"$f":"-Inputs!V1343","v":0},{"$f":"-Inputs!W1343","v":0},{"$f":"-Inputs!X1343","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1344","v":0},{"$f":"-Inputs!U1344","v":0},{"$f":"-Inputs!V1344","v":0},{"$f":"-Inputs!W1344","v":0},{"$f":"-Inputs!X1344","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1345","v":0},{"$f":"-Inputs!U1345","v":0},{"$f":"-Inputs!V1345","v":0},{"$f":"-Inputs!W1345","v":0},{"$f":"-Inputs!X1345","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1346","v":0},{"$f":"-Inputs!U1346","v":0},{"$f":"-Inputs!V1346","v":0},{"$f":"-Inputs!W1346","v":0},{"$f":"-Inputs!X1346","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1347","v":0},{"$f":"-Inputs!U1347","v":0},{"$f":"-Inputs!V1347","v":0},{"$f":"-Inputs!W1347","v":0},{"$f":"-Inputs!X1347","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},{"$f":"SUM(U1102:U1111)","v":0},{"$f":"SUM(V1102:V1111)","v":-8.3763836005717629E-2},{"$f":"SUM(W1102:W1111)","v":0},{"$f":"SUM(X1102:X1111)","v":-2.0782473589127964E-2},{"$f":"SUM(Y1102:Y1111)","v":0},{"$f":"SUM(Z1102:Z1111)","v":0},{"$f":"SUM(AA1102:AA1111)","v":0},{"$f":"SUM(AB1102:AB1111)","v":0},{"$f":"SUM(AC1102:AC1111)","v":0},0,0,0,0,{"$f":"SUM(AH1102:AH1111)","v":0}]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1066<=0,S1078+S1090+S1102<0),-(S1078+S1090+S1102),IF(S1066<=0,0,-MIN(((S1078+S1102)/S1066)*((S1078+S1102)>0),(S1078+S1102))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1066<=0,AD1078+AD1090+AD1102<0),-(AD1078+AD1090+AD1102),IF(AD1066<=0,0,-MIN(((AD1078+AD1102)/AD1066)*((AD1078+AD1102)>0),(AD1078+AD1102))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1067<=0,S1079+S1091+S1103<0),-(S1079+S1091+S1103),IF(S1067<=0,0,-MIN(((S1079+S1103)/S1067)*((S1079+S1103)>0),(S1079+S1103))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1067<=0,AD1079+AD1091+AD1103<0),-(AD1079+AD1091+AD1103),IF(AD1067<=0,0,-MIN(((AD1079+AD1103)/AD1067)*((AD1079+AD1103)>0),(AD1079+AD1103))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1068<=0,S1080+S1092+S1104<0),-(S1080+S1092+S1104),IF(S1068<=0,0,-MIN(((S1080+S1104)/S1068)*((S1080+S1104)>0),(S1080+S1104))))","v":-5.0786506666666677E-3},-5.0786506666666677E-3,-5.0786506666666668E-3,-5.0786506666666668E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.0786506666666668E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.078650666666666E-3,-5.078650666666666E-3,{"$f":"IF(AND(AD1068<=0,AD1080+AD1092+AD1104<0),-(AD1080+AD1092+AD1104),IF(AD1068<=0,0,-MIN(((AD1080+AD1104)/AD1068)*((AD1080+AD1104)>0),(AD1080+AD1104))))","v":-5.078650666666666E-3},-5.078650666666666E-3,-5.0786506666666651E-3,-5.0786506666666651E-3,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1069<=0,S1081+S1093+S1105<0),-(S1081+S1093+S1105),IF(S1069<=0,0,-MIN(((S1081+S1105)/S1069)*((S1081+S1105)>0),(S1081+S1105))))","v":-2.7214630000000007E-2},-2.7214630000000007E-2,{"$f":"IF(AND(U1069<=0,U1081+U1093+U1105<0),-(U1081+U1093+U1105),IF(U1069<=0,0,-MIN(((U1081+U1105)/U1069)*((U1081+U1105)>0),(U1081+U1105))))","v":-2.7214630000000004E-2},-2.2287345529075436E-2,-2.2287345529075436E-2,-2.0901847289800237E-2,-2.0901847289800241E-2,-2.0901847289800244E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,{"$f":"IF(AND(AD1069<=0,AD1081+AD1093+AD1105<0),-(AD1081+AD1093+AD1105),IF(AD1069<=0,0,-MIN(((AD1081+AD1105)/AD1069)*((AD1081+AD1105)>0),(AD1081+AD1105))))","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1070<=0,U1082+U1094+U1106<0),-(U1082+U1094+U1106),IF(U1070<=0,0,-MIN(((U1082+U1106)/U1070)*((U1082+U1106)>0),(U1082+U1106))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1071<=0,U1083+U1095+U1107<0),-(U1083+U1095+U1107),IF(U1071<=0,0,-MIN(((U1083+U1107)/U1071)*((U1083+U1107)>0),(U1083+U1107))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1072<=0,U1084+U1096+U1108<0),-(U1084+U1096+U1108),IF(U1072<=0,0,-MIN(((U1084+U1108)/U1072)*((U1084+U1108)>0),(U1084+U1108))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S1086<0,-S1086,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1086<0,-AD1086,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1075<=0,S1087+S1099+S1111<0),-(S1087+S1099+S1111),IF(S1075<=0,0,-MIN(((S1087+S1111)/S1075)*((S1087+S1111)>0),(S1087+S1111))))","v":0},{"$f":"IF(AND(T1075<=0,T1087+T1099+T1111<0),-(T1087+T1099+T1111),IF(T1075<=0,0,-MIN(((T1087+T1111)/T1075)*((T1087+T1111)>0),(T1087+T1111))))","v":0},{"$f":"IF(AND(U1075<=0,U1087+U1099+U1111<0),-(U1087+U1099+U1111),IF(U1075<=0,0,-MIN(((U1087+U1111)/U1075)*((U1087+U1111)>0),(U1087+U1111))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1075<=0,AD1087+AD1099+AD1111<0),-(AD1087+AD1099+AD1111),IF(AD1075<=0,0,-MIN(((AD1087+AD1111)/AD1075)*((AD1087+AD1111)>0),(AD1087+AD1111))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-3.2293280666666674E-2},{"$f":"SUM(T1114:T1123)","v":-3.2293280666666674E-2},{"$f":"SUM(U1114:U1123)","v":-3.2293280666666674E-2},{"$f":"SUM(V1114:V1123)","v":-2.7365996195742103E-2},{"$f":"SUM(W1114:W1123)","v":-2.7365996195742103E-2},{"$f":"SUM(X1114:X1123)","v":-2.5980497956466904E-2},{"$f":"SUM(Y1114:Y1123)","v":-2.5980497956466907E-2},{"$f":"SUM(Z1114:Z1123)","v":-2.5980497956466911E-2},{"$f":"SUM(AA1114:AA1123)","v":-2.5980497956466907E-2},{"$f":"SUM(AB1114:AB1123)","v":-2.5980497956466907E-2},{"$f":"SUM(AC1114:AC1123)","v":-2.5980497956466907E-2},-2.5980497956466907E-2,-2.5980497956466907E-2,-2.5980497956466904E-2,-2.5980497956466904E-2,{"$f":"SUM(AH1114:AH1123)","v":-2.0901847289800241E-2}]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1078+R1090+R1102+R1114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1078+AD1090+AD1102+AD1114","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1079+R1091+R1103+R1115","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1079+AD1091+AD1103+AD1115","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1080+R1092+R1104+R1116","v":7.6179760000000013E-2},7.1101109333333343E-2,6.6022458666666672E-2,6.0943808000000002E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,{"$f":"AD1080+AD1092+AD1104+AD1116","v":1.5235951999999997E-2},1.015730133333333E-2,5.0786506666666651E-3,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1081+R1093+R1105+R1117","v":0.54429260000000013},0.51707797000000011,0.48986334000000009,0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,{"$f":"AD1081+AD1093+AD1105+AD1117","v":0.16721477831840192},0.14631293102860168,0.12541108373880144,0.1045092364490012,8.3607389159200962E-2]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1082+R1094+R1106+R1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1083+R1095+R1107+R1119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1084+R1096+R1108+R1120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1086+R1098+R1110+R1122","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AD1086+AD1098+AD1110+AD1122","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1087+R1099+R1111+R1123","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1087+AD1099+AD1111+AD1123","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.2817655700000001},1.2494722893333334,{"$f":"SUM(T1126:T1135)","v":1.2171790086666667},{"$f":"SUM(U1126:U1135)","v":1.184885728},{"$f":"SUM(V1126:V1135)","v":1.0737558957985402},{"$f":"SUM(W1126:W1135)","v":1.0463898996027983},{"$f":"SUM(X1126:X1135)","v":0.99962692805720332},{"$f":"SUM(Y1126:Y1135)","v":0.97364643010073648},{"$f":"SUM(Z1126:Z1135)","v":0.94766593214426953},{"$f":"SUM(AA1126:AA1135)","v":0.92168543418780269},{"$f":"SUM(AB1126:AB1135)","v":0.89570493623133574},{"$f":"SUM(AC1126:AC1135)","v":0.86972443827486878},0.84374394031840194,0.81776344236193499,0.79178294440546804,0.7658024464490012,{"$f":"SUM(AH1126:AH1135)","v":0.74490059915920093}]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline"]
[{"$f":"ROW()","v":1139},null,"Compression"]
[{"$f":"ROW()","v":1140},null,"Metering"]
[{"$f":"ROW()","v":1141},null,"Other Depreciable"]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1145},null,"Building"]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1148},null,"Total"]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,T1152-1)","v":19},{"$f":"MAX(0,U1152-1)","v":18},{"$f":"MAX(0,V1152-1)","v":17},{"$f":"MAX(0,W1152-1)","v":16},{"$f":"MAX(0,X1152-1)","v":15},{"$f":"MAX(0,Y1152-1)","v":14},{"$f":"MAX(0,Z1152-1)","v":13},{"$f":"MAX(0,AA1152-1)","v":12},{"$f":"MAX(0,AB1152-1)","v":11},{"$f":"MAX(0,AC1152-1)","v":10},{"$f":"MAX(0,AD1152-1)","v":9},{"$f":"MAX(0,AE1152-1)","v":8},{"$f":"MAX(0,AF1152-1)","v":7},{"$f":"MAX(0,AG1152-1)","v":6}]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,T1161-1)","v":4},{"$f":"MAX(0,U1161-1)","v":3},{"$f":"MAX(0,V1161-1)","v":2},{"$f":"MAX(0,W1161-1)","v":1},{"$f":"MAX(0,X1161-1)","v":0},{"$f":"MAX(0,Y1161-1)","v":0},{"$f":"MAX(0,Z1161-1)","v":0},{"$f":"MAX(0,AA1161-1)","v":0},{"$f":"MAX(0,AB1161-1)","v":0},{"$f":"MAX(0,AC1161-1)","v":0},{"$f":"MAX(0,AD1161-1)","v":0},{"$f":"MAX(0,AE1161-1)","v":0},{"$f":"MAX(0,AF1161-1)","v":0},{"$f":"MAX(0,AG1161-1)","v":0}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},489.95989998000005,{"$f":"T1212","v":465.46190498100003},440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,{"$f":"AC1212","v":244.97994998999994},220.48195499099995,195.98395999199997,171.48596499299998,146.987969994]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,110.75737328037005,{"$f":"T1213","v":105.21950461635154},99.681635952333039,94.130804523775822,88.579307096807938,82.782921634400253,77.264060192106896,71.74519874981354,66.226337307520197,60.707475865226847,55.188614422933497,49.669752980640148,44.150891538346798,38.632030096053448,33.113168653760098]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7555367100000003,{"$f":"T1214","v":4.4385009293333333},4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,1.2681431226666668,0.95110734200000013,0.63407156133333342,0.31703578066666671]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.727538799630004,{"$f":"T1215","v":12.091161859648503},11.454784919667002,10.816494232331985,10.178105220855382,9.5035623605349393,8.8699915364992759,8.2364207124636124,7.6028498884279498,6.9692790643922873,6.3357082403566247,5.7021374163209622,5.0685665922852996,4.434995768249637,3.8014249442139745]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},{"$f":"S1216","v":0},{"$f":"T1216","v":0},{"$f":"U1216","v":0},{"$f":"V1216","v":0},{"$f":"W1216","v":0},{"$f":"X1216","v":0},{"$f":"Y1216","v":0},{"$f":"Z1216","v":0},{"$f":"AA1216","v":0},{"$f":"AB1216","v":0},{"$f":"AC1216","v":0},{"$f":"AD1216","v":0},{"$f":"AE1216","v":0},{"$f":"AF1216","v":0},{"$f":"AG1216","v":0}]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0},{"$f":"AC1219","v":0},{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AC1220","v":0.66606215000000002},{"$f":"AD1220","v":0.66606215000000002},{"$f":"AE1220","v":0.66606215000000002},{"$f":"AF1220","v":0.66606215000000002},{"$f":"AG1220","v":0.66606215000000002}]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1221","v":0},{"$f":"S1221","v":0},{"$f":"T1221","v":0},{"$f":"U1221","v":0},{"$f":"V1221","v":0},{"$f":"W1221","v":0},{"$f":"X1221","v":0},{"$f":"Y1221","v":0},{"$f":"Z1221","v":0},{"$f":"AA1221","v":0},{"$f":"AB1221","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":618.86641092000013},{"$f":"SUM(U1164:U1173)","v":587.87713453633353},{"$f":"SUM(V1164:V1173)","v":556.88785815266669},{"$f":"SUM(W1164:W1173)","v":525.88370525710775},{"$f":"SUM(X1164:X1173)","v":494.87878803899667},{"$f":"SUM(Y1164:Y1173)","v":463.59282893660185},{"$f":"SUM(Z1164:Z1173)","v":432.62536589060619},{"$f":"SUM(AA1164:AA1173)","v":401.65790284461042},{"$f":"SUM(AB1164:AB1173)","v":370.69043979861482},{"$f":"SUM(AC1164:AC1173)","v":339.7229767526191},308.75551370662339,277.78805066062779,246.82058761463205,215.85312456863642,{"$f":"SUM(AH1164:AH1173)","v":184.8856615226407}]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$229","v":489.95989998000005}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$230","v":110.75737328037005}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$231","v":4.7555367100000003}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$232","v":12.727538799630004}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$233","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$234","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$235","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$236","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$237","v":0.66606215000000002}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$238","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":618.86641092000013}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1351","v":0},{"$f":"-Inputs!U1351","v":0},{"$f":"-Inputs!V1351","v":0},{"$f":"-Inputs!W1351","v":0},{"$f":"-Inputs!X1351","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1352","v":0},{"$f":"-Inputs!U1352","v":0},{"$f":"-Inputs!V1352","v":-1.3725280099816446E-2},{"$f":"-Inputs!W1352","v":-1.5290733417381836E-2},{"$f":"-Inputs!X1352","v":-0.27752402011433047}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1353","v":0},{"$f":"-Inputs!U1353","v":0},{"$f":"-Inputs!V1353","v":0},{"$f":"-Inputs!W1353","v":0},{"$f":"-Inputs!X1353","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1354","v":0},{"$f":"-Inputs!U1354","v":0},{"$f":"-Inputs!V1354","v":-2.0263207272537553E-3},{"$f":"-Inputs!W1354","v":-2.2574351731420635E-3},{"$f":"-Inputs!X1354","v":-4.097203628478055E-2}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1355","v":0},{"$f":"-Inputs!U1355","v":0},{"$f":"-Inputs!V1355","v":0},{"$f":"-Inputs!W1355","v":0},{"$f":"-Inputs!X1355","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1356","v":0},{"$f":"-Inputs!U1356","v":0},{"$f":"-Inputs!V1356","v":0},{"$f":"-Inputs!W1356","v":0},{"$f":"-Inputs!X1356","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1357","v":0},{"$f":"-Inputs!U1357","v":0},{"$f":"-Inputs!V1357","v":0},{"$f":"-Inputs!W1357","v":0},{"$f":"-Inputs!X1357","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1358","v":0},{"$f":"-Inputs!U1358","v":0},{"$f":"-Inputs!V1358","v":0},{"$f":"-Inputs!W1358","v":0},{"$f":"-Inputs!X1358","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1359","v":0},{"$f":"-Inputs!U1359","v":0},{"$f":"-Inputs!V1359","v":0},{"$f":"-Inputs!W1359","v":0},{"$f":"-Inputs!X1359","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},{"$f":"SUM(U1188:U1197)","v":0},{"$f":"SUM(V1188:V1197)","v":-1.5751600827070202E-2},{"$f":"SUM(W1188:W1197)","v":-1.75481685905239E-2},{"$f":"SUM(X1188:X1197)","v":-0.31849605639911105},{"$f":"SUM(Y1188:Y1197)","v":0},{"$f":"SUM(Z1188:Z1197)","v":0},{"$f":"SUM(AA1188:AA1197)","v":0},{"$f":"SUM(AB1188:AB1197)","v":0},{"$f":"SUM(AC1188:AC1197)","v":0},0,0,0,0,{"$f":"SUM(AH1188:AH1197)","v":0}]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1152<=0,T1164+T1176+T1188<0),-(T1164+T1176+T1188),IF(T1152<=0,0,-MIN(((T1164+T1188)/T1152)*((T1164+T1188)>0),(T1164+T1188))))","v":-24.497994999000003},-24.497994999000003,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999992,{"$f":"IF(AND(AD1152<=0,AD1164+AD1176+AD1188<0),-(AD1164+AD1176+AD1188),IF(AD1152<=0,0,-MIN(((AD1164+AD1188)/AD1152)*((AD1164+AD1188)>0),(AD1164+AD1188))))","v":-24.497994998999992},-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999999]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1153<=0,T1165+T1177+T1189<0),-(T1165+T1177+T1189),IF(T1153<=0,0,-MIN(((T1165+T1189)/T1153)*((T1165+T1189)>0),(T1165+T1189))))","v":-5.537868664018502},-5.537868664018502,-5.5371061484574007,-5.5362066935504961,-5.5188614422933506,-5.5188614422933506,-5.5188614422933497,-5.5188614422933489,-5.5188614422933497,-5.5188614422933497,{"$f":"IF(AND(AD1153<=0,AD1165+AD1177+AD1189<0),-(AD1165+AD1177+AD1189),IF(AD1153<=0,0,-MIN(((AD1165+AD1189)/AD1153)*((AD1165+AD1189)>0),(AD1165+AD1189))))","v":-5.5188614422933497},-5.5188614422933497,-5.5188614422933497,-5.5188614422933497,-5.5188614422933497]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1154<=0,T1166+T1178+T1190<0),-(T1166+T1178+T1190),IF(T1154<=0,0,-MIN(((T1166+T1190)/T1154)*((T1166+T1190)>0),(T1166+T1190))))","v":-0.31703578066666671},-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,{"$f":"IF(AND(AD1154<=0,AD1166+AD1178+AD1190<0),-(AD1166+AD1178+AD1190),IF(AD1154<=0,0,-MIN(((AD1166+AD1190)/AD1154)*((AD1166+AD1190)>0),(AD1166+AD1190))))","v":-0.31703578066666671},-0.31703578066666671,-0.31703578066666671,-0.31703578066666671,-0.31703578066666671]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1155<=0,T1167+T1179+T1191<0),-(T1167+T1179+T1191),IF(T1155<=0,0,-MIN(((T1167+T1191)/T1155)*((T1167+T1191)>0),(T1167+T1191))))","v":-0.63637693998150024},{"$f":"IF(AND(U1155<=0,U1167+U1179+U1191<0),-(U1167+U1179+U1191),IF(U1155<=0,0,-MIN(((U1167+U1191)/U1155)*((U1167+U1191)>0),(U1167+U1191))))","v":-0.63637693998150013},-0.63626436660776386,-0.6361315763034614,-0.63357082403566256,-0.63357082403566267,-0.63357082403566256,-0.63357082403566245,-0.63357082403566245,-0.63357082403566245,{"$f":"IF(AND(AD1155<=0,AD1167+AD1179+AD1191<0),-(AD1167+AD1179+AD1191),IF(AD1155<=0,0,-MIN(((AD1167+AD1191)/AD1155)*((AD1167+AD1191)>0),(AD1167+AD1191))))","v":-0.63357082403566245},-0.63357082403566245,-0.63357082403566245,-0.63357082403566245,-0.63357082403566245]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1156<=0,T1168+T1180+T1192<0),-(T1168+T1180+T1192),IF(T1156<=0,0,-MIN(((T1168+T1192)/T1156)*((T1168+T1192)>0),(T1168+T1192))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1157<=0,T1169+T1181+T1193<0),-(T1169+T1181+T1193),IF(T1157<=0,0,-MIN(((T1169+T1193)/T1157)*((T1169+T1193)>0),(T1169+T1193))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1158<=0,T1170+T1182+T1194<0),-(T1170+T1182+T1194),IF(T1158<=0,0,-MIN(((T1170+T1194)/T1158)*((T1170+T1194)>0),(T1170+T1194))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T1172<0,-T1172,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1172<0,-AD1172,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1161<=0,T1173+T1185+T1197<0),-(T1173+T1185+T1197),IF(T1161<=0,0,-MIN(((T1173+T1197)/T1161)*((T1173+T1197)>0),(T1173+T1197))))","v":0},{"$f":"IF(AND(U1161<=0,U1173+U1185+U1197<0),-(U1173+U1185+U1197),IF(U1161<=0,0,-MIN(((U1173+U1197)/U1161)*((U1173+U1197)>0),(U1173+U1197))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1161<=0,AD1173+AD1185+AD1197<0),-(AD1173+AD1185+AD1197),IF(AD1161<=0,0,-MIN(((AD1173+AD1197)/AD1161)*((AD1173+AD1197)>0),(AD1173+AD1197))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-30.98927638366667},{"$f":"SUM(U1200:U1209)","v":-30.98927638366667},{"$f":"SUM(V1200:V1209)","v":-30.988401294731833},{"$f":"SUM(W1200:W1209)","v":-30.987369049520627},{"$f":"SUM(X1200:X1209)","v":-30.967463045995679},{"$f":"SUM(Y1200:Y1209)","v":-30.967463045995679},{"$f":"SUM(Z1200:Z1209)","v":-30.967463045995675},{"$f":"SUM(AA1200:AA1209)","v":-30.967463045995675},{"$f":"SUM(AB1200:AB1209)","v":-30.967463045995675},{"$f":"SUM(AC1200:AC1209)","v":-30.967463045995672},-30.967463045995672,-30.967463045995675,-30.967463045995675,-30.967463045995675,{"$f":"SUM(AH1200:AH1209)","v":-30.967463045995679}]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1164+S1176+S1188+S1200","v":489.95989998000005},465.46190498100003,440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,244.97994998999994,{"$f":"AD1164+AD1176+AD1188+AD1200","v":220.48195499099995},195.98395999199997,171.48596499299998,146.987969994,122.489974995]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1165+S1177+S1189+S1201","v":110.75737328037005},105.21950461635154,99.681635952333039,94.130804523775822,88.579307096807938,82.782921634400253,77.264060192106896,71.74519874981354,66.226337307520197,60.707475865226847,55.188614422933497,{"$f":"AD1165+AD1177+AD1189+AD1201","v":49.669752980640148},44.150891538346798,38.632030096053448,33.113168653760098,27.594307211466749]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1166+S1178+S1190+S1202","v":4.7555367100000003},4.4385009293333333,4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,{"$f":"AD1166+AD1178+AD1190+AD1202","v":1.2681431226666668},0.95110734200000013,0.63407156133333342,0.31703578066666671,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1167+S1179+S1191+S1203","v":12.727538799630004},12.091161859648503,11.454784919667002,10.816494232331985,10.178105220855382,9.5035623605349393,8.8699915364992759,8.2364207124636124,7.6028498884279498,6.9692790643922873,6.3357082403566247,{"$f":"AD1167+AD1179+AD1191+AD1203","v":5.7021374163209622},5.0685665922852996,4.434995768249637,3.8014249442139745,3.1678541201783119]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1168+S1180+S1192+S1204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1169+S1181+S1193+S1205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1170+S1182+S1194+S1206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1172+S1184+S1196+S1208","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AD1172+AD1184+AD1196+AD1208","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1173+S1185+S1197+S1209","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD1173+AD1185+AD1197+AD1209","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":618.86641092000013},587.87713453633353,{"$f":"SUM(U1212:U1221)","v":556.88785815266669},{"$f":"SUM(V1212:V1221)","v":525.88370525710775},{"$f":"SUM(W1212:W1221)","v":494.87878803899667},{"$f":"SUM(X1212:X1221)","v":463.59282893660185},{"$f":"SUM(Y1212:Y1221)","v":432.62536589060619},{"$f":"SUM(Z1212:Z1221)","v":401.65790284461042},{"$f":"SUM(AA1212:AA1221)","v":370.69043979861482},{"$f":"SUM(AB1212:AB1221)","v":339.7229767526191},{"$f":"SUM(AC1212:AC1221)","v":308.75551370662339},277.78805066062779,246.82058761463205,215.85312456863642,184.8856615226407,{"$f":"SUM(AH1212:AH1221)","v":153.91819847664505}]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline"]
[{"$f":"ROW()","v":1225},null,"Compression"]
[{"$f":"ROW()","v":1226},null,"Metering"]
[{"$f":"ROW()","v":1227},null,"Other Depreciable"]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1231},null,"Building"]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1234},null,"Total"]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,U1238-1)","v":19},{"$f":"MAX(0,V1238-1)","v":18},{"$f":"MAX(0,W1238-1)","v":17},{"$f":"MAX(0,X1238-1)","v":16},{"$f":"MAX(0,Y1238-1)","v":15},{"$f":"MAX(0,Z1238-1)","v":14},{"$f":"MAX(0,AA1238-1)","v":13},{"$f":"MAX(0,AB1238-1)","v":12},{"$f":"MAX(0,AC1238-1)","v":11},{"$f":"MAX(0,AD1238-1)","v":10},{"$f":"MAX(0,AE1238-1)","v":9},{"$f":"MAX(0,AF1238-1)","v":8},{"$f":"MAX(0,AG1238-1)","v":7}]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,U1247-1)","v":4},{"$f":"MAX(0,V1247-1)","v":3},{"$f":"MAX(0,W1247-1)","v":2},{"$f":"MAX(0,X1247-1)","v":1},{"$f":"MAX(0,Y1247-1)","v":0},{"$f":"MAX(0,Z1247-1)","v":0},{"$f":"MAX(0,AA1247-1)","v":0},{"$f":"MAX(0,AB1247-1)","v":0},{"$f":"MAX(0,AC1247-1)","v":0},{"$f":"MAX(0,AD1247-1)","v":0},{"$f":"MAX(0,AE1247-1)","v":0},{"$f":"MAX(0,AF1247-1)","v":0},{"$f":"MAX(0,AG1247-1)","v":0}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,{"$f":"AC1298","v":25.363093667426917},23.057357879479014,20.751622091531111,18.445886303583208,16.140150515635305]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1299","v":0},{"$f":"T1299","v":30.587693245633893},29.058308583352201,27.528245757367451,25.996494094716283,24.467288559732971,22.938083024749659,21.408877489766347,19.879671954783035,18.350466419799723,16.821260884816411,15.292055349833101,13.76284981484979,12.23364427986648,10.70443874488317]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1300","v":0},{"$f":"T1300","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,0.11653643408447954,9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1301","v":0},{"$f":"T1301","v":46.761417977357318},44.423347078489449,42.064436413039644,39.653628304886034,37.321061934010388,34.988495563134741,32.655929192259094,30.323362821383444,27.990796450507794,25.658230079632144,23.325663708756494,20.993097337880844,18.660530967005194,16.327964596129544]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1302","v":0},{"$f":"T1302","v":0},{"$f":"U1302","v":0},{"$f":"V1302","v":0},{"$f":"W1302","v":0},{"$f":"X1302","v":0},{"$f":"Y1302","v":0},{"$f":"Z1302","v":0},{"$f":"AA1302","v":0},{"$f":"AB1302","v":0},{"$f":"AC1302","v":0},{"$f":"AD1302","v":0},{"$f":"AE1302","v":0},{"$f":"AF1302","v":0},{"$f":"AG1302","v":0}]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"T1305","v":3.0409407109845783},{"$f":"U1305","v":2.8888936754353494},{"$f":"V1305","v":2.7368466398861204},{"$f":"W1305","v":2.5847996043368915},{"$f":"X1305","v":2.4327525687876626},{"$f":"Y1305","v":2.2807055332384336},{"$f":"Z1305","v":2.1286584976892047},{"$f":"AA1305","v":1.9766114621399757},{"$f":"AB1305","v":1.8245644265907468},{"$f":"AC1305","v":1.6725173910415179},{"$f":"AD1305","v":1.5204703554922889},{"$f":"AE1305","v":1.36842331994306},{"$f":"AF1305","v":1.2163762843938311},{"$f":"AG1305","v":1.0643292488446021}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},-1.6308843332665156E-2,0,0,0,0,0,0,0,0,{"$f":"AC1306","v":0},{"$f":"AD1306","v":0},{"$f":"AE1306","v":0},{"$f":"AF1306","v":0},{"$f":"AG1306","v":0}]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1307","v":0},{"$f":"T1307","v":0},{"$f":"U1307","v":0},{"$f":"V1307","v":0},{"$f":"W1307","v":0},{"$f":"X1307","v":0},{"$f":"Y1307","v":0},{"$f":"Z1307","v":0},{"$f":"AA1307","v":0},{"$f":"AB1307","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":126.83806815185461},{"$f":"SUM(V1250:V1259)","v":120.5058313237237},{"$f":"SUM(W1250:W1259)","v":114.1357677219751},{"$f":"SUM(X1250:X1259)","v":107.71211784085628},{"$f":"SUM(Y1250:Y1259)","v":101.36925582468331},{"$f":"SUM(Z1250:Z1259)","v":95.026393808510321},{"$f":"SUM(AA1250:AA1259)","v":88.683531792337334},{"$f":"SUM(AB1250:AB1259)","v":82.340669776164333},{"$f":"SUM(AC1250:AC1259)","v":75.997807759991346},69.654945743818374,63.312083727645373,56.9692217114724,50.626359695299399,{"$f":"SUM(AH1250:AH1259)","v":44.283497679126413}]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$229","v":46.114715758958042}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$230","v":30.587693245633893}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$231","v":0.34960930225343861}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$232","v":46.761417977357318}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$233","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$234","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$235","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$236","v":3.0409407109845783}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$237","v":-1.6308843332665156E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$238","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":126.83806815185461}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1363","v":0},{"$f":"-Inputs!V1363","v":0},{"$f":"-Inputs!W1363","v":0},{"$f":"-Inputs!X1363","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1364","v":0},{"$f":"-Inputs!V1364","v":-7.1583946433682411E-4},{"$f":"-Inputs!W1364","v":-2.5461276678572847E-3},{"$f":"-Inputs!X1364","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1365","v":0},{"$f":"-Inputs!V1365","v":0},{"$f":"-Inputs!W1365","v":0},{"$f":"-Inputs!X1365","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1366","v":0},{"$f":"-Inputs!V1366","v":-2.1997531392042576E-2},{"$f":"-Inputs!W1366","v":-7.8241737277961923E-2},{"$f":"-Inputs!X1366","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1367","v":0},{"$f":"-Inputs!V1367","v":0},{"$f":"-Inputs!W1367","v":0},{"$f":"-Inputs!X1367","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1368","v":0},{"$f":"-Inputs!V1368","v":0},{"$f":"-Inputs!W1368","v":0},{"$f":"-Inputs!X1368","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1369","v":0},{"$f":"-Inputs!V1369","v":0},{"$f":"-Inputs!W1369","v":0},{"$f":"-Inputs!X1369","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1370","v":0},{"$f":"-Inputs!V1370","v":0},{"$f":"-Inputs!W1370","v":0},{"$f":"-Inputs!X1370","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1371","v":0},{"$f":"-Inputs!V1371","v":0},{"$f":"-Inputs!W1371","v":0},{"$f":"-Inputs!X1371","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},{"$f":"SUM(V1274:V1283)","v":-2.2713370856379402E-2},{"$f":"SUM(W1274:W1283)","v":-8.0787864945819202E-2},{"$f":"SUM(X1274:X1283)","v":0},{"$f":"SUM(Y1274:Y1283)","v":0},{"$f":"SUM(Z1274:Z1283)","v":0},{"$f":"SUM(AA1274:AA1283)","v":0},{"$f":"SUM(AB1274:AB1283)","v":0},{"$f":"SUM(AC1274:AC1283)","v":0},0,0,0,0,{"$f":"SUM(AH1274:AH1283)","v":0}]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1238<=0,U1250+U1262+U1274<0),-(U1250+U1262+U1274),IF(U1238<=0,0,-MIN(((U1250+U1274)/U1238)*((U1250+U1274)>0),(U1250+U1274))))","v":-2.3057357879479019},-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479015,{"$f":"IF(AND(AD1238<=0,AD1250+AD1262+AD1274<0),-(AD1250+AD1262+AD1274),IF(AD1238<=0,0,-MIN(((AD1250+AD1274)/AD1238)*((AD1250+AD1274)>0),(AD1250+AD1274))))","v":-2.3057357879479015},-2.3057357879479015,-2.305735787947901,-2.305735787947901,-2.3057357879479006]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1239<=0,U1251+U1263+U1275<0),-(U1251+U1263+U1275),IF(U1239<=0,0,-MIN(((U1251+U1275)/U1239)*((U1251+U1275)>0),(U1251+U1275))))","v":-1.5293846622816947},-1.5293469865204139,-1.5292055349833109,-1.5292055349833107,-1.5292055349833107,-1.5292055349833107,-1.5292055349833105,-1.5292055349833105,-1.5292055349833102,{"$f":"IF(AND(AD1239<=0,AD1251+AD1263+AD1275<0),-(AD1251+AD1263+AD1275),IF(AD1239<=0,0,-MIN(((AD1251+AD1275)/AD1239)*((AD1251+AD1275)>0),(AD1251+AD1275))))","v":-1.52920553498331},-1.52920553498331,-1.52920553498331,-1.52920553498331,-1.52920553498331]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1240<=0,U1252+U1264+U1276<0),-(U1252+U1264+U1276),IF(U1240<=0,0,-MIN(((U1252+U1276)/U1240)*((U1252+U1276)>0),(U1252+U1276))))","v":-2.3307286816895909E-2},-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895902E-2,-2.3307286816895902E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,{"$f":"IF(AND(AD1240<=0,AD1252+AD1264+AD1276<0),-(AD1252+AD1264+AD1276),IF(AD1240<=0,0,-MIN(((AD1252+AD1276)/AD1240)*((AD1252+AD1276)>0),(AD1252+AD1276))))","v":-2.3307286816895909E-2},-2.3307286816895909E-2,-2.3307286816895909E-2,-2.3307286816895909E-2,-2.3307286816895909E-2]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1241<=0,U1253+U1265+U1277<0),-(U1253+U1265+U1277),IF(U1241<=0,0,-MIN(((U1253+U1277)/U1241)*((U1253+U1277)>0),(U1253+U1277))))","v":-2.338070898867866},-2.3369131340577582,-2.3325663708756488,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,-2.3325663708756497,-2.3325663708756497,-2.3325663708756497,{"$f":"IF(AND(AD1241<=0,AD1253+AD1265+AD1277<0),-(AD1253+AD1265+AD1277),IF(AD1241<=0,0,-MIN(((AD1253+AD1277)/AD1241)*((AD1253+AD1277)>0),(AD1253+AD1277))))","v":-2.3325663708756497},-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1242<=0,U1254+U1266+U1278<0),-(U1254+U1266+U1278),IF(U1242<=0,0,-MIN(((U1254+U1278)/U1242)*((U1254+U1278)>0),(U1254+U1278))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1243<=0,U1255+U1267+U1279<0),-(U1255+U1267+U1279),IF(U1243<=0,0,-MIN(((U1255+U1279)/U1243)*((U1255+U1279)>0),(U1255+U1279))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1244<=0,U1256+U1268+U1280<0),-(U1256+U1268+U1280),IF(U1244<=0,0,-MIN(((U1256+U1280)/U1244)*((U1256+U1280)>0),(U1256+U1280))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922888,-0.15204703554922888,-0.15204703554922888,-0.15204703554922888]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1258<0,-U1258,0)","v":1.6308843332665156E-2},0,0,0,0,0,0,0,0,{"$f":"IF(AD1258<0,-AD1258,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1247<=0,U1259+U1271+U1283<0),-(U1259+U1271+U1283),IF(U1247<=0,0,-MIN(((U1259+U1283)/U1247)*((U1259+U1283)>0),(U1259+U1283))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1247<=0,AD1259+AD1271+AD1283<0),-(AD1259+AD1271+AD1283),IF(AD1247<=0,0,-MIN(((AD1259+AD1283)/AD1247)*((AD1259+AD1283)>0),(AD1259+AD1283))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-6.332236828130922},{"$f":"SUM(V1286:V1295)","v":-6.3473502308921992},{"$f":"SUM(W1286:W1295)","v":-6.3428620161729867},{"$f":"SUM(X1286:X1295)","v":-6.3428620161729867},{"$f":"SUM(Y1286:Y1295)","v":-6.3428620161729867},{"$f":"SUM(Z1286:Z1295)","v":-6.3428620161729867},{"$f":"SUM(AA1286:AA1295)","v":-6.3428620161729867},{"$f":"SUM(AB1286:AB1295)","v":-6.3428620161729867},{"$f":"SUM(AC1286:AC1295)","v":-6.3428620161729867},-6.3428620161729858,-6.342862016172985,-6.342862016172985,-6.342862016172985,{"$f":"SUM(AH1286:AH1295)","v":-6.342862016172985}]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,25.363093667426917,{"$f":"AD1250+AD1262+AD1274+AD1286","v":23.057357879479014},20.751622091531111,18.445886303583208,16.140150515635305,13.834414727687404]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251+T1263+T1275+T1287","v":30.587693245633893},29.058308583352201,27.528245757367451,25.996494094716283,24.467288559732971,22.938083024749659,21.408877489766347,19.879671954783035,18.350466419799723,16.821260884816411,{"$f":"AD1251+AD1263+AD1275+AD1287","v":15.292055349833101},13.76284981484979,12.23364427986648,10.70443874488317,9.1752332098998597]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252+T1264+T1276+T1288","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,{"$f":"AD1252+AD1264+AD1276+AD1288","v":0.11653643408447954},9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2,2.3307286816895909E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1253+T1265+T1277+T1289","v":46.761417977357318},44.423347078489449,42.064436413039644,39.653628304886034,37.321061934010388,34.988495563134741,32.655929192259094,30.323362821383444,27.990796450507794,25.658230079632144,{"$f":"AD1253+AD1265+AD1277+AD1289","v":23.325663708756494},20.993097337880844,18.660530967005194,16.327964596129544,13.995398225253894]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1254+T1266+T1278+T1290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1255+T1267+T1279+T1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1256+T1268+T1280+T1292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0409407109845783,2.8888936754353494,2.7368466398861204,2.5847996043368915,2.4327525687876626,2.2807055332384336,2.1286584976892047,1.9766114621399757,1.8245644265907468,1.6725173910415179,1.5204703554922889,1.36842331994306,1.2163762843938311,1.0643292488446021,0.91228221329537318]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-1.6308843332665156E-2},0,0,0,0,0,0,0,0,0,{"$f":"AD1258+AD1270+AD1282+AD1294","v":0},0,0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259+T1271+T1283+T1295","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1259+AD1271+AD1283+AD1295","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":126.83806815185461},120.5058313237237,{"$f":"SUM(V1298:V1307)","v":114.1357677219751},{"$f":"SUM(W1298:W1307)","v":107.71211784085628},{"$f":"SUM(X1298:X1307)","v":101.36925582468331},{"$f":"SUM(Y1298:Y1307)","v":95.026393808510321},{"$f":"SUM(Z1298:Z1307)","v":88.683531792337334},{"$f":"SUM(AA1298:AA1307)","v":82.340669776164333},{"$f":"SUM(AB1298:AB1307)","v":75.997807759991346},{"$f":"SUM(AC1298:AC1307)","v":69.654945743818374},63.312083727645373,56.9692217114724,50.626359695299399,44.283497679126413,{"$f":"SUM(AH1298:AH1307)","v":37.940635662953426}]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,V1324-1)","v":19},{"$f":"MAX(0,W1324-1)","v":18},{"$f":"MAX(0,X1324-1)","v":17},{"$f":"MAX(0,Y1324-1)","v":16},{"$f":"MAX(0,Z1324-1)","v":15},{"$f":"MAX(0,AA1324-1)","v":14},{"$f":"MAX(0,AB1324-1)","v":13},{"$f":"MAX(0,AC1324-1)","v":12},{"$f":"MAX(0,AD1324-1)","v":11},{"$f":"MAX(0,AE1324-1)","v":10},{"$f":"MAX(0,AF1324-1)","v":9},{"$f":"MAX(0,AG1324-1)","v":8}]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,V1333-1)","v":4},{"$f":"MAX(0,W1333-1)","v":3},{"$f":"MAX(0,X1333-1)","v":2},{"$f":"MAX(0,Y1333-1)","v":1},{"$f":"MAX(0,Z1333-1)","v":0},{"$f":"MAX(0,AA1333-1)","v":0},{"$f":"MAX(0,AB1333-1)","v":0},{"$f":"MAX(0,AC1333-1)","v":0},{"$f":"MAX(0,AD1333-1)","v":0},{"$f":"MAX(0,AE1333-1)","v":0},{"$f":"MAX(0,AF1333-1)","v":0},{"$f":"MAX(0,AG1333-1)","v":0}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},14.606136384299488,13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695,8.7636818305796957,8.033375011364722,7.3030681921497473,6.5727613729347727,5.842454553719798]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},8.2960734403383647,7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,4.5628403921861,4.1480367201691815,3.7332330481522633,3.3184293761353452]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},1.8497595787947199,1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,0.73990383151788797,0.61658652626490662,0.49326922101192527,0.36995191575894393]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},4.4369118538139354,4.2150662611232388,3.9830325092953767,3.7617529254456334,3.5404733415958902,3.319193757746147,3.0979141738964038,2.8766345900466606,2.6553550061969173,2.4340754223471741,2.2127958384974309,1.9915162546476879,1.7702366707979449]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},{"$f":"U1388","v":0},{"$f":"V1388","v":0},{"$f":"W1388","v":0},{"$f":"X1388","v":0},{"$f":"Y1388","v":0},{"$f":"Z1388","v":0},{"$f":"AA1388","v":0},{"$f":"AB1388","v":0},{"$f":"AC1388","v":0},{"$f":"AD1388","v":0},{"$f":"AE1388","v":0},{"$f":"AF1388","v":0},{"$f":"AG1388","v":0}]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1391","v":0},{"$f":"U1391","v":1.6190174551710552},{"$f":"V1391","v":1.5380665824125024},{"$f":"W1391","v":1.4571157096539495},{"$f":"X1391","v":1.3761648368953967},{"$f":"Y1391","v":1.2952139641368439},{"$f":"Z1391","v":1.214263091378291},{"$f":"AA1391","v":1.1333122186197382},{"$f":"AB1391","v":1.0523613458611853},{"$f":"AC1391","v":0.97141047310263262},{"$f":"AD1391","v":0.89045960034407989},{"$f":"AE1391","v":0.80950872758552717},{"$f":"AF1391","v":0.72855785482697444},{"$f":"AG1391","v":0.64760698206842171}]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},-3.9006140835444798E-2,0,0,0,0,0,0,0,{"$f":"AC1392","v":0},{"$f":"AD1392","v":0},{"$f":"AE1392","v":0},{"$f":"AF1392","v":0},{"$f":"AG1392","v":0}]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1393","v":0},{"$f":"U1393","v":0},{"$f":"V1393","v":0},{"$f":"W1393","v":0},{"$f":"X1393","v":0},{"$f":"Y1393","v":0},{"$f":"Z1393","v":0},{"$f":"AA1393","v":0},{"$f":"AB1393","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":30.768892571582118},{"$f":"SUM(W1336:W1345)","v":29.236674450483438},{"$f":"SUM(X1336:X1345)","v":27.65526202941215},{"$f":"SUM(Y1336:Y1345)","v":26.084603776318978},{"$f":"SUM(Z1336:Z1345)","v":24.513945523225818},{"$f":"SUM(AA1336:AA1345)","v":22.943287270132643},{"$f":"SUM(AB1336:AB1345)","v":21.372629017039472},{"$f":"SUM(AC1336:AC1345)","v":19.801970763946301},18.231312510853133,16.660654257759962,15.089996004666794,13.519337751573623,{"$f":"SUM(AH1336:AH1345)","v":11.948679498480452}]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$229","v":14.606136384299488}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$230","v":8.2960734403383647}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$231","v":1.8497595787947199}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$232","v":4.4369118538139354}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$233","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$234","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$235","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$236","v":1.6190174551710552}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$237","v":-3.9006140835444798E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$238","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":30.768892571582118}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1375","v":0},{"$f":"-Inputs!W1375","v":0},{"$f":"-Inputs!X1375","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1376","v":0},{"$f":"-Inputs!W1376","v":0},{"$f":"-Inputs!X1376","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1377","v":0},{"$f":"-Inputs!W1377","v":0},{"$f":"-Inputs!X1377","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1378","v":0},{"$f":"-Inputs!W1378","v":-1.0754167978118694E-2},{"$f":"-Inputs!X1378","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1379","v":0},{"$f":"-Inputs!W1379","v":0},{"$f":"-Inputs!X1379","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1380","v":0},{"$f":"-Inputs!W1380","v":0},{"$f":"-Inputs!X1380","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1381","v":0},{"$f":"-Inputs!W1381","v":0},{"$f":"-Inputs!X1381","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1382","v":0},{"$f":"-Inputs!W1382","v":0},{"$f":"-Inputs!X1382","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1383","v":0},{"$f":"-Inputs!W1383","v":0},{"$f":"-Inputs!X1383","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},{"$f":"SUM(W1360:W1369)","v":-1.0754167978118694E-2},{"$f":"SUM(X1360:X1369)","v":0},{"$f":"SUM(Y1360:Y1369)","v":0},{"$f":"SUM(Z1360:Z1369)","v":0},{"$f":"SUM(AA1360:AA1369)","v":0},{"$f":"SUM(AB1360:AB1369)","v":0},{"$f":"SUM(AC1360:AC1369)","v":0},0,0,0,0,{"$f":"SUM(AH1360:AH1369)","v":0}]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1324<=0,V1336+V1348+V1360<0),-(V1336+V1348+V1360),IF(V1324<=0,0,-MIN(((V1336+V1360)/V1324)*((V1336+V1360)>0),(V1336+V1360))))","v":-0.73030681921497442},-0.73030681921497442,-0.73030681921497442,-0.73030681921497453,-0.73030681921497453,-0.73030681921497453,-0.73030681921497465,-0.73030681921497453,{"$f":"IF(AND(AD1324<=0,AD1336+AD1348+AD1360<0),-(AD1336+AD1348+AD1360),IF(AD1324<=0,0,-MIN(((AD1336+AD1360)/AD1324)*((AD1336+AD1360)>0),(AD1336+AD1360))))","v":-0.73030681921497465},-0.73030681921497476,-0.73030681921497476,-0.73030681921497476,-0.73030681921497476]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1325<=0,V1337+V1349+V1361<0),-(V1337+V1349+V1361),IF(V1325<=0,0,-MIN(((V1337+V1361)/V1325)*((V1337+V1361)>0),(V1337+V1361))))","v":-0.41480367201691826},-0.4148036720169182,-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.4148036720169182,-0.41480367201691815,-0.41480367201691809,{"$f":"IF(AND(AD1325<=0,AD1337+AD1349+AD1361<0),-(AD1337+AD1349+AD1361),IF(AD1325<=0,0,-MIN(((AD1337+AD1361)/AD1325)*((AD1337+AD1361)>0),(AD1337+AD1361))))","v":-0.41480367201691815},-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.41480367201691815]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1326<=0,V1338+V1350+V1362<0),-(V1338+V1350+V1362),IF(V1326<=0,0,-MIN(((V1338+V1362)/V1326)*((V1338+V1362)>0),(V1338+V1362))))","v":-0.12331730525298132},-0.12331730525298133,-0.12331730525298133,-0.12331730525298135,-0.12331730525298136,-0.12331730525298135,-0.12331730525298133,-0.12331730525298133,{"$f":"IF(AND(AD1326<=0,AD1338+AD1350+AD1362<0),-(AD1338+AD1350+AD1362),IF(AD1326<=0,0,-MIN(((AD1338+AD1362)/AD1326)*((AD1338+AD1362)>0),(AD1338+AD1362))))","v":-0.12331730525298133},-0.12331730525298133,-0.12331730525298132,-0.12331730525298132,-0.1233173052529813]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1327<=0,V1339+V1351+V1363<0),-(V1339+V1351+V1363),IF(V1327<=0,0,-MIN(((V1339+V1363)/V1327)*((V1339+V1363)>0),(V1339+V1363))))","v":-0.22184559269069676},-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974311,{"$f":"IF(AND(AD1327<=0,AD1339+AD1351+AD1363<0),-(AD1339+AD1351+AD1363),IF(AD1327<=0,0,-MIN(((AD1339+AD1363)/AD1327)*((AD1339+AD1363)>0),(AD1339+AD1363))))","v":-0.22127958384974311},-0.22127958384974311,-0.22127958384974308,-0.22127958384974311,-0.22127958384974311]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1328<=0,V1340+V1352+V1364<0),-(V1340+V1352+V1364),IF(V1328<=0,0,-MIN(((V1340+V1364)/V1328)*((V1340+V1364)>0),(V1340+V1364))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1329<=0,V1341+V1353+V1365<0),-(V1341+V1353+V1365),IF(V1329<=0,0,-MIN(((V1341+V1365)/V1329)*((V1341+V1365)>0),(V1341+V1365))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1330<=0,V1342+V1354+V1366<0),-(V1342+V1354+V1366),IF(V1330<=0,0,-MIN(((V1342+V1366)/V1330)*((V1342+V1366)>0),(V1342+V1366))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0950872758552755E-2,-8.0950872758552755E-2,-8.0950872758552755E-2,-8.0950872758552742E-2,-8.0950872758552742E-2,-8.0950872758552742E-2,-8.0950872758552728E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V1344<0,-V1344,0)","v":3.9006140835444798E-2},0,0,0,0,0,0,0,{"$f":"IF(AD1344<0,-AD1344,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1333<=0,V1345+V1357+V1369<0),-(V1345+V1357+V1369),IF(V1333<=0,0,-MIN(((V1345+V1369)/V1333)*((V1345+V1369)>0),(V1345+V1369))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(AD1333<=0,AD1345+AD1357+AD1369<0),-(AD1345+AD1357+AD1369),IF(AD1333<=0,0,-MIN(((AD1345+AD1369)/AD1333)*((AD1345+AD1369)>0),(AD1345+AD1369))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-1.5322181210986789},{"$f":"SUM(W1372:W1381)","v":-1.5706582530931699},{"$f":"SUM(X1372:X1381)","v":-1.5706582530931699},{"$f":"SUM(Y1372:Y1381)","v":-1.5706582530931701},{"$f":"SUM(Z1372:Z1381)","v":-1.5706582530931703},{"$f":"SUM(AA1372:AA1381)","v":-1.5706582530931701},{"$f":"SUM(AB1372:AB1381)","v":-1.5706582530931699},{"$f":"SUM(AC1372:AC1381)","v":-1.5706582530931694},-1.5706582530931699,-1.5706582530931699,-1.5706582530931696,-1.5706582530931699,{"$f":"SUM(AH1372:AH1381)","v":-1.5706582530931699}]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":14.606136384299488},13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695,8.7636818305796957,{"$f":"AD1336+AD1348+AD1360+AD1372","v":8.033375011364722},7.3030681921497473,6.5727613729347727,5.842454553719798,5.1121477345048234]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":8.2960734403383647},7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,{"$f":"AD1337+AD1349+AD1361+AD1373","v":4.5628403921861},4.1480367201691815,3.7332330481522633,3.3184293761353452,2.903625704118427]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":1.8497595787947199},1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,{"$f":"AD1338+AD1350+AD1362+AD1374","v":0.73990383151788797},0.61658652626490662,0.49326922101192527,0.36995191575894393,0.24663461050596264]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1339+U1351+U1363+U1375","v":4.4369118538139354},4.2150662611232388,3.9830325092953767,3.7617529254456334,3.5404733415958902,3.319193757746147,3.0979141738964038,2.8766345900466606,2.6553550061969173,{"$f":"AD1339+AD1351+AD1363+AD1375","v":2.4340754223471741},2.2127958384974309,1.9915162546476879,1.7702366707979449,1.5489570869482017]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1340+U1352+U1364+U1376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1341+U1353+U1365+U1377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1342+U1354+U1366+U1378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6190174551710552,1.5380665824125024,1.4571157096539495,1.3761648368953967,1.2952139641368439,1.214263091378291,1.1333122186197382,1.0523613458611853,0.97141047310263262,0.89045960034407989,0.80950872758552717,0.72855785482697444,0.64760698206842171,0.56665610930986898]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-3.9006140835444798E-2},0,0,0,0,0,0,0,0,{"$f":"AD1344+AD1356+AD1368+AD1380","v":0},0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1345+AD1357+AD1369+AD1381","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":30.768892571582118},29.236674450483438,{"$f":"SUM(W1384:W1393)","v":27.65526202941215},{"$f":"SUM(X1384:X1393)","v":26.084603776318978},{"$f":"SUM(Y1384:Y1393)","v":24.513945523225818},{"$f":"SUM(Z1384:Z1393)","v":22.943287270132643},{"$f":"SUM(AA1384:AA1393)","v":21.372629017039472},{"$f":"SUM(AB1384:AB1393)","v":19.801970763946301},{"$f":"SUM(AC1384:AC1393)","v":18.231312510853133},16.660654257759962,15.089996004666794,13.519337751573623,11.948679498480452,{"$f":"SUM(AH1384:AH1393)","v":10.378021245387284}]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,W1410-1)","v":19},{"$f":"MAX(0,X1410-1)","v":18},{"$f":"MAX(0,Y1410-1)","v":17},{"$f":"MAX(0,Z1410-1)","v":16},{"$f":"MAX(0,AA1410-1)","v":15},{"$f":"MAX(0,AB1410-1)","v":14},{"$f":"MAX(0,AC1410-1)","v":13},{"$f":"MAX(0,AD1410-1)","v":12},{"$f":"MAX(0,AE1410-1)","v":11},{"$f":"MAX(0,AF1410-1)","v":10},{"$f":"MAX(0,AG1410-1)","v":9}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,W1419-1)","v":4},{"$f":"MAX(0,X1419-1)","v":3},{"$f":"MAX(0,Y1419-1)","v":2},{"$f":"MAX(0,Z1419-1)","v":1},{"$f":"MAX(0,AA1419-1)","v":0},{"$f":"MAX(0,AB1419-1)","v":0},{"$f":"MAX(0,AC1419-1)","v":0},{"$f":"MAX(0,AD1419-1)","v":0},{"$f":"MAX(0,AE1419-1)","v":0},{"$f":"MAX(0,AF1419-1)","v":0},{"$f":"MAX(0,AG1419-1)","v":0}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},4.6914845910357874,4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,2.8148907546214721,2.5803165250696827,2.3457422955178933,2.1111680659661038]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1471","v":0},5.5532058264796307,5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,3.3319234958877773,3.0542632045637959,2.7766029132398145,2.4989426219158331]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1472","v":0},0.95437131657921159,0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,0.44537328107029867,0.38174852663168457,0.31812377219307048,0.25449901775445638]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1473","v":0},8.2917760666417131,7.8771872633096276,7.4625984599775421,7.0480096566454566,6.6334208533133712,6.2188320499812857,5.8042432466492002,5.3896544433171147,4.9750656399850293,4.5604768366529438,4.1458880333208583,3.7312992299887724]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1474","v":0},{"$f":"V1474","v":0},{"$f":"W1474","v":0},{"$f":"X1474","v":0},{"$f":"Y1474","v":0},{"$f":"Z1474","v":0},{"$f":"AA1474","v":0},{"$f":"AB1474","v":0},{"$f":"AC1474","v":0},{"$f":"AD1474","v":0},{"$f":"AE1474","v":0},{"$f":"AF1474","v":0},{"$f":"AG1474","v":0}]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1477","v":0},{"$f":"V1477","v":1.0947403545009966},{"$f":"W1477","v":1.0400033367759467},{"$f":"X1477","v":0.9852663190508969},{"$f":"Y1477","v":0.9305293013258471},{"$f":"Z1477","v":0.87579228360079731},{"$f":"AA1477","v":0.82105526587574751},{"$f":"AB1477","v":0.76631824815069771},{"$f":"AC1477","v":0.71158123042564791},{"$f":"AD1477","v":0.65684421270059812},{"$f":"AE1477","v":0.60210719497554832},{"$f":"AF1477","v":0.54737017725049852},{"$f":"AG1477","v":0.49263315952544867}]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AC1478","v":0.18862567937376898},{"$f":"AD1478","v":0.18862567937376898},{"$f":"AE1478","v":0.18862567937376898},{"$f":"AF1478","v":0.18862567937376898},{"$f":"AG1478","v":0.18862567937376898}]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1479","v":0},{"$f":"V1479","v":0},{"$f":"W1479","v":0},{"$f":"X1479","v":0},{"$f":"Y1479","v":0},{"$f":"Z1479","v":0},{"$f":"AA1479","v":0},{"$f":"AB1479","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":20.774203834611107},{"$f":"SUM(X1422:X1431)","v":19.729018738239585},{"$f":"SUM(Y1422:Y1431)","v":18.683833641868066},{"$f":"SUM(Z1422:Z1431)","v":17.638648545496547},{"$f":"SUM(AA1422:AA1431)","v":16.593463449125025},{"$f":"SUM(AB1422:AB1431)","v":15.548278352753506},{"$f":"SUM(AC1422:AC1431)","v":14.503093256381986},13.457908160010465,12.412723063638945,11.367537967267426,10.322352870895903,{"$f":"SUM(AH1422:AH1431)","v":9.2771677745243846}]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$229","v":4.6914845910357874}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$230","v":5.5532058264796307}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$231","v":0.95437131657921159}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$232","v":8.2917760666417131}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$233","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$234","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$235","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$236","v":1.0947403545009966}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$237","v":0.18862567937376898}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$238","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":20.774203834611107}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1387","v":0},{"$f":"-Inputs!X1387","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1388","v":0},{"$f":"-Inputs!X1388","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1389","v":0},{"$f":"-Inputs!X1389","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1390","v":0},{"$f":"-Inputs!X1390","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1391","v":0},{"$f":"-Inputs!X1391","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1392","v":0},{"$f":"-Inputs!X1392","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1393","v":0},{"$f":"-Inputs!X1393","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1394","v":0},{"$f":"-Inputs!X1394","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1395","v":0},{"$f":"-Inputs!X1395","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},{"$f":"SUM(X1446:X1455)","v":0},{"$f":"SUM(Y1446:Y1455)","v":0},{"$f":"SUM(Z1446:Z1455)","v":0},{"$f":"SUM(AA1446:AA1455)","v":0},{"$f":"SUM(AB1446:AB1455)","v":0},{"$f":"SUM(AC1446:AC1455)","v":0},0,0,0,0,{"$f":"SUM(AH1446:AH1455)","v":0}]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1410<=0,W1422+W1434+W1446<0),-(W1422+W1434+W1446),IF(W1410<=0,0,-MIN(((W1422+W1446)/W1410)*((W1422+W1446)>0),(W1422+W1446))))","v":-0.23457422955178936},-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,{"$f":"IF(AND(AD1410<=0,AD1422+AD1434+AD1446<0),-(AD1422+AD1434+AD1446),IF(AD1410<=0,0,-MIN(((AD1422+AD1446)/AD1410)*((AD1422+AD1446)>0),(AD1422+AD1446))))","v":-0.23457422955178936},-0.23457422955178933,-0.23457422955178933,-0.23457422955178933,-0.2345742295517893]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1411<=0,W1423+W1435+W1447<0),-(W1423+W1435+W1447),IF(W1411<=0,0,-MIN(((W1423+W1447)/W1411)*((W1423+W1447)>0),(W1423+W1447))))","v":-0.27766029132398151},-0.27766029132398151,-0.27766029132398151,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,{"$f":"IF(AND(AD1411<=0,AD1423+AD1435+AD1447<0),-(AD1423+AD1435+AD1447),IF(AD1411<=0,0,-MIN(((AD1423+AD1447)/AD1411)*((AD1423+AD1447)>0),(AD1423+AD1447))))","v":-0.27766029132398146},-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1412<=0,W1424+W1436+W1448<0),-(W1424+W1436+W1448),IF(W1412<=0,0,-MIN(((W1424+W1448)/W1412)*((W1424+W1448)>0),(W1424+W1448))))","v":-6.3624754438614109E-2},-6.3624754438614109E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614081E-2,-6.3624754438614095E-2,{"$f":"IF(AND(AD1412<=0,AD1424+AD1436+AD1448<0),-(AD1424+AD1436+AD1448),IF(AD1412<=0,0,-MIN(((AD1424+AD1448)/AD1412)*((AD1424+AD1448)>0),(AD1424+AD1448))))","v":-6.3624754438614095E-2},-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1413<=0,W1425+W1437+W1449<0),-(W1425+W1437+W1449),IF(W1413<=0,0,-MIN(((W1425+W1449)/W1413)*((W1425+W1449)>0),(W1425+W1449))))","v":-0.41458880333208564},-0.41458880333208564,-0.4145888033320857,-0.4145888033320857,-0.4145888033320857,-0.4145888033320857,-0.41458880333208575,{"$f":"IF(AND(AD1413<=0,AD1425+AD1437+AD1449<0),-(AD1425+AD1437+AD1449),IF(AD1413<=0,0,-MIN(((AD1425+AD1449)/AD1413)*((AD1425+AD1449)>0),(AD1425+AD1449))))","v":-0.41458880333208575},-0.41458880333208575,-0.41458880333208581,-0.41458880333208581,-0.41458880333208581]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1414<=0,W1426+W1438+W1450<0),-(W1426+W1438+W1450),IF(W1414<=0,0,-MIN(((W1426+W1450)/W1414)*((W1426+W1450)>0),(W1426+W1450))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1415<=0,W1427+W1439+W1451<0),-(W1427+W1439+W1451),IF(W1415<=0,0,-MIN(((W1427+W1451)/W1415)*((W1427+W1451)>0),(W1427+W1451))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1416<=0,W1428+W1440+W1452<0),-(W1428+W1440+W1452),IF(W1416<=0,0,-MIN(((W1428+W1452)/W1416)*((W1428+W1452)>0),(W1428+W1452))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4737017725049832E-2,-5.4737017725049825E-2,-5.4737017725049825E-2,-5.4737017725049832E-2,-5.4737017725049832E-2,-5.4737017725049832E-2,-5.4737017725049839E-2,-5.4737017725049839E-2,-5.4737017725049845E-2,-5.4737017725049845E-2,-5.4737017725049852E-2,-5.4737017725049852E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W1430<0,-W1430,0)","v":0},0,0,0,0,0,0,{"$f":"IF(AD1430<0,-AD1430,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1419<=0,W1431+W1443+W1455<0),-(W1431+W1443+W1455),IF(W1419<=0,0,-MIN(((W1431+W1455)/W1419)*((W1431+W1455)>0),(W1431+W1455))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AD1419<=0,AD1431+AD1443+AD1455<0),-(AD1431+AD1443+AD1455),IF(AD1419<=0,0,-MIN(((AD1431+AD1455)/AD1419)*((AD1431+AD1455)>0),(AD1431+AD1455))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-1.0451850963715206},{"$f":"SUM(X1458:X1467)","v":-1.0451850963715206},{"$f":"SUM(Y1458:Y1467)","v":-1.0451850963715206},{"$f":"SUM(Z1458:Z1467)","v":-1.0451850963715206},{"$f":"SUM(AA1458:AA1467)","v":-1.0451850963715206},{"$f":"SUM(AB1458:AB1467)","v":-1.0451850963715204},{"$f":"SUM(AC1458:AC1467)","v":-1.0451850963715206},-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,{"$f":"SUM(AH1458:AH1467)","v":-1.0451850963715206}]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":4.6914845910357874},4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,{"$f":"AD1422+AD1434+AD1446+AD1458","v":2.8148907546214721},2.5803165250696827,2.3457422955178933,2.1111680659661038,1.8765938364143144]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1423+V1435+V1447+V1459","v":5.5532058264796307},5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,{"$f":"AD1423+AD1435+AD1447+AD1459","v":3.3319234958877773},3.0542632045637959,2.7766029132398145,2.4989426219158331,2.2212823305918517]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1424+V1436+V1448+V1460","v":0.95437131657921159},0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,{"$f":"AD1424+AD1436+AD1448+AD1460","v":0.44537328107029867},0.38174852663168457,0.31812377219307048,0.25449901775445638,0.19087426331584229]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1425+V1437+V1449+V1461","v":8.2917760666417131},7.8771872633096276,7.4625984599775421,7.0480096566454566,6.6334208533133712,6.2188320499812857,5.8042432466492002,5.3896544433171147,{"$f":"AD1425+AD1437+AD1449+AD1461","v":4.9750656399850293},4.5604768366529438,4.1458880333208583,3.7312992299887724,3.3167104266566865]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1426+V1438+V1450+V1462","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1427+V1439+V1451+V1463","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1428+V1440+V1452+V1464","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0947403545009966,1.0400033367759467,0.9852663190508969,0.9305293013258471,0.87579228360079731,0.82105526587574751,0.76631824815069771,0.71158123042564791,0.65684421270059812,0.60210719497554832,0.54737017725049852,0.49263315952544867,0.43789614180039882]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AD1430+AD1442+AD1454+AD1466","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1431+V1443+V1455+V1467","v":0},0,0,0,0,0,0,0,{"$f":"AD1431+AD1443+AD1455+AD1467","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":20.774203834611107},19.729018738239585,{"$f":"SUM(X1470:X1479)","v":18.683833641868066},{"$f":"SUM(Y1470:Y1479)","v":17.638648545496547},{"$f":"SUM(Z1470:Z1479)","v":16.593463449125025},{"$f":"SUM(AA1470:AA1479)","v":15.548278352753506},{"$f":"SUM(AB1470:AB1479)","v":14.503093256381986},{"$f":"SUM(AC1470:AC1479)","v":13.457908160010465},12.412723063638945,11.367537967267426,10.322352870895903,9.2771677745243846,{"$f":"SUM(AH1470:AH1479)","v":8.231982678152864}]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,X1496-1)","v":19},{"$f":"MAX(0,Y1496-1)","v":18},{"$f":"MAX(0,Z1496-1)","v":17},{"$f":"MAX(0,AA1496-1)","v":16},{"$f":"MAX(0,AB1496-1)","v":15},{"$f":"MAX(0,AC1496-1)","v":14},{"$f":"MAX(0,AD1496-1)","v":13},{"$f":"MAX(0,AE1496-1)","v":12},{"$f":"MAX(0,AF1496-1)","v":11},{"$f":"MAX(0,AG1496-1)","v":10}]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,X1505-1)","v":4},{"$f":"MAX(0,Y1505-1)","v":3},{"$f":"MAX(0,Z1505-1)","v":2},{"$f":"MAX(0,AA1505-1)","v":1},{"$f":"MAX(0,AB1505-1)","v":0},{"$f":"MAX(0,AC1505-1)","v":0},{"$f":"MAX(0,AD1505-1)","v":0},{"$f":"MAX(0,AE1505-1)","v":0},{"$f":"MAX(0,AF1505-1)","v":0},{"$f":"MAX(0,AG1505-1)","v":0}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0.58293042136619544,0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,0.37890477388802707,0.34975825281971729,0.3206117317514075,0.29146521068309772]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1557","v":0},3.0579326671415683,2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,1.9876562336420189,1.8347596002849405,1.681862966927862,1.5289663335707835]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1558","v":0},1.1986972768811694,1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,0.63930521433662379,0.55939206254454588,0.4794789107524679,0.39956575896038993]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1559","v":0},7.4665115184499742,7.0931859425274757,6.7198603666049772,6.3465347906824787,5.9732092147599802,5.5998836388374817,5.2265580629149833,4.8532324869924848,4.4799069110699863,4.1065813351474878,3.7332557592249889]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1560","v":0},{"$f":"W1560","v":0},{"$f":"X1560","v":0},{"$f":"Y1560","v":0},{"$f":"Z1560","v":0},{"$f":"AA1560","v":0},{"$f":"AB1560","v":0},{"$f":"AC1560","v":0},{"$f":"AD1560","v":0},{"$f":"AE1560","v":0},{"$f":"AF1560","v":0},{"$f":"AG1560","v":0}]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1563","v":0},{"$f":"W1563","v":8.5830739324944585E-3},{"$f":"X1563","v":8.1539202358697355E-3},{"$f":"Y1563","v":7.7247665392450125E-3},{"$f":"Z1563","v":7.2956128426202894E-3},{"$f":"AA1563","v":6.8664591459955664E-3},{"$f":"AB1563","v":6.4373054493708434E-3},{"$f":"AC1563","v":6.0081517527461204E-3},{"$f":"AD1563","v":5.5789980561213974E-3},{"$f":"AE1563","v":5.1498443594966744E-3},{"$f":"AF1563","v":4.7206906628719514E-3},{"$f":"AG1563","v":4.2915369662472284E-3}]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AC1564","v":5.9802596459833856E-4},{"$f":"AD1564","v":5.9802596459833856E-4},{"$f":"AE1564","v":5.9802596459833856E-4},{"$f":"AF1564","v":5.9802596459833856E-4},{"$f":"AG1564","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1565","v":0},{"$f":"W1565","v":0},{"$f":"X1565","v":0},{"$f":"Y1565","v":0},{"$f":"Z1565","v":0},{"$f":"AA1565","v":0},{"$f":"AB1565","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":12.315252983735999},{"$f":"SUM(Y1508:Y1517)","v":11.679541947899411},{"$f":"SUM(Z1508:Z1517)","v":11.04383091206282},{"$f":"SUM(AA1508:AA1517)","v":10.40811987622623},{"$f":"SUM(AB1508:AB1517)","v":9.7724088403896427},{"$f":"SUM(AC1508:AC1517)","v":9.1366978045530534},8.500986768716464,7.8652757328798737,7.2295646970432852,6.5938536612066949,{"$f":"SUM(AH1508:AH1517)","v":5.9581426253701055}]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$229","v":0.58293042136619544}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$230","v":3.0579326671415683}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$231","v":1.1986972768811694}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$232","v":7.4665115184499742}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$233","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$234","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$235","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$236","v":8.5830739324944585E-3}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$237","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$238","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":12.315252983735999}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1399","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1400","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1401","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1402","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1403","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1404","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1405","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1406","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1407","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},{"$f":"SUM(Y1532:Y1541)","v":0},{"$f":"SUM(Z1532:Z1541)","v":0},{"$f":"SUM(AA1532:AA1541)","v":0},{"$f":"SUM(AB1532:AB1541)","v":0},{"$f":"SUM(AC1532:AC1541)","v":0},0,0,0,0,{"$f":"SUM(AH1532:AH1541)","v":0}]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1496<=0,X1508+X1520+X1532<0),-(X1508+X1520+X1532),IF(X1496<=0,0,-MIN(((X1508+X1532)/X1496)*((X1508+X1532)>0),(X1508+X1532))))","v":-2.9146521068309773E-2},-2.9146521068309773E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,{"$f":"IF(AND(AD1496<=0,AD1508+AD1520+AD1532<0),-(AD1508+AD1520+AD1532),IF(AD1496<=0,0,-MIN(((AD1508+AD1532)/AD1496)*((AD1508+AD1532)>0),(AD1508+AD1532))))","v":-2.9146521068309776E-2},-2.9146521068309776E-2,-2.9146521068309773E-2,-2.9146521068309773E-2,-2.9146521068309773E-2]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1497<=0,X1509+X1521+X1533<0),-(X1509+X1521+X1533),IF(X1497<=0,0,-MIN(((X1509+X1533)/X1497)*((X1509+X1533)>0),(X1509+X1533))))","v":-0.15289663335707843},-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,{"$f":"IF(AND(AD1497<=0,AD1509+AD1521+AD1533<0),-(AD1509+AD1521+AD1533),IF(AD1497<=0,0,-MIN(((AD1509+AD1533)/AD1497)*((AD1509+AD1533)>0),(AD1509+AD1533))))","v":-0.1528966333570784},-0.15289663335707837,-0.15289663335707837,-0.15289663335707837,-0.15289663335707834]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1498<=0,X1510+X1522+X1534<0),-(X1510+X1522+X1534),IF(X1498<=0,0,-MIN(((X1510+X1534)/X1498)*((X1510+X1534)>0),(X1510+X1534))))","v":-7.991315179207796E-2},-7.991315179207796E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077988E-2,{"$f":"IF(AND(AD1498<=0,AD1510+AD1522+AD1534<0),-(AD1510+AD1522+AD1534),IF(AD1498<=0,0,-MIN(((AD1510+AD1534)/AD1498)*((AD1510+AD1534)>0),(AD1510+AD1534))))","v":-7.9913151792077974E-2},-7.9913151792077974E-2,-7.9913151792077988E-2,-7.9913151792077988E-2,-7.9913151792077988E-2]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1499<=0,X1511+X1523+X1535<0),-(X1511+X1523+X1535),IF(X1499<=0,0,-MIN(((X1511+X1535)/X1499)*((X1511+X1535)>0),(X1511+X1535))))","v":-0.37332557592249871},-0.37332557592249871,-0.37332557592249871,-0.37332557592249876,-0.37332557592249876,-0.37332557592249876,{"$f":"IF(AND(AD1499<=0,AD1511+AD1523+AD1535<0),-(AD1511+AD1523+AD1535),IF(AD1499<=0,0,-MIN(((AD1511+AD1535)/AD1499)*((AD1511+AD1535)>0),(AD1511+AD1535))))","v":-0.37332557592249882},-0.37332557592249882,-0.37332557592249888,-0.37332557592249888,-0.37332557592249888]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1500<=0,X1512+X1524+X1536<0),-(X1512+X1524+X1536),IF(X1500<=0,0,-MIN(((X1512+X1536)/X1500)*((X1512+X1536)>0),(X1512+X1536))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1501<=0,X1513+X1525+X1537<0),-(X1513+X1525+X1537),IF(X1501<=0,0,-MIN(((X1513+X1537)/X1501)*((X1513+X1537)>0),(X1513+X1537))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1502<=0,X1514+X1526+X1538<0),-(X1514+X1526+X1538),IF(X1502<=0,0,-MIN(((X1514+X1538)/X1502)*((X1514+X1538)>0),(X1514+X1538))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.2915369662472285E-4,-4.2915369662472285E-4,-4.2915369662472285E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1516<0,-X1516,0)","v":0},0,0,0,0,0,{"$f":"IF(AD1516<0,-AD1516,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1505<=0,X1517+X1529+X1541<0),-(X1517+X1529+X1541),IF(X1505<=0,0,-MIN(((X1517+X1541)/X1505)*((X1517+X1541)>0),(X1517+X1541))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AD1505<=0,AD1517+AD1529+AD1541<0),-(AD1517+AD1529+AD1541),IF(AD1505<=0,0,-MIN(((AD1517+AD1541)/AD1505)*((AD1517+AD1541)>0),(AD1517+AD1541))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.63571103583658961},{"$f":"SUM(Y1544:Y1553)","v":-0.63571103583658961},{"$f":"SUM(Z1544:Z1553)","v":-0.63571103583658961},{"$f":"SUM(AA1544:AA1553)","v":-0.63571103583658961},{"$f":"SUM(AB1544:AB1553)","v":-0.63571103583658961},{"$f":"SUM(AC1544:AC1553)","v":-0.63571103583658972},-0.63571103583658972,-0.63571103583658972,-0.63571103583658983,-0.63571103583658983,{"$f":"SUM(AH1544:AH1553)","v":-0.63571103583658983}]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.58293042136619544},0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,{"$f":"AD1508+AD1520+AD1532+AD1544","v":0.37890477388802707},0.34975825281971729,0.3206117317514075,0.29146521068309772,0.26231868961478794]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509+W1521+W1533+W1545","v":3.0579326671415683},2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,{"$f":"AD1509+AD1521+AD1533+AD1545","v":1.9876562336420189},1.8347596002849405,1.681862966927862,1.5289663335707835,1.3760697002137052]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510+W1522+W1534+W1546","v":1.1986972768811694},1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,{"$f":"AD1510+AD1522+AD1534+AD1546","v":0.63930521433662379},0.55939206254454588,0.4794789107524679,0.39956575896038993,0.31965260716831195]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1511+W1523+W1535+W1547","v":7.4665115184499742},7.0931859425274757,6.7198603666049772,6.3465347906824787,5.9732092147599802,5.5998836388374817,5.2265580629149833,{"$f":"AD1511+AD1523+AD1535+AD1547","v":4.8532324869924848},4.4799069110699863,4.1065813351474878,3.7332557592249889,3.3599301833024899]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1512+W1524+W1536+W1548","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1513+W1525+W1537+W1549","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514+W1526+W1538+W1550","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5830739324944585E-3,8.1539202358697355E-3,7.7247665392450125E-3,7.2956128426202894E-3,6.8664591459955664E-3,6.4373054493708434E-3,6.0081517527461204E-3,5.5789980561213974E-3,5.1498443594966744E-3,4.7206906628719514E-3,4.2915369662472284E-3,3.8623832696225054E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AD1516+AD1528+AD1540+AD1552","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},0,0,0,0,0,0,{"$f":"AD1517+AD1529+AD1541+AD1553","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":12.315252983735999},11.679541947899411,{"$f":"SUM(Y1556:Y1565)","v":11.04383091206282},{"$f":"SUM(Z1556:Z1565)","v":10.40811987622623},{"$f":"SUM(AA1556:AA1565)","v":9.7724088403896427},{"$f":"SUM(AB1556:AB1565)","v":9.1366978045530534},{"$f":"SUM(AC1556:AC1565)","v":8.500986768716464},7.8652757328798737,7.2295646970432852,6.5938536612066949,5.9581426253701055,{"$f":"SUM(AH1556:AH1565)","v":5.3224315895335161}]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,Y1582-1)","v":19},{"$f":"MAX(0,Z1582-1)","v":18},{"$f":"MAX(0,AA1582-1)","v":17},{"$f":"MAX(0,AB1582-1)","v":16},{"$f":"MAX(0,AC1582-1)","v":15},{"$f":"MAX(0,AD1582-1)","v":14},{"$f":"MAX(0,AE1582-1)","v":13},{"$f":"MAX(0,AF1582-1)","v":12},{"$f":"MAX(0,AG1582-1)","v":11}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,Y1591-1)","v":4},{"$f":"MAX(0,Z1591-1)","v":3},{"$f":"MAX(0,AA1591-1)","v":2},{"$f":"MAX(0,AB1591-1)","v":1},{"$f":"MAX(0,AC1591-1)","v":0},{"$f":"MAX(0,AD1591-1)","v":0},{"$f":"MAX(0,AE1591-1)","v":0},{"$f":"MAX(0,AF1591-1)","v":0},{"$f":"MAX(0,AG1591-1)","v":0}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},2.5928162600000002,2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,1.8149713820000004,1.6853305690000004,1.5556897560000005,1.4260489430000005]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1643","v":0},4.475624279999999,4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,3.1329369959999993,2.9091557819999991,2.6853745679999994,2.4615933539999997]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1644","v":0},3.6613055300000004,3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667,2.4408703533333331,2.1967833179999996,1.9526962826666663,1.708609247333333,1.4645222119999997]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1645","v":0},11.621402839992811,11.04033269799317,10.459262555993529,9.8781924139938884,9.2971222719942475,8.7160521299946065,8.1349819879949656,7.5539118459953256,6.9728417039956856,6.3917715619960447]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1646","v":0},{"$f":"X1646","v":0},{"$f":"Y1646","v":0},{"$f":"Z1646","v":0},{"$f":"AA1646","v":0},{"$f":"AB1646","v":0},{"$f":"AC1646","v":0},{"$f":"AD1646","v":0},{"$f":"AE1646","v":0},{"$f":"AF1646","v":0},{"$f":"AG1646","v":0}]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1649","v":0},{"$f":"X1649","v":0.11309440000718904},{"$f":"Y1649","v":0.10743968000682959},{"$f":"Z1649","v":0.10178496000647014},{"$f":"AA1649","v":9.6130240006110687E-2},{"$f":"AB1649","v":9.0475520005751237E-2},{"$f":"AC1649","v":8.4820800005391786E-2},{"$f":"AD1649","v":7.9166080005032335E-2},{"$f":"AE1649","v":7.3511360004672885E-2},{"$f":"AF1649","v":6.7856640004313434E-2},{"$f":"AG1649","v":6.2201920003953984E-2}]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},-2.9711099999993884E-3,0,0,0,0,{"$f":"AC1650","v":0},{"$f":"AD1650","v":0},{"$f":"AE1650","v":0},{"$f":"AF1650","v":0},{"$f":"AG1650","v":0}]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1651","v":0},{"$f":"X1651","v":0},{"$f":"Y1651","v":0},{"$f":"Z1651","v":0},{"$f":"AA1651","v":0},{"$f":"AB1651","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":22.461272199999996},{"$f":"SUM(Z1594:Z1603)","v":21.28000938566667},{"$f":"SUM(AA1594:AA1603)","v":20.095775461333332},{"$f":"SUM(AB1594:AB1603)","v":18.911541536999998},{"$f":"SUM(AC1594:AC1603)","v":17.727307612666664},16.543073688333333,15.358839763999997,14.174605839666665,12.990371915333332,{"$f":"SUM(AH1594:AH1603)","v":11.806137990999998}]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$229","v":2.5928162600000002}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$230","v":4.475624279999999}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$231","v":3.6613055300000004}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$232","v":11.621402839992811}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$233","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$234","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$235","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$236","v":0.11309440000718904}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$237","v":-2.9711099999993884E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$238","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":22.461272199999996}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},{"$f":"SUM(Z1618:Z1627)","v":0},{"$f":"SUM(AA1618:AA1627)","v":0},{"$f":"SUM(AB1618:AB1627)","v":0},{"$f":"SUM(AC1618:AC1627)","v":0},0,0,0,0,{"$f":"SUM(AH1618:AH1627)","v":0}]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1582<=0,Y1594+Y1606+Y1618<0),-(Y1594+Y1606+Y1618),IF(Y1582<=0,0,-MIN(((Y1594+Y1618)/Y1582)*((Y1594+Y1618)>0),(Y1594+Y1618))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,{"$f":"IF(AND(AD1582<=0,AD1594+AD1606+AD1618<0),-(AD1594+AD1606+AD1618),IF(AD1582<=0,0,-MIN(((AD1594+AD1618)/AD1582)*((AD1594+AD1618)>0),(AD1594+AD1618))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000005,-0.12964081300000005]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1583<=0,Y1595+Y1607+Y1619<0),-(Y1595+Y1607+Y1619),IF(Y1583<=0,0,-MIN(((Y1595+Y1619)/Y1583)*((Y1595+Y1619)>0),(Y1595+Y1619))))","v":-0.22378121399999995},-0.22378121399999995,-0.22378121399999998,-0.22378121399999995,-0.22378121399999995,{"$f":"IF(AND(AD1583<=0,AD1595+AD1607+AD1619<0),-(AD1595+AD1607+AD1619),IF(AD1583<=0,0,-MIN(((AD1595+AD1619)/AD1583)*((AD1595+AD1619)>0),(AD1595+AD1619))))","v":-0.22378121399999998},-0.22378121399999995,-0.22378121399999992,-0.22378121399999995,-0.22378121399999998]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1584<=0,Y1596+Y1608+Y1620<0),-(Y1596+Y1608+Y1620),IF(Y1584<=0,0,-MIN(((Y1596+Y1620)/Y1584)*((Y1596+Y1620)>0),(Y1596+Y1620))))","v":-0.24408703533333337},-0.24408703533333334,-0.24408703533333334,-0.24408703533333331,-0.24408703533333334,{"$f":"IF(AND(AD1584<=0,AD1596+AD1608+AD1620<0),-(AD1596+AD1608+AD1620),IF(AD1584<=0,0,-MIN(((AD1596+AD1620)/AD1584)*((AD1596+AD1620)>0),(AD1596+AD1620))))","v":-0.24408703533333331},-0.24408703533333329,-0.24408703533333329,-0.24408703533333329,-0.24408703533333329]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1585<=0,Y1597+Y1609+Y1621<0),-(Y1597+Y1609+Y1621),IF(Y1585<=0,0,-MIN(((Y1597+Y1621)/Y1585)*((Y1597+Y1621)>0),(Y1597+Y1621))))","v":-0.58107014199964058},-0.58107014199964058,-0.58107014199964047,-0.58107014199964047,-0.58107014199964047,{"$f":"IF(AND(AD1585<=0,AD1597+AD1609+AD1621<0),-(AD1597+AD1609+AD1621),IF(AD1585<=0,0,-MIN(((AD1597+AD1621)/AD1585)*((AD1597+AD1621)>0),(AD1597+AD1621))))","v":-0.58107014199964047},-0.58107014199964035,-0.58107014199964047,-0.58107014199964047,-0.58107014199964047]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1586<=0,Y1598+Y1610+Y1622<0),-(Y1598+Y1610+Y1622),IF(Y1586<=0,0,-MIN(((Y1598+Y1622)/Y1586)*((Y1598+Y1622)>0),(Y1598+Y1622))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1587<=0,Y1599+Y1611+Y1623<0),-(Y1599+Y1611+Y1623),IF(Y1587<=0,0,-MIN(((Y1599+Y1623)/Y1587)*((Y1599+Y1623)>0),(Y1599+Y1623))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1588<=0,Y1600+Y1612+Y1624<0),-(Y1600+Y1612+Y1624),IF(Y1588<=0,0,-MIN(((Y1600+Y1624)/Y1588)*((Y1600+Y1624)>0),(Y1600+Y1624))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594532E-3,-5.6547200003594532E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1602<0,-Y1602,0)","v":2.9711099999993884E-3},0,0,0,0,{"$f":"IF(AD1602<0,-AD1602,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1591<=0,Y1603+Y1615+Y1627<0),-(Y1603+Y1615+Y1627),IF(Y1591<=0,0,-MIN(((Y1603+Y1627)/Y1591)*((Y1603+Y1627)>0),(Y1603+Y1627))))","v":0},0,0,0,0,{"$f":"IF(AND(AD1591<=0,AD1603+AD1615+AD1627<0),-(AD1603+AD1615+AD1627),IF(AD1591<=0,0,-MIN(((AD1603+AD1627)/AD1591)*((AD1603+AD1627)>0),(AD1603+AD1627))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-1.1812628143333339},{"$f":"SUM(Z1630:Z1639)","v":-1.1842339243333333},{"$f":"SUM(AA1630:AA1639)","v":-1.1842339243333331},{"$f":"SUM(AB1630:AB1639)","v":-1.1842339243333331},{"$f":"SUM(AC1630:AC1639)","v":-1.1842339243333331},{"$f":"SUM(AD1630:AD1639)","v":-1.1842339243333331},{"$f":"SUM(AE1630:AE1639)","v":-1.1842339243333331},-1.1842339243333331,-1.1842339243333331,-1.1842339243333331]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.5928162600000002},2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,{"$f":"AD1594+AD1606+AD1618+AD1630","v":1.8149713820000004},1.6853305690000004,1.5556897560000005,1.4260489430000005,1.2964081300000005]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1595+X1607+X1619+X1631","v":4.475624279999999},4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,{"$f":"AD1595+AD1607+AD1619+AD1631","v":3.1329369959999993},2.9091557819999991,2.6853745679999994,2.4615933539999997,2.2378121399999995]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1596+X1608+X1620+X1632","v":3.6613055300000004},3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667,2.4408703533333331,{"$f":"AD1596+AD1608+AD1620+AD1632","v":2.1967833179999996},1.9526962826666663,1.708609247333333,1.4645222119999997,1.2204351766666663]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1597+X1609+X1621+X1633","v":11.621402839992811},11.04033269799317,10.459262555993529,9.8781924139938884,9.2971222719942475,8.7160521299946065,{"$f":"AD1597+AD1609+AD1621+AD1633","v":8.1349819879949656},7.5539118459953256,6.9728417039956856,6.3917715619960447,5.8107014199964038]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1598+X1610+X1622+X1634","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1599+X1611+X1623+X1635","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1600+X1612+X1624+X1636","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11309440000718904,0.10743968000682959,0.10178496000647014,9.6130240006110687E-2,9.0475520005751237E-2,8.4820800005391786E-2,7.9166080005032335E-2,7.3511360004672885E-2,6.7856640004313434E-2,6.2201920003953984E-2,5.6547200003594533E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-2.9711099999993884E-3},0,0,0,0,0,{"$f":"AD1602+AD1614+AD1626+AD1638","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1603+X1615+X1627+X1639","v":0},0,0,0,0,0,{"$f":"AD1603+AD1615+AD1627+AD1639","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":22.461272199999996},21.28000938566667,{"$f":"SUM(Z1642:Z1651)","v":20.095775461333332},{"$f":"SUM(AA1642:AA1651)","v":18.911541536999998},{"$f":"SUM(AB1642:AB1651)","v":17.727307612666664},{"$f":"SUM(AC1642:AC1651)","v":16.543073688333333},{"$f":"SUM(AD1642:AD1651)","v":15.358839763999997},{"$f":"SUM(AE1642:AE1651)","v":14.174605839666665},12.990371915333332,11.806137990999998,10.621904066666664]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,Z1668-1)","v":19},{"$f":"MAX(0,AA1668-1)","v":18},{"$f":"MAX(0,AB1668-1)","v":17},{"$f":"MAX(0,AC1668-1)","v":16},{"$f":"MAX(0,AD1668-1)","v":15},{"$f":"MAX(0,AE1668-1)","v":14},{"$f":"MAX(0,AF1668-1)","v":13},{"$f":"MAX(0,AG1668-1)","v":12}]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$1671","v":20},19,18,17,{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1666,4))+1","v":1},0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$1671","v":20},19,18,17,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1666,4))+1","v":11},10,9,8,7]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,17,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1666,4))+1","v":6},5,4,3,2]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,17,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1666,4))+1","v":16},15,14,13,12]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,Z1677-1)","v":4},{"$f":"MAX(0,AA1677-1)","v":3},{"$f":"MAX(0,AB1677-1)","v":2},{"$f":"MAX(0,AC1677-1)","v":1},{"$f":"MAX(0,AD1677-1)","v":0},{"$f":"MAX(0,AE1677-1)","v":0},{"$f":"MAX(0,AF1677-1)","v":0},{"$f":"MAX(0,AG1677-1)","v":0}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1729","v":0},2.4112783485000002,2.2907144310750001,2.1701505136499999,2.0495865962249997,1.9290226787999998,1.8084587613749998,1.6878948439499999,1.5673309265249999,1.4467670091]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1730","v":0},3.3113628224999987,3.0906053009999988,2.8698477794999988,2.6490902579999989,2.4283327364999989,2.207575214999999,1.986817693499999,1.7660601719999991,1.5453026504999992]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1731","v":0},2.2469138593749993,2.1345681664062495,2.0222224734374996,1.9098767804687495,1.7975310874999995,1.6851853945312496,1.5728397015624995,1.4604940085937494,1.3481483156249996]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1732","v":0},{"$f":"Y1732","v":3.3065471699999995},{"$f":"Z1732","v":3.1412198114999996},{"$f":"AA1732","v":2.9758924529999997},{"$f":"AB1732","v":2.8105650944999998},{"$f":"AC1732","v":2.6452377359999999},{"$f":"AD1732","v":0},{"$f":"AE1732","v":0},{"$f":"AF1732","v":0},{"$f":"AG1732","v":0}]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.8360307978749999,0.79422925798124988,0.75242771808749986,0.71062617819374985,0.66882463829999983,0.60802239845454531,0.54722015860909079,0.48641791876363627,0.42561567891818175]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2280085352499999,4.9666081084874998,4.7052076817249997,4.4438072549624996,4.1824068281999995,3.4853390234999995,2.7882712187999994,2.0912034140999998,1.3941356093999997]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1735","v":0},{"$f":"Y1735","v":1.9637000000000002E-2},{"$f":"Z1735","v":1.8655150000000002E-2},{"$f":"AA1735","v":1.7673300000000003E-2},{"$f":"AB1735","v":1.6691450000000004E-2},{"$f":"AC1735","v":1.5709600000000004E-2},{"$f":"AD1735","v":1.4727750000000005E-2},{"$f":"AE1735","v":1.3745900000000005E-2},{"$f":"AF1735","v":1.2764050000000004E-2},{"$f":"AG1735","v":1.1782200000000003E-2}]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0,{"$f":"AC1736","v":0},{"$f":"AD1736","v":0},{"$f":"AE1736","v":0},{"$f":"AF1736","v":0},{"$f":"AG1736","v":0}]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1737","v":0},{"$f":"Y1737","v":0},{"$f":"Z1737","v":0},{"$f":"AA1737","v":0},{"$f":"AB1737","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":17.359778533499995},{"$f":"SUM(AA1680:AA1689)","v":16.43660022645},{"$f":"SUM(AB1680:AB1689)","v":15.513421919399999},{"$f":"SUM(AC1680:AC1689)","v":14.590243612349997},{"$f":"SUM(AD1680:AD1689)","v":13.667065305299998},{"$f":"SUM(AE1680:AE1689)","v":9.8093085428607925},8.5967895164215875,7.3842704899823852,6.1717514635431803]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$229","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$230","v":2.4112783485000002}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$231","v":3.3113628224999987}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$232","v":2.2469138593749993}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$233","v":3.3065471699999995}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$234","v":0.8360307978749999}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$235","v":5.2280085352499999}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$236","v":1.9637000000000002E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$237","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$238","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":17.359778533499995}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total"]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1668<=0,Z1680+Z1692+Z1704<0),-(Z1680+Z1692+Z1704),IF(Z1668<=0,0,-MIN(((Z1680+Z1704)/Z1668)*((Z1680+Z1704)>0),(Z1680+Z1704))))","v":0},0,0,0,0,{"$f":"IF(AND(AE1668<=0,AE1680+AE1692+AE1704<0),-(AE1680+AE1692+AE1704),IF(AE1668<=0,0,-MIN(((AE1680+AE1704)/AE1668)*((AE1680+AE1704)>0),(AE1680+AE1704))))","v":0},0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1669<=0,Z1681+Z1693+Z1705<0),-(Z1681+Z1693+Z1705),IF(Z1669<=0,0,-MIN(((Z1681+Z1705)/Z1669)*((Z1681+Z1705)>0),(Z1681+Z1705))))","v":-0.12056391742500001},-0.120563917425,-0.120563917425,-0.12056391742499999,-0.12056391742499999,{"$f":"IF(AND(AE1669<=0,AE1681+AE1693+AE1705<0),-(AE1681+AE1693+AE1705),IF(AE1669<=0,0,-MIN(((AE1681+AE1705)/AE1669)*((AE1681+AE1705)>0),(AE1681+AE1705))))","v":-0.12056391742499999},-0.12056391742499999,-0.120563917425,-0.120563917425]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1670<=0,Z1682+Z1694+Z1706<0),-(Z1682+Z1694+Z1706),IF(Z1670<=0,0,-MIN(((Z1682+Z1706)/Z1670)*((Z1682+Z1706)>0),(Z1682+Z1706))))","v":-0.22075752149999991},-0.22075752149999991,-0.22075752149999991,-0.22075752149999991,-0.22075752149999991,{"$f":"IF(AND(AE1670<=0,AE1682+AE1694+AE1706<0),-(AE1682+AE1694+AE1706),IF(AE1670<=0,0,-MIN(((AE1682+AE1706)/AE1670)*((AE1682+AE1706)>0),(AE1682+AE1706))))","v":-0.22075752149999989},-0.22075752149999989,-0.22075752149999989,-0.22075752149999989]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1671<=0,Z1683+Z1695+Z1707<0),-(Z1683+Z1695+Z1707),IF(Z1671<=0,0,-MIN(((Z1683+Z1707)/Z1671)*((Z1683+Z1707)>0),(Z1683+Z1707))))","v":-0.11234569296874997},-0.11234569296874997,-0.11234569296874998,-0.11234569296874997,-0.11234569296874997,{"$f":"IF(AND(AE1671<=0,AE1683+AE1695+AE1707<0),-(AE1683+AE1695+AE1707),IF(AE1671<=0,0,-MIN(((AE1683+AE1707)/AE1671)*((AE1683+AE1707)>0),(AE1683+AE1707))))","v":-0.11234569296874998},-0.11234569296874997,-0.11234569296874995,-0.11234569296874997]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1672<=0,Z1684+Z1696+Z1708<0),-(Z1684+Z1696+Z1708),IF(Z1672<=0,0,-MIN(((Z1684+Z1708)/Z1672)*((Z1684+Z1708)>0),(Z1684+Z1708))))","v":-0.16532735849999997},-0.16532735849999999,-0.16532735849999999,-0.16532735849999999,-2.6452377359999999,0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1673<=0,Z1685+Z1697+Z1709<0),-(Z1685+Z1697+Z1709),IF(Z1673<=0,0,-MIN(((Z1685+Z1709)/Z1673)*((Z1685+Z1709)>0),(Z1685+Z1709))))","v":-4.1801539893749996E-2},-4.1801539893749996E-2,-4.1801539893749989E-2,-4.1801539893749989E-2,-6.0802239845454527E-2,-6.0802239845454534E-2,-6.0802239845454534E-2,-6.0802239845454534E-2,-6.0802239845454534E-2]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1674<=0,Z1686+Z1698+Z1710<0),-(Z1686+Z1698+Z1710),IF(Z1674<=0,0,-MIN(((Z1686+Z1710)/Z1674)*((Z1686+Z1710)>0),(Z1686+Z1710))))","v":-0.26140042676249997},-0.26140042676249997,-0.26140042676249997,-0.26140042676249997,-0.69706780469999996,-0.69706780469999985,-0.69706780469999985,-0.69706780469999996,-0.69706780469999985]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.8185000000000004E-4,-9.8185000000000004E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000047E-4,-9.8185000000000026E-4,-9.8185000000000026E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1688<0,-Z1688,0)","v":0},0,0,0,0,{"$f":"IF(AE1688<0,-AE1688,0)","v":0},0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1677<=0,Z1689+Z1701+Z1713<0),-(Z1689+Z1701+Z1713),IF(Z1677<=0,0,-MIN(((Z1689+Z1713)/Z1677)*((Z1689+Z1713)>0),(Z1689+Z1713))))","v":0},0,0,0,0,{"$f":"IF(AND(AE1677<=0,AE1689+AE1701+AE1713<0),-(AE1689+AE1701+AE1713),IF(AE1677<=0,0,-MIN(((AE1689+AE1713)/AE1677)*((AE1689+AE1713)>0),(AE1689+AE1713))))","v":0},0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.92317830704999981},{"$f":"SUM(AA1716:AA1725)","v":-0.92317830704999981},{"$f":"SUM(AB1716:AB1725)","v":-0.92317830704999981},{"$f":"SUM(AC1716:AC1725)","v":-0.92317830704999981},{"$f":"SUM(AD1716:AD1725)","v":-3.8577567624392044},-1.2125190264392043,{"$f":"SUM(AF1716:AF1725)","v":-1.2125190264392043},-1.2125190264392045,-1.2125190264392043]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0,0,{"$f":"AE1680+AE1692+AE1704+AE1716","v":0},0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1681+Y1693+Y1705+Y1717","v":2.4112783485000002},2.2907144310750001,2.1701505136499999,2.0495865962249997,1.9290226787999998,1.8084587613749998,{"$f":"AE1681+AE1693+AE1705+AE1717","v":1.6878948439499999},1.5673309265249999,1.4467670091,1.3262030916750001]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1682+Y1694+Y1706+Y1718","v":3.3113628224999987},3.0906053009999988,2.8698477794999988,2.6490902579999989,2.4283327364999989,2.207575214999999,{"$f":"AE1682+AE1694+AE1706+AE1718","v":1.986817693499999},1.7660601719999991,1.5453026504999992,1.3245451289999992]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1683+Y1695+Y1707+Y1719","v":2.2469138593749993},2.1345681664062495,2.0222224734374996,1.9098767804687495,1.7975310874999995,1.6851853945312496,{"$f":"AE1683+AE1695+AE1707+AE1719","v":1.5728397015624995},1.4604940085937494,1.3481483156249996,1.2358026226562497]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1684+Y1696+Y1708+Y1720","v":3.3065471699999995},3.1412198114999996,2.9758924529999997,2.8105650944999998,2.6452377359999999,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1685+Y1697+Y1709+Y1721","v":0.8360307978749999},0.79422925798124988,0.75242771808749986,0.71062617819374985,0.66882463829999983,0.60802239845454531,0.54722015860909079,0.48641791876363627,0.42561567891818175,0.36481343907272723]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1686+Y1698+Y1710+Y1722","v":5.2280085352499999},4.9666081084874998,4.7052076817249997,4.4438072549624996,4.1824068281999995,3.4853390234999995,2.7882712187999994,2.0912034140999998,1.3941356093999997,0.69706780469999985]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9637000000000002E-2,1.8655150000000002E-2,1.7673300000000003E-2,1.6691450000000004E-2,1.5709600000000004E-2,1.4727750000000005E-2,1.3745900000000005E-2,1.2764050000000004E-2,1.1782200000000003E-2,1.0800350000000004E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0,0,{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1689+Y1701+Y1713+Y1725","v":0},0,0,0,0,0,{"$f":"AE1689+AE1701+AE1713+AE1725","v":0},0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":17.359778533499995},16.43660022645,{"$f":"SUM(AA1728:AA1737)","v":15.513421919399999},{"$f":"SUM(AB1728:AB1737)","v":14.590243612349997},{"$f":"SUM(AC1728:AC1737)","v":13.667065305299998},9.8093085428607925,{"$f":"SUM(AE1728:AE1737)","v":8.5967895164215875},{"$f":"SUM(AF1728:AF1737)","v":7.3842704899823852},6.1717514635431803,4.9592324371039762]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AA1754-1)","v":19},{"$f":"MAX(0,AB1754-1)","v":18},{"$f":"MAX(0,AC1754-1)","v":17},{"$f":"MAX(0,AD1754-1)","v":16},{"$f":"MAX(0,AE1754-1)","v":15},{"$f":"MAX(0,AF1754-1)","v":14},{"$f":"MAX(0,AG1754-1)","v":13}]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$1757","v":20},19,18,{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1752,4))+1","v":2},1,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$1757","v":20},19,18,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1752,4))+1","v":12},11,10,9,8]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1752,4))+1","v":7},6,5,4,3]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1752,4))+1","v":17},16,15,14,13]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AA1763-1)","v":4},{"$f":"MAX(0,AB1763-1)","v":3},{"$f":"MAX(0,AC1763-1)","v":2},{"$f":"MAX(0,AD1763-1)","v":1},{"$f":"MAX(0,AE1763-1)","v":0},{"$f":"MAX(0,AF1763-1)","v":0},{"$f":"MAX(0,AG1763-1)","v":0}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1815","v":0},4.6173590831249998,4.3864911289687498,4.1556231748124999,3.9247552206562499,3.6938872665,3.46301931234375,3.2321513581875001,3.0012834040312502]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1816","v":0},3.5379170583749806,3.3020559211499818,3.066194783924983,2.8303336466999842,2.5944725094749854,2.3586113722499866,2.1227502350249878,1.8868890977999893]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1817","v":0},4.8109472403749987,4.5703998783562483,4.3298525163374988,4.0893051543187493,3.8487577922999994,3.6082104302812494,3.3676630682624995,3.1271157062437496]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1818","v":0},{"$f":"Z1818","v":2.4601927094999931},{"$f":"AA1818","v":2.3371830740249937},{"$f":"AB1818","v":2.2141734385499938},{"$f":"AC1818","v":2.0911638030749939},{"$f":"AD1818","v":1.045581901537497},{"$f":"AE1818","v":0},{"$f":"AF1818","v":0},{"$f":"AG1818","v":0}]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5208248048749997,1.4447835646312497,1.3687423243874997,1.2927010841437496,1.1849759937984372,1.0772509034531248,0.96952581310781227,0.86180072276249975]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.2283088619999987,5.9168934188999991,5.6054779757999995,5.2940625326999999,4.5377678851714283,3.781473237642857,3.0251785901142858,2.2688839425857141]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1821","v":0},{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0},{"$f":"AC1821","v":0},{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0}]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0,{"$f":"AC1822","v":0},{"$f":"AD1822","v":0},{"$f":"AE1822","v":0},{"$f":"AF1822","v":0},{"$f":"AG1822","v":0}]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1823","v":0},{"$f":"Z1823","v":0},{"$f":"AA1823","v":0},{"$f":"AB1823","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1775)","v":23.175549758249971},{"$f":"SUM(AB1766:AB1775)","v":21.957806986031223},{"$f":"SUM(AC1766:AC1775)","v":20.740064213812474},19.522321441593725,16.905443348782349,14.288565255970967,{"$f":"SUM(AG1766:AG1775)","v":12.717269064697085},11.145972873423201]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$229","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$230","v":4.6173590831249998}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$231","v":3.5379170583749806}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$232","v":4.8109472403749987}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$233","v":2.4601927094999931}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$234","v":1.5208248048749997}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$235","v":6.2283088619999987}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$236","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$237","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$238","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":23.175549758249971}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total"]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1754<=0,AA1766+AA1778+AA1790<0),-(AA1766+AA1778+AA1790),IF(AA1754<=0,0,-MIN(((AA1766+AA1790)/AA1754)*((AA1766+AA1790)>0),(AA1766+AA1790))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG1754<=0,AG1766+AG1778+AG1790<0),-(AG1766+AG1778+AG1790),IF(AG1754<=0,0,-MIN(((AG1766+AG1790)/AG1754)*((AG1766+AG1790)>0),(AG1766+AG1790))))","v":0},0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1755<=0,AA1767+AA1779+AA1791<0),-(AA1767+AA1779+AA1791),IF(AA1755<=0,0,-MIN(((AA1767+AA1791)/AA1755)*((AA1767+AA1791)>0),(AA1767+AA1791))))","v":-0.23086795415625},-0.23086795415625,-0.23086795415625,-0.23086795415625,-0.23086795415625,-0.23086795415625,{"$f":"IF(AND(AG1755<=0,AG1767+AG1779+AG1791<0),-(AG1767+AG1779+AG1791),IF(AG1755<=0,0,-MIN(((AG1767+AG1791)/AG1755)*((AG1767+AG1791)>0),(AG1767+AG1791))))","v":-0.23086795415625},-0.23086795415625]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1756<=0,AA1768+AA1780+AA1792<0),-(AA1768+AA1780+AA1792),IF(AA1756<=0,0,-MIN(((AA1768+AA1792)/AA1756)*((AA1768+AA1792)>0),(AA1768+AA1792))))","v":-0.23586113722499871},-0.23586113722499871,-0.23586113722499868,-0.23586113722499868,-0.23586113722499868,-0.23586113722499866,{"$f":"IF(AND(AG1756<=0,AG1768+AG1780+AG1792<0),-(AG1768+AG1780+AG1792),IF(AG1756<=0,0,-MIN(((AG1768+AG1792)/AG1756)*((AG1768+AG1792)>0),(AG1768+AG1792))))","v":-0.23586113722499866},-0.23586113722499866]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1757<=0,AA1769+AA1781+AA1793<0),-(AA1769+AA1781+AA1793),IF(AA1757<=0,0,-MIN(((AA1769+AA1793)/AA1757)*((AA1769+AA1793)>0),(AA1769+AA1793))))","v":-0.24054736201874993},-0.24054736201874991,-0.24054736201874993,-0.24054736201874996,-0.24054736201874996,-0.24054736201874996,{"$f":"IF(AND(AG1757<=0,AG1769+AG1781+AG1793<0),-(AG1769+AG1781+AG1793),IF(AG1757<=0,0,-MIN(((AG1769+AG1793)/AG1757)*((AG1769+AG1793)>0),(AG1769+AG1793))))","v":-0.24054736201874996},-0.24054736201874996]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1758<=0,AA1770+AA1782+AA1794<0),-(AA1770+AA1782+AA1794),IF(AA1758<=0,0,-MIN(((AA1770+AA1794)/AA1758)*((AA1770+AA1794)>0),(AA1770+AA1794))))","v":-0.12300963547499966},-0.12300963547499967,-0.12300963547499966,-1.045581901537497,-1.045581901537497,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1759<=0,AA1771+AA1783+AA1795<0),-(AA1771+AA1783+AA1795),IF(AA1759<=0,0,-MIN(((AA1771+AA1795)/AA1759)*((AA1771+AA1795)>0),(AA1771+AA1795))))","v":-7.6041240243749988E-2},-7.6041240243749988E-2,-7.6041240243749975E-2,-0.10772509034531247,-0.10772509034531247,-0.10772509034531248,-0.10772509034531247,-0.10772509034531247]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1760<=0,AA1772+AA1784+AA1796<0),-(AA1772+AA1784+AA1796),IF(AA1760<=0,0,-MIN(((AA1772+AA1796)/AA1760)*((AA1772+AA1796)>0),(AA1772+AA1796))))","v":-0.31141544309999991},-0.31141544309999997,-0.31141544309999997,-0.75629464752857145,-0.75629464752857134,-0.75629464752857145,-0.75629464752857145,-0.75629464752857134]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1774<0,-AA1774,0)","v":0},0,0,0,0,0,{"$f":"IF(AG1774<0,-AG1774,0)","v":0},0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1763<=0,AA1775+AA1787+AA1799<0),-(AA1775+AA1787+AA1799),IF(AA1763<=0,0,-MIN(((AA1775+AA1799)/AA1763)*((AA1775+AA1799)>0),(AA1775+AA1799))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG1763<=0,AG1775+AG1787+AG1799<0),-(AG1775+AG1787+AG1799),IF(AG1763<=0,0,-MIN(((AG1775+AG1799)/AG1763)*((AG1775+AG1799)>0),(AG1775+AG1799))))","v":0},0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-1.2177427722187484},{"$f":"SUM(AB1802:AB1811)","v":-1.2177427722187484},{"$f":"SUM(AC1802:AC1811)","v":-1.2177427722187484},-2.6168780928113797,-2.6168780928113793,-1.5712961912738825,{"$f":"SUM(AG1802:AG1811)","v":-1.5712961912738825},-1.5712961912738823]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0,0,0,0,{"$f":"AG1766+AG1778+AG1790+AG1802","v":0},0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1767+Z1779+Z1791+Z1803","v":4.6173590831249998},4.3864911289687498,4.1556231748124999,3.9247552206562499,3.6938872665,3.46301931234375,3.2321513581875001,{"$f":"AG1767+AG1779+AG1791+AG1803","v":3.0012834040312502},2.7704154498750002]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1768+Z1780+Z1792+Z1804","v":3.5379170583749806},3.3020559211499818,3.066194783924983,2.8303336466999842,2.5944725094749854,2.3586113722499866,2.1227502350249878,{"$f":"AG1768+AG1780+AG1792+AG1804","v":1.8868890977999893},1.6510279605749907]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1769+Z1781+Z1793+Z1805","v":4.8109472403749987},4.5703998783562483,4.3298525163374988,4.0893051543187493,3.8487577922999994,3.6082104302812494,3.3676630682624995,{"$f":"AG1769+AG1781+AG1793+AG1805","v":3.1271157062437496},2.8865683442249996]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1770+Z1782+Z1794+Z1806","v":2.4601927094999931},2.3371830740249937,2.2141734385499938,2.0911638030749939,1.045581901537497,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1771+Z1783+Z1795+Z1807","v":1.5208248048749997},1.4447835646312497,1.3687423243874997,1.2927010841437496,1.1849759937984372,1.0772509034531248,0.96952581310781227,0.86180072276249975,0.75407563241718734]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1772+Z1784+Z1796+Z1808","v":6.2283088619999987},5.9168934188999991,5.6054779757999995,5.2940625326999999,4.5377678851714283,3.781473237642857,3.0251785901142858,2.2688839425857141,1.5125892950571429]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0,0,0,0,{"$f":"AG1774+AG1786+AG1798+AG1810","v":0},0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1775+Z1787+Z1799+Z1811","v":0},0,0,0,0,0,0,{"$f":"AG1775+AG1787+AG1799+AG1811","v":0},0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":23.175549758249971},21.957806986031223,{"$f":"SUM(AB1814:AB1823)","v":20.740064213812474},{"$f":"SUM(AC1814:AC1823)","v":19.522321441593725},16.905443348782349,14.288565255970967,12.717269064697085,{"$f":"SUM(AG1814:AG1823)","v":11.145972873423201},9.5746766821493203]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AB1840-1)","v":19},{"$f":"MAX(0,AC1840-1)","v":18},{"$f":"MAX(0,AD1840-1)","v":17},{"$f":"MAX(0,AE1840-1)","v":16},{"$f":"MAX(0,AF1840-1)","v":15},{"$f":"MAX(0,AG1840-1)","v":14}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$1843","v":20},19,{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1838,4))+1","v":3},2,1,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$1843","v":20},19,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1838,4))+1","v":13},12,11,10,9]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1838,4))+1","v":8},7,6,5,4]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1838,4))+1","v":18},17,16,15,14]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AB1849-1)","v":4},{"$f":"MAX(0,AC1849-1)","v":3},{"$f":"MAX(0,AD1849-1)","v":2},{"$f":"MAX(0,AE1849-1)","v":1},{"$f":"MAX(0,AF1849-1)","v":0},{"$f":"MAX(0,AG1849-1)","v":0}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},8.5233363749999971E-2,8.0971695562499973E-2,7.6710027374999976E-2,7.2448359187499978E-2,6.818669099999998E-2,6.3925022812499982E-2,5.9663354624999984E-2]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8467189787499994,2.7043830298124996,2.5620470808749998,2.4197111319375,2.2773751830000002,2.1350392340625,1.9927032851249999]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.7984312904999973,6.3452025377999979,5.8919737850999976,5.4387450323999982,4.9855162796999988,4.5322875269999985,4.0790587742999982]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7451145642499994,1.6578588360374995,1.5706031078249996,1.4833473796124996,1.3960916513999997,1.3088359231874998,1.2215801949749998]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1904","v":0},{"$f":"AA1904","v":2.9663454082499987},{"$f":"AB1904","v":2.8180281378374987},{"$f":"AC1904","v":2.6697108674249987},{"$f":"AD1904","v":1.7798072449499993},{"$f":"AE1904","v":0.88990362247499966},{"$f":"AF1904","v":0},{"$f":"AG1904","v":0}]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8440790652499981,4.6018751119874981,4.3596711587249981,4.024311838823075,3.6889525189211518,3.3535931990192287,3.018233879117306]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8784513868749997,2.7345288175312499,2.5906062481875001,2.2667804671640628,1.9429546861406253,1.6191289051171878,1.2953031240937503]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1907","v":0},{"$f":"AA1907","v":0},{"$f":"AB1907","v":0},{"$f":"AC1907","v":0},{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0}]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0,{"$f":"AC1908","v":0},{"$f":"AD1908","v":0},{"$f":"AE1908","v":0},{"$f":"AF1908","v":0},{"$f":"AG1908","v":0}]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1909","v":0},{"$f":"AA1909","v":0},{"$f":"AB1909","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":22.16437405762499},{"$f":"SUM(AC1852:AC1861)","v":20.942848166568744},19.721322275512492,17.485151454074632,15.248980632636776,13.012809811198915,{"$f":"SUM(AH1852:AH1861)","v":11.666542612236055}]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$229","v":8.5233363749999971E-2}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$230","v":2.8467189787499994}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$231","v":6.7984312904999973}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$232","v":1.7451145642499994}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$233","v":2.9663454082499987}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$234","v":4.8440790652499981}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$235","v":2.8784513868749997}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$236","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$237","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$238","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":22.16437405762499}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total"]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1840<=0,AB1852+AB1864+AB1876<0),-(AB1852+AB1864+AB1876),IF(AB1840<=0,0,-MIN(((AB1852+AB1876)/AB1840)*((AB1852+AB1876)>0),(AB1852+AB1876))))","v":-4.2616681874999987E-3},-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,{"$f":"IF(AND(AH1840<=0,AH1852+AH1864+AH1876<0),-(AH1852+AH1864+AH1876),IF(AH1840<=0,0,-MIN(((AH1852+AH1876)/AH1840)*((AH1852+AH1876)>0),(AH1852+AH1876))))","v":-4.2616681874999987E-3}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1841<=0,AB1853+AB1865+AB1877<0),-(AB1853+AB1865+AB1877),IF(AB1841<=0,0,-MIN(((AB1853+AB1877)/AB1841)*((AB1853+AB1877)>0),(AB1853+AB1877))))","v":-0.14233594893749996},-0.14233594893749998,-0.14233594893749998,-0.14233594893750001,-0.14233594893750001,-0.14233594893749998,{"$f":"IF(AND(AH1841<=0,AH1853+AH1865+AH1877<0),-(AH1853+AH1865+AH1877),IF(AH1841<=0,0,-MIN(((AH1853+AH1877)/AH1841)*((AH1853+AH1877)>0),(AH1853+AH1877))))","v":-0.14233594893749998}]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1842<=0,AB1854+AB1866+AB1878<0),-(AB1854+AB1866+AB1878),IF(AB1842<=0,0,-MIN(((AB1854+AB1878)/AB1842)*((AB1854+AB1878)>0),(AB1854+AB1878))))","v":-0.45322875269999979},-0.45322875269999985,-0.45322875269999979,-0.45322875269999985,-0.4532287526999999,-0.45322875269999985,{"$f":"IF(AND(AH1842<=0,AH1854+AH1866+AH1878<0),-(AH1854+AH1866+AH1878),IF(AH1842<=0,0,-MIN(((AH1854+AH1878)/AH1842)*((AH1854+AH1878)>0),(AH1854+AH1878))))","v":-0.45322875269999979}]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1843<=0,AB1855+AB1867+AB1879<0),-(AB1855+AB1867+AB1879),IF(AB1843<=0,0,-MIN(((AB1855+AB1879)/AB1843)*((AB1855+AB1879)>0),(AB1855+AB1879))))","v":-8.7255728212499967E-2},-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499981E-2,{"$f":"IF(AND(AH1843<=0,AH1855+AH1867+AH1879<0),-(AH1855+AH1867+AH1879),IF(AH1843<=0,0,-MIN(((AH1855+AH1879)/AH1843)*((AH1855+AH1879)>0),(AH1855+AH1879))))","v":-8.7255728212499981E-2}]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1844<=0,AB1856+AB1868+AB1880<0),-(AB1856+AB1868+AB1880),IF(AB1844<=0,0,-MIN(((AB1856+AB1880)/AB1844)*((AB1856+AB1880)>0),(AB1856+AB1880))))","v":-0.14831727041249992},-0.14831727041249992,-0.88990362247499954,-0.88990362247499966,-0.88990362247499966,0,{"$f":"IF(AND(AH1844<=0,AH1856+AH1868+AH1880<0),-(AH1856+AH1868+AH1880),IF(AH1844<=0,0,-MIN(((AH1856+AH1880)/AH1844)*((AH1856+AH1880)>0),(AH1856+AH1880))))","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1845<=0,AB1857+AB1869+AB1881<0),-(AB1857+AB1869+AB1881),IF(AB1845<=0,0,-MIN(((AB1857+AB1881)/AB1845)*((AB1857+AB1881)>0),(AB1857+AB1881))))","v":-0.24220395326249991},-0.24220395326249991,-0.33535931990192291,-0.33535931990192291,-0.33535931990192291,-0.33535931990192286,{"$f":"IF(AND(AH1845<=0,AH1857+AH1869+AH1881<0),-(AH1857+AH1869+AH1881),IF(AH1845<=0,0,-MIN(((AH1857+AH1881)/AH1845)*((AH1857+AH1881)>0),(AH1857+AH1881))))","v":-0.33535931990192291}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1846<=0,AB1858+AB1870+AB1882<0),-(AB1858+AB1870+AB1882),IF(AB1846<=0,0,-MIN(((AB1858+AB1882)/AB1846)*((AB1858+AB1882)>0),(AB1858+AB1882))))","v":-0.14392256934374997},-0.14392256934375,-0.32382578102343751,-0.32382578102343756,-0.32382578102343756,-0.32382578102343756,{"$f":"IF(AND(AH1846<=0,AH1858+AH1870+AH1882<0),-(AH1858+AH1870+AH1882),IF(AH1846<=0,0,-MIN(((AH1858+AH1882)/AH1846)*((AH1858+AH1882)>0),(AH1858+AH1882))))","v":-0.32382578102343756}]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AND(AH1847<=0,AH1859+AH1871+AH1883<0),-(AH1859+AH1871+AH1883),IF(AH1847<=0,0,-MIN(((AH1859+AH1883)/AH1847)*((AH1859+AH1883)>0),(AH1859+AH1883))))","v":0}]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB1860<0,-AB1860,0)","v":0},0,0,0,0,0,{"$f":"IF(AH1860<0,-AH1860,0)","v":0}]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1849<=0,AB1861+AB1873+AB1885<0),-(AB1861+AB1873+AB1885),IF(AB1849<=0,0,-MIN(((AB1861+AB1885)/AB1849)*((AB1861+AB1885)>0),(AB1861+AB1885))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AH1849<=0,AH1861+AH1873+AH1885<0),-(AH1861+AH1873+AH1885),IF(AH1849<=0,0,-MIN(((AH1861+AH1885)/AH1849)*((AH1861+AH1885)>0),(AH1861+AH1885))))","v":0}]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-1.2215258910562496},{"$f":"SUM(AC1888:AC1897)","v":-1.2215258910562496},-2.2361708214378595,-2.2361708214378599,-2.2361708214378599,-1.3462671989628601,{"$f":"SUM(AH1888:AH1897)","v":-1.3462671989628603}]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":8.5233363749999971E-2},8.0971695562499973E-2,7.6710027374999976E-2,7.2448359187499978E-2,6.818669099999998E-2,6.3925022812499982E-2,5.9663354624999984E-2,{"$f":"AH1852+AH1864+AH1876+AH1888","v":5.5401686437499986E-2}]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1853+AA1865+AA1877+AA1889","v":2.8467189787499994},2.7043830298124996,2.5620470808749998,2.4197111319375,2.2773751830000002,2.1350392340625,1.9927032851249999,{"$f":"AH1853+AH1865+AH1877+AH1889","v":1.8503673361874999}]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1854+AA1866+AA1878+AA1890","v":6.7984312904999973},6.3452025377999979,5.8919737850999976,5.4387450323999982,4.9855162796999988,4.5322875269999985,4.0790587742999982,{"$f":"AH1854+AH1866+AH1878+AH1890","v":3.6258300215999983}]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1855+AA1867+AA1879+AA1891","v":1.7451145642499994},1.6578588360374995,1.5706031078249996,1.4833473796124996,1.3960916513999997,1.3088359231874998,1.2215801949749998,{"$f":"AH1855+AH1867+AH1879+AH1891","v":1.1343244667624999}]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1856+AA1868+AA1880+AA1892","v":2.9663454082499987},2.8180281378374987,2.6697108674249987,1.7798072449499993,0.88990362247499966,0,0,{"$f":"AH1856+AH1868+AH1880+AH1892","v":0}]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1857+AA1869+AA1881+AA1893","v":4.8440790652499981},4.6018751119874981,4.3596711587249981,4.024311838823075,3.6889525189211518,3.3535931990192287,3.018233879117306,{"$f":"AH1857+AH1869+AH1881+AH1893","v":2.6828745592153833}]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1858+AA1870+AA1882+AA1894","v":2.8784513868749997},2.7345288175312499,2.5906062481875001,2.2667804671640628,1.9429546861406253,1.6191289051171878,1.2953031240937503,{"$f":"AH1858+AH1870+AH1882+AH1894","v":0.97147734307031275}]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AH1859+AH1871+AH1883+AH1895","v":0}]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0,0,0,0,0,{"$f":"AH1860+AH1872+AH1884+AH1896","v":0}]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1861+AA1873+AA1885+AA1897","v":0},0,0,0,0,0,0,{"$f":"AH1861+AH1873+AH1885+AH1897","v":0}]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":22.16437405762499},20.942848166568744,{"$f":"SUM(AC1900:AC1909)","v":19.721322275512492},17.485151454074632,15.248980632636776,13.012809811198915,11.666542612236055,{"$f":"SUM(AH1900:AH1909)","v":10.320275413273194}]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AC1926-1)","v":19},{"$f":"MAX(0,AD1926-1)","v":18},{"$f":"MAX(0,AE1926-1)","v":17},{"$f":"MAX(0,AF1926-1)","v":16},{"$f":"MAX(0,AG1926-1)","v":15}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$1929","v":20},{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1924,4))+1","v":4},3,2,1,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$1929","v":20},{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1924,4))+1","v":14},13,12,11,10]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1924,4))+1","v":9},8,7,6,5]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1924,4))+1","v":19},18,17,16,15]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AC1935-1)","v":4},{"$f":"MAX(0,AD1935-1)","v":3},{"$f":"MAX(0,AE1935-1)","v":2},{"$f":"MAX(0,AF1935-1)","v":1},{"$f":"MAX(0,AG1935-1)","v":0}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},8.8811437499999955E-3,8.4370865624999961E-3,7.9930293749999968E-3,7.5489721874999966E-3,7.1049149999999964E-3,6.660857812499997E-3]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9137673878749997,1.8180790184812496,1.7223906490874996,1.6267022796937496,1.5310139102999996,1.4353255409062495]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4032617856250775,5.0430443332500721,4.6828268808750666,4.3226094285000611,3.9623919761250561,3.6021745237500511]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6764061411249993,2.5425858340687495,2.4087655270124997,2.2749452199562499,2.1411249129000001,2.0073046058437503]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},{"$f":"AB1990","v":2.5211855778749994},{"$f":"AC1990","v":2.3951262989812494},{"$f":"AD1990","v":1.7963447242359369},{"$f":"AE1990","v":1.1975631494906245},{"$f":"AF1990","v":0.59878157474531224},{"$f":"AG1990","v":0}]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3666363983749976,6.9983045784562474,6.498425679995087,5.9985467815339266,5.4986678830727662,4.9987889846116058]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.528920405624997,6.2024743853437467,5.5133105647499967,4.8241467441562467,4.1349829235624975,3.4458191029687479]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"AB1993","v":0},{"$f":"AC1993","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0}]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0,{"$f":"AC1994","v":0},{"$f":"AD1994","v":0},{"$f":"AE1994","v":0},{"$f":"AF1994","v":0},{"$f":"AG1994","v":0}]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1995","v":0},{"$f":"AB1995","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":26.41905884025007},{"$f":"SUM(AD1938:AD1947)","v":25.008051535143814},22.630057055331086,20.252062575518359,17.874068095705631,15.496073615892906]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$229","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$230","v":1.9137673878749997}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$231","v":5.4032617856250775}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$232","v":2.6764061411249993}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$233","v":2.5211855778749994}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$234","v":7.3666363983749976}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$235","v":6.528920405624997}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$236","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$237","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$238","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":26.41905884025007}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total"]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1926<=0,AC1938+AC1950+AC1962<0),-(AC1938+AC1950+AC1962),IF(AC1926<=0,0,-MIN(((AC1938+AC1962)/AC1926)*((AC1938+AC1962)>0),(AC1938+AC1962))))","v":-4.4405718749999977E-4},-4.4405718749999977E-4,-4.4405718749999983E-4,-4.4405718749999977E-4,-4.4405718749999977E-4,-4.4405718749999983E-4]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1927<=0,AC1939+AC1951+AC1963<0),-(AC1939+AC1951+AC1963),IF(AC1927<=0,0,-MIN(((AC1939+AC1963)/AC1927)*((AC1939+AC1963)>0),(AC1939+AC1963))))","v":-9.5688369393749986E-2},-9.5688369393749986E-2,-9.5688369393749972E-2,-9.5688369393749972E-2,-9.5688369393749972E-2,-9.5688369393749972E-2]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1928<=0,AC1940+AC1952+AC1964<0),-(AC1940+AC1952+AC1964),IF(AC1928<=0,0,-MIN(((AC1940+AC1964)/AC1928)*((AC1940+AC1964)>0),(AC1940+AC1964))))","v":-0.36021745237500519},-0.36021745237500513,-0.36021745237500513,-0.36021745237500508,-0.36021745237500508,-0.36021745237500513]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1929<=0,AC1941+AC1953+AC1965<0),-(AC1941+AC1953+AC1965),IF(AC1929<=0,0,-MIN(((AC1941+AC1965)/AC1929)*((AC1941+AC1965)>0),(AC1941+AC1965))))","v":-0.13382030705624998},-0.13382030705624998,-0.13382030705624998,-0.13382030705625,-0.13382030705625,-0.13382030705625]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1930<=0,AC1942+AC1954+AC1966<0),-(AC1942+AC1954+AC1966),IF(AC1930<=0,0,-MIN(((AC1942+AC1966)/AC1930)*((AC1942+AC1966)>0),(AC1942+AC1966))))","v":-0.12605927889374996},-0.59878157474531235,-0.59878157474531235,-0.59878157474531224,-0.59878157474531224,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1931<=0,AC1943+AC1955+AC1967<0),-(AC1943+AC1955+AC1967),IF(AC1931<=0,0,-MIN(((AC1943+AC1967)/AC1931)*((AC1943+AC1967)>0),(AC1943+AC1967))))","v":-0.36833181991874986},-0.49987889846116051,-0.49987889846116051,-0.49987889846116057,-0.49987889846116057,-0.49987889846116057]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1932<=0,AC1944+AC1956+AC1968<0),-(AC1944+AC1956+AC1968),IF(AC1932<=0,0,-MIN(((AC1944+AC1968)/AC1932)*((AC1944+AC1968)>0),(AC1944+AC1968))))","v":-0.32644602028124986},-0.68916382059374959,-0.68916382059374959,-0.68916382059374948,-0.68916382059374959,-0.68916382059374959]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC1946<0,-AC1946,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1935<=0,AC1947+AC1959+AC1971<0),-(AC1947+AC1959+AC1971),IF(AC1935<=0,0,-MIN(((AC1947+AC1971)/AC1935)*((AC1947+AC1971)>0),(AC1947+AC1971))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-1.4110073051062546},-2.3779944798127275,-2.3779944798127275,-2.3779944798127275,-2.3779944798127275,-1.7792129050674153]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":8.8811437499999955E-3},8.4370865624999961E-3,{"$f":"AD1938+AD1950+AD1962+AD1974","v":7.9930293749999968E-3},7.5489721874999966E-3,7.1049149999999964E-3,6.660857812499997E-3,6.2168006249999968E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1939+AB1951+AB1963+AB1975","v":1.9137673878749997},1.8180790184812496,{"$f":"AD1939+AD1951+AD1963+AD1975","v":1.7223906490874996},1.6267022796937496,1.5310139102999996,1.4353255409062495,1.3396371715124995]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1940+AB1952+AB1964+AB1976","v":5.4032617856250775},5.0430443332500721,{"$f":"AD1940+AD1952+AD1964+AD1976","v":4.6828268808750666},4.3226094285000611,3.9623919761250561,3.6021745237500511,3.2419570713750461]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1941+AB1953+AB1965+AB1977","v":2.6764061411249993},2.5425858340687495,{"$f":"AD1941+AD1953+AD1965+AD1977","v":2.4087655270124997},2.2749452199562499,2.1411249129000001,2.0073046058437503,1.8734842987875002]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1942+AB1954+AB1966+AB1978","v":2.5211855778749994},2.3951262989812494,1.7963447242359369,1.1975631494906245,0.59878157474531224,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1943+AB1955+AB1967+AB1979","v":7.3666363983749976},6.9983045784562474,6.498425679995087,5.9985467815339266,5.4986678830727662,4.9987889846116058,4.4989100861504454]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1944+AB1956+AB1968+AB1980","v":6.528920405624997},6.2024743853437467,5.5133105647499967,4.8241467441562467,4.1349829235624975,3.4458191029687479,2.7566552823749984]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},0,{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},0,0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},0,{"$f":"AD1947+AD1959+AD1971+AD1983","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":26.41905884025007},25.008051535143814,{"$f":"SUM(AD1986:AD1995)","v":22.630057055331086},20.252062575518359,17.874068095705631,15.496073615892906,13.71686071082549]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AD2012-1)","v":19},{"$f":"MAX(0,AE2012-1)","v":18},{"$f":"MAX(0,AF2012-1)","v":17},{"$f":"MAX(0,AG2012-1)","v":16}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},{"$f":"MAX(0,AD2019-1)","v":19},{"$f":"MAX(0,AE2019-1)","v":18},{"$f":"MAX(0,AF2019-1)","v":17},16]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AD2021-1)","v":4},{"$f":"MAX(0,AE2021-1)","v":3},{"$f":"MAX(0,AF2021-1)","v":2},{"$f":"MAX(0,AG2021-1)","v":1}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0},0.23329542977606246,0.22163065828725934,0.20996588679845621,0.19830111530965308,0.18663634382084995]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.473346616508687,2.3496792856832527,2.2260119548578183,2.102344624032384,1.9786772932069496]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.362279378618986,7.8047940867110537,7.2473087948031214,6.6898235028951891,6.1323382109872568]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3769035965256871,4.1580584166994026,3.9392132368731181,3.7203680570468336,3.5015228772205491]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2076","v":0},{"$f":"AC2076","v":5.0755406139396868},{"$f":"AD2076","v":4.0604324911517491},{"$f":"AE2076","v":3.0453243683638118},{"$f":"AF2076","v":2.0302162455758745},{"$f":"AG2076","v":1.0151081227879373}]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3077284419010615,4.0205465457743239,3.7333646496475863,3.4461827535208487,3.1590008573941111]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4700575190297203,5.8230517671267483,5.1760460152237764,4.5290402633208044,3.8820345114178325]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2079","v":0},{"$f":"AC2079","v":0},{"$f":"AD2079","v":0},{"$f":"AE2079","v":0},{"$f":"AF2079","v":0},{"$f":"AG2079","v":0}]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0},{"$f":"AC2080","v":0},{"$f":"AD2080","v":0},{"$f":"AE2080","v":0},{"$f":"AF2080","v":0},{"$f":"AG2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0},{"$f":"SUM(AD2024:AD2033)","v":31.29915159629989},28.438193251433788,25.577234906567689,22.716276561701587,19.855318216835485]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$229","v":0.23329542977606246}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$230","v":2.473346616508687}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$231","v":8.362279378618986}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$232","v":4.3769035965256871}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$233","v":5.0755406139396868}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$234","v":4.3077284419010615}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$235","v":6.4700575190297203}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$236","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$237","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$238","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":31.29915159629989}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2012<=0,AD2024+AD2036+AD2048<0),-(AD2024+AD2036+AD2048),IF(AD2012<=0,0,-MIN(((AD2024+AD2048)/AD2012)*((AD2024+AD2048)>0),(AD2024+AD2048))))","v":-1.1664771488803124E-2},-1.1664771488803122E-2,-1.1664771488803122E-2,-1.1664771488803122E-2,-1.1664771488803122E-2]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2013<=0,AD2025+AD2037+AD2049<0),-(AD2025+AD2037+AD2049),IF(AD2013<=0,0,-MIN(((AD2025+AD2049)/AD2013)*((AD2025+AD2049)>0),(AD2025+AD2049))))","v":-0.12366733082543435},-0.12366733082543435,-0.12366733082543435,-0.12366733082543435,-0.12366733082543435]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2014<=0,AD2026+AD2038+AD2050<0),-(AD2026+AD2038+AD2050),IF(AD2014<=0,0,-MIN(((AD2026+AD2050)/AD2014)*((AD2026+AD2050)>0),(AD2026+AD2050))))","v":-0.55748529190793239},-0.55748529190793239,-0.55748529190793239,-0.55748529190793239,-0.55748529190793239]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2015<=0,AD2027+AD2039+AD2051<0),-(AD2027+AD2039+AD2051),IF(AD2015<=0,0,-MIN(((AD2027+AD2051)/AD2015)*((AD2027+AD2051)>0),(AD2027+AD2051))))","v":-0.21884517982628435},-0.21884517982628435,-0.21884517982628435,-0.21884517982628432,-0.21884517982628432]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2016<=0,AD2028+AD2040+AD2052<0),-(AD2028+AD2040+AD2052),IF(AD2016<=0,0,-MIN(((AD2028+AD2052)/AD2016)*((AD2028+AD2052)>0),(AD2028+AD2052))))","v":-1.0151081227879373},-1.0151081227879373,-1.0151081227879373,-1.0151081227879373,-1.0151081227879373]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2017<=0,AD2029+AD2041+AD2053<0),-(AD2029+AD2041+AD2053),IF(AD2017<=0,0,-MIN(((AD2029+AD2053)/AD2017)*((AD2029+AD2053)>0),(AD2029+AD2053))))","v":-0.28718189612673745},-0.28718189612673745,-0.28718189612673739,-0.28718189612673739,-0.28718189612673739]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2018<=0,AD2030+AD2042+AD2054<0),-(AD2030+AD2042+AD2054),IF(AD2018<=0,0,-MIN(((AD2030+AD2054)/AD2018)*((AD2030+AD2054)>0),(AD2030+AD2054))))","v":-0.64700575190297205},-0.64700575190297205,-0.64700575190297205,-0.64700575190297205,-0.64700575190297205]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD2032<0,-AD2032,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2021<=0,AD2033+AD2045+AD2057<0),-(AD2033+AD2045+AD2057),IF(AD2021<=0,0,-MIN(((AD2033+AD2057)/AD2021)*((AD2033+AD2057)>0),(AD2033+AD2057))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2060:AD2069)","v":-2.8609583448661011},-2.8609583448661011,-2.8609583448661011,-2.8609583448661007,-2.8609583448661007]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.23329542977606246},0.22163065828725934,0.20996588679845621,0.19830111530965308,0.18663634382084995,0.17497157233204683]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2025+AC2037+AC2049+AC2061","v":2.473346616508687},2.3496792856832527,2.2260119548578183,2.102344624032384,1.9786772932069496,1.8550099623815153]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2026+AC2038+AC2050+AC2062","v":8.362279378618986},7.8047940867110537,7.2473087948031214,6.6898235028951891,6.1323382109872568,5.5748529190793246]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2027+AC2039+AC2051+AC2063","v":4.3769035965256871},4.1580584166994026,3.9392132368731181,3.7203680570468336,3.5015228772205491,3.2826776973942646]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2028+AC2040+AC2052+AC2064","v":5.0755406139396868},4.0604324911517491,3.0453243683638118,2.0302162455758745,1.0151081227879373,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2029+AC2041+AC2053+AC2065","v":4.3077284419010615},4.0205465457743239,3.7333646496475863,3.4461827535208487,3.1590008573941111,2.8718189612673735]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2030+AC2042+AC2054+AC2066","v":6.4700575190297203},5.8230517671267483,5.1760460152237764,4.5290402633208044,3.8820345114178325,3.2350287595148606]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":31.29915159629989},28.438193251433788,25.577234906567689,22.716276561701587,19.855318216835485,16.994359871969387]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AE2098","v":10},10,10]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AE2099","v":10},10,10]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},{"$f":"AE2100","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},{"$f":"AE2101","v":5},5,5]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},{"$f":"AE2102","v":2.5},2.5,2.5]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},{"$f":"AE2103","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},{"$f":"AE2104","v":5},5,5]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AE2105<=0,0,AE2105-1)","v":39},38,37]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},{"$f":"AE2107","v":2.5},2.5,2.5]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1419747783289163,4.6277773004960245,4.1649995704464224,3.7484996134017803]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7935191429757309,1.5543832572456335,1.3471321562795491,1.1675145354422758]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.84721939055426,2.2777755124434078,1.8222204099547263,1.457776327963781]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2162","v":0},{"$f":"AD2162","v":15.318383109181811},{"$f":"AE2162","v":9.191029865509087},{"$f":"AF2162","v":5.5146179193054525},{"$f":"AG2162","v":3.3087707515832716}]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4995355055548631,3.0329307714808813,2.6285400019500971,2.2780680016900843]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.946370074614673,13.557096059691739,10.845676847753392,8.6765414782027133]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2165","v":0},{"$f":"AD2165","v":3.1417704478240274},{"$f":"AE2165","v":3.0632261866284267},{"$f":"AF2165","v":2.9846819254328261},{"$f":"AG2165","v":2.9061376642372254}]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2166","v":0},{"$f":"AD2166","v":0},{"$f":"AE2166","v":0},{"$f":"AF2166","v":0},{"$f":"AG2166","v":0}]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0142623832444131,1.2085574299466479,0.72513445796798881,0.43508067478079326]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},{"$f":"SUM(AE2110:AE2119)","v":50.703034832278696},38.512776383441846,30.033003289090455,23.978389047301921]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":5.1419747783289163}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":1.7935191429757309}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.84721939055426}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":15.318383109181811}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":3.4995355055548631}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":16.946370074614673}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":3.1417704478240274}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":2.0142623832444131}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":50.703034832278696}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2098<=0,AE2110+AE2122+AE2134<0),-(AE2110+AE2122+AE2134),IF(AE2098<=0,0,-MIN(((AE2110+AE2134)/AE2098)*((AE2110+AE2134)>0),(AE2110+AE2134))))","v":0},0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2099<=0,AE2111+AE2123+AE2135<0),-(AE2111+AE2123+AE2135),IF(AE2099<=0,0,-MIN(((AE2111+AE2135)/AE2099)*((AE2111+AE2135)>0),(AE2111+AE2135))))","v":-0.5141974778328916},-0.46277773004960243,-0.41649995704464227,-0.37484996134017801]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2100<=0,AE2112+AE2124+AE2136<0),-(AE2112+AE2124+AE2136),IF(AE2100<=0,0,-MIN(((AE2112+AE2136)/AE2100)*((AE2112+AE2136)>0),(AE2112+AE2136))))","v":-0.23913588573009745},-0.20725110096608448,-0.1796176208372732,-0.15566860472563676]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2101<=0,AE2113+AE2125+AE2137<0),-(AE2113+AE2125+AE2137),IF(AE2101<=0,0,-MIN(((AE2113+AE2137)/AE2101)*((AE2113+AE2137)>0),(AE2113+AE2137))))","v":-0.56944387811085195},-0.45555510248868158,-0.36444408199094525,-0.29155526559275619]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2102<=0,AE2114+AE2126+AE2138<0),-(AE2114+AE2126+AE2138),IF(AE2102<=0,0,-MIN(((AE2114+AE2138)/AE2102)*((AE2114+AE2138)>0),(AE2114+AE2138))))","v":-6.127353243672724},-3.6764119462036349,-2.2058471677221809,-1.3235083006333086]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2103<=0,AE2115+AE2127+AE2139<0),-(AE2115+AE2127+AE2139),IF(AE2103<=0,0,-MIN(((AE2115+AE2139)/AE2103)*((AE2115+AE2139)>0),(AE2115+AE2139))))","v":-0.46660473407398173},-0.40439076953078418,-0.35047200026001296,-0.30374240022534454]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2104<=0,AE2116+AE2128+AE2140<0),-(AE2116+AE2128+AE2140),IF(AE2104<=0,0,-MIN(((AE2116+AE2140)/AE2104)*((AE2116+AE2140)>0),(AE2116+AE2140))))","v":-3.3892740149229348},-2.711419211938348,-2.1691353695506783,-1.7353082956405426]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.8544261195600679E-2,-7.8544261195600679E-2,-7.8544261195600693E-2,-7.8544261195600693E-2]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE2118<0,-AE2118,0)","v":0},0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2107<=0,AE2119+AE2131+AE2143<0),-(AE2119+AE2131+AE2143),IF(AE2107<=0,0,-MIN(((AE2119+AE2143)/AE2107)*((AE2119+AE2143)>0),(AE2119+AE2143))))","v":-0.80570495329776526},-0.48342297197865919,-0.29005378318719555,-0.17403226991231729]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-12.190258448836847},-8.4797730943513958,-6.0546142417885296,-4.4372093592656849]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1419747783289163,4.6277773004960245,4.1649995704464224,3.7484996134017803,3.3736496520616024]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7935191429757309,1.5543832572456335,1.3471321562795491,1.1675145354422758,1.011845930716639]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.84721939055426,2.2777755124434078,1.8222204099547263,1.457776327963781,1.1662210623710247]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2114+AD2126+AD2138+AD2150","v":15.318383109181811},9.191029865509087,5.5146179193054525,3.3087707515832716,1.985262450949963]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2115+AD2127+AD2139+AD2151","v":3.4995355055548631},3.0329307714808813,2.6285400019500971,2.2780680016900843,1.9743256014647397]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2116+AD2128+AD2140+AD2152","v":16.946370074614673},13.557096059691739,10.845676847753392,8.6765414782027133,6.9412331825621703]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1417704478240274,3.0632261866284267,2.9846819254328261,2.9061376642372254,2.8275934030416248]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0142623832444131,1.2085574299466479,0.72513445796798881,0.43508067478079326,0.26104840486847597]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":50.703034832278696},38.512776383441846,30.033003289090455,23.978389047301921,19.541179688036237]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AF2184","v":10},10]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},10,10]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5,5]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5,2.5]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5,5]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AF2191<=0,0,AF2191-1)","v":39},38]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},2.5,2.5]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},0,0,0]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4883837971643463,2.2395454174479115,2.0155908757031202]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2389421437358348,1.07374985790439,0.93058321018380474]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7441680506377386,1.3953344405101908,1.1162675524081527]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2248","v":0},{"$f":"AE2248","v":3.022073874843096},{"$f":"AF2248","v":1.8132443249058576},{"$f":"AG2248","v":1.0879465949435145}]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9649197938310112,2.5695971546535432,2.2269842006997376]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.706792229926961,15.765433783941569,12.612347027153255]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2251","v":0},{"$f":"AE2251","v":3.5790203664911244},{"$f":"AF2251","v":3.4895448573288461},{"$f":"AG2251","v":3.4000693481665678}]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2252","v":0},{"$f":"AE2252","v":0},{"$f":"AF2252","v":0},{"$f":"AG2252","v":0}]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5379173545866069,0.92275041275196412,0.55365024765117843]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},{"$f":"SUM(AF2196:AF2205)","v":36.282217611216716},29.269200249444271,23.94343905690933]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":0}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":2.4883837971643463}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":1.2389421437358348}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":1.7441680506377386}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":3.022073874843096}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":2.9649197938310112}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":19.706792229926961}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":3.5790203664911244}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.5379173545866069}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":36.282217611216716}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2184<=0,AF2196+AF2208+AF2220<0),-(AF2196+AF2208+AF2220),IF(AF2184<=0,0,-MIN(((AF2196+AF2220)/AF2184)*((AF2196+AF2220)>0),(AF2196+AF2220))))","v":0},0,0]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2185<=0,AF2197+AF2209+AF2221<0),-(AF2197+AF2209+AF2221),IF(AF2185<=0,0,-MIN(((AF2197+AF2221)/AF2185)*((AF2197+AF2221)>0),(AF2197+AF2221))))","v":-0.24883837971643463},-0.22395454174479115,-0.20155908757031202]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2186<=0,AF2198+AF2210+AF2222<0),-(AF2198+AF2210+AF2222),IF(AF2186<=0,0,-MIN(((AF2198+AF2222)/AF2186)*((AF2198+AF2222)>0),(AF2198+AF2222))))","v":-0.16519228583144463},-0.14316664772058535,-0.12407776135784063]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2187<=0,AF2199+AF2211+AF2223<0),-(AF2199+AF2211+AF2223),IF(AF2187<=0,0,-MIN(((AF2199+AF2223)/AF2187)*((AF2199+AF2223)>0),(AF2199+AF2223))))","v":-0.34883361012754771},-0.27906688810203817,-0.22325351048163053]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2188<=0,AF2200+AF2212+AF2224<0),-(AF2200+AF2212+AF2224),IF(AF2188<=0,0,-MIN(((AF2200+AF2224)/AF2188)*((AF2200+AF2224)>0),(AF2200+AF2224))))","v":-1.2088295499372383},-0.7252977299623431,-0.4351786379774058]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2189<=0,AF2201+AF2213+AF2225<0),-(AF2201+AF2213+AF2225),IF(AF2189<=0,0,-MIN(((AF2201+AF2225)/AF2189)*((AF2201+AF2225)>0),(AF2201+AF2225))))","v":-0.39532263917746818},-0.34261295395380575,-0.29693122675996503]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2190<=0,AF2202+AF2214+AF2226<0),-(AF2202+AF2214+AF2226),IF(AF2190<=0,0,-MIN(((AF2202+AF2226)/AF2190)*((AF2202+AF2226)>0),(AF2202+AF2226))))","v":-3.9413584459853923},-3.1530867567883138,-2.5224694054306509]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9475509162278116E-2,-8.9475509162278102E-2,-8.9475509162278102E-2]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF2204<0,-AF2204,0)","v":0},0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2193<=0,AF2205+AF2217+AF2229<0),-(AF2205+AF2217+AF2229),IF(AF2193<=0,0,-MIN(((AF2205+AF2229)/AF2193)*((AF2205+AF2229)>0),(AF2205+AF2229))))","v":-0.61516694183464282},-0.36910016510078564,-0.22146009906047137]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2232:AF2241)","v":-7.0130173617724463},-5.3257611925349417,-4.114405237800554]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":0},0,0,0]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2197+AE2209+AE2221+AE2233","v":2.4883837971643463},2.2395454174479115,2.0155908757031202,1.8140317881328083]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2198+AE2210+AE2222+AE2234","v":1.2389421437358348},1.07374985790439,0.93058321018380474,0.80650544882596409]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2199+AE2211+AE2223+AE2235","v":1.7441680506377386},1.3953344405101908,1.1162675524081527,0.89301404192652212]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2200+AE2212+AE2224+AE2236","v":3.022073874843096},1.8132443249058576,1.0879465949435145,0.65276795696610868]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2201+AE2213+AE2225+AE2237","v":2.9649197938310112},2.5695971546535432,2.2269842006997376,1.9300529739397725]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2202+AE2214+AE2226+AE2238","v":19.706792229926961},15.765433783941569,12.612347027153255,10.089877621722604]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5790203664911244,3.4895448573288461,3.4000693481665678,3.3105938390042895]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2205+AE2217+AE2229+AE2241","v":1.5379173545866069},0.92275041275196412,0.55365024765117843,0.33219014859070706]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":36.282217611216716},29.269200249444271,23.94343905690933,19.829033819108776]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AG2270","v":10}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AG2271","v":10}]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AG2277<=0,0,AG2277-1)","v":39}]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},2.5]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2330","v":0},0,0]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1032007095834446,2.7928806386251002]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4665811572688885,1.27103700296637]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2290789662488819,0.98326317299910548]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2334","v":0},{"$f":"AF2334","v":2.4937757544017125},{"$f":"AG2334","v":1.4962654526410275}]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.230729505867695,2.7999655717520024]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.9291412198356515,7.143312975868521]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2337","v":0},{"$f":"AF2337","v":0.93521117275117538},{"$f":"AG2337","v":0.91183089343239598}]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2338","v":0},{"$f":"AF2338","v":0},{"$f":"AG2338","v":0}]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4112471432491773,0.84674828594950635]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2282:AF2291)","v":0},{"$f":"SUM(AG2282:AG2291)","v":22.798965629206627},18.245303994234028]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":0}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":3.1032007095834446}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":1.4665811572688885}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":1.2290789662488819}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":2.4937757544017125}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":3.230729505867695}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":8.9291412198356515}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":0.93521117275117538}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.4112471432491773}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":22.798965629206627}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2270<=0,AG2282+AG2294+AG2306<0),-(AG2282+AG2294+AG2306),IF(AG2270<=0,0,-MIN(((AG2282+AG2306)/AG2270)*((AG2282+AG2306)>0),(AG2282+AG2306))))","v":0},0]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2271<=0,AG2283+AG2295+AG2307<0),-(AG2283+AG2295+AG2307),IF(AG2271<=0,0,-MIN(((AG2283+AG2307)/AG2271)*((AG2283+AG2307)>0),(AG2283+AG2307))))","v":-0.31032007095834446},-0.27928806386251004]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2272<=0,AG2284+AG2296+AG2308<0),-(AG2284+AG2296+AG2308),IF(AG2272<=0,0,-MIN(((AG2284+AG2308)/AG2272)*((AG2284+AG2308)>0),(AG2284+AG2308))))","v":-0.19554415430251845},-0.16947160039551601]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2273<=0,AG2285+AG2297+AG2309<0),-(AG2285+AG2297+AG2309),IF(AG2273<=0,0,-MIN(((AG2285+AG2309)/AG2273)*((AG2285+AG2309)>0),(AG2285+AG2309))))","v":-0.24581579324977637},-0.1966526345998211]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2274<=0,AG2286+AG2298+AG2310<0),-(AG2286+AG2298+AG2310),IF(AG2274<=0,0,-MIN(((AG2286+AG2310)/AG2274)*((AG2286+AG2310)>0),(AG2286+AG2310))))","v":-0.997510301760685},-0.59850618105641096]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2275<=0,AG2287+AG2299+AG2311<0),-(AG2287+AG2299+AG2311),IF(AG2275<=0,0,-MIN(((AG2287+AG2311)/AG2275)*((AG2287+AG2311)>0),(AG2287+AG2311))))","v":-0.43076393411569269},-0.37332874290026702]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2276<=0,AG2288+AG2300+AG2312<0),-(AG2288+AG2300+AG2312),IF(AG2276<=0,0,-MIN(((AG2288+AG2312)/AG2276)*((AG2288+AG2312)>0),(AG2288+AG2312))))","v":-1.7858282439671302},-1.4286625951737042]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3380279318779385E-2,-2.3380279318779385E-2]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG2290<0,-AG2290,0)","v":0},0]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2279<=0,AG2291+AG2303+AG2315<0),-(AG2291+AG2303+AG2315),IF(AG2279<=0,0,-MIN(((AG2291+AG2315)/AG2279)*((AG2291+AG2315)>0),(AG2291+AG2315))))","v":-0.56449885729967098},-0.33869931437980255]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-4.5536616349725971},-3.407989411686811]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":0},0,0]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2283+AF2295+AF2307+AF2319","v":3.1032007095834446},2.7928806386251002,2.51359257476259]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2284+AF2296+AF2308+AF2320","v":1.4665811572688885},1.27103700296637,1.1015654025708539]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2285+AF2297+AF2309+AF2321","v":1.2290789662488819},0.98326317299910548,0.78661053839928441]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2286+AF2298+AF2310+AF2322","v":2.4937757544017125},1.4962654526410275,0.89775927158461655]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2287+AF2299+AF2311+AF2323","v":3.230729505867695},2.7999655717520024,2.4266368288517355]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2288+AF2300+AF2312+AF2324","v":8.9291412198356515},7.143312975868521,5.7146503806948168]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93521117275117538,0.91183089343239598,0.88845061411361659]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2290+AF2302+AF2314+AF2326","v":0},0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2291+AF2303+AF2315+AF2327","v":1.4112471432491773},0.84674828594950635,0.50804897156970386]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":22.798965629206627},18.245303994234028,14.837314582547219]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10}]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5}]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5}]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5}]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5}]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5}]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40}]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},0]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9258625093694381]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.269308000388212]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.92734674392091287]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2420","v":0},{"$f":"AG2420","v":4.997974619856711}]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0549446789004415]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.04982052571928]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2423","v":0},{"$f":"AG2423","v":7.1229181566446131}]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2424","v":0},{"$f":"AG2424","v":0}]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5840567349650063]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},{"$f":"SUM(AH2368:AH2377)","v":33.932231969764615}]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":0}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":2.9258625093694381}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":1.269308000388212}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":0.92734674392091287}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":4.997974619856711}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":3.0549446789004415}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":12.04982052571928}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":7.1229181566446131}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.5840567349650063}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":33.932231969764615}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2356<=0,AH2368+AH2380+AH2392<0),-(AH2368+AH2380+AH2392),IF(AH2356<=0,0,-MIN(((AH2368+AH2392)/AH2356)*((AH2368+AH2392)>0),(AH2368+AH2392))))","v":0}]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2357<=0,AH2369+AH2381+AH2393<0),-(AH2369+AH2381+AH2393),IF(AH2357<=0,0,-MIN(((AH2369+AH2393)/AH2357)*((AH2369+AH2393)>0),(AH2369+AH2393))))","v":-0.29258625093694379}]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2358<=0,AH2370+AH2382+AH2394<0),-(AH2370+AH2382+AH2394),IF(AH2358<=0,0,-MIN(((AH2370+AH2394)/AH2358)*((AH2370+AH2394)>0),(AH2370+AH2394))))","v":-0.16924106671842826}]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2359<=0,AH2371+AH2383+AH2395<0),-(AH2371+AH2383+AH2395),IF(AH2359<=0,0,-MIN(((AH2371+AH2395)/AH2359)*((AH2371+AH2395)>0),(AH2371+AH2395))))","v":-0.18546934878418259}]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2360<=0,AH2372+AH2384+AH2396<0),-(AH2372+AH2384+AH2396),IF(AH2360<=0,0,-MIN(((AH2372+AH2396)/AH2360)*((AH2372+AH2396)>0),(AH2372+AH2396))))","v":-1.9991898479426844}]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2361<=0,AH2373+AH2385+AH2397<0),-(AH2373+AH2385+AH2397),IF(AH2361<=0,0,-MIN(((AH2373+AH2397)/AH2361)*((AH2373+AH2397)>0),(AH2373+AH2397))))","v":-0.40732595718672554}]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2362<=0,AH2374+AH2386+AH2398<0),-(AH2374+AH2386+AH2398),IF(AH2362<=0,0,-MIN(((AH2374+AH2398)/AH2362)*((AH2374+AH2398)>0),(AH2374+AH2398))))","v":-2.4099641051438558}]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2363<=0,AH2375+AH2387+AH2399<0),-(AH2375+AH2387+AH2399),IF(AH2363<=0,0,-MIN(((AH2375+AH2399)/AH2363)*((AH2375+AH2399)>0),(AH2375+AH2399))))","v":-0.17807295391611533}]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH2376<0,-AH2376,0)","v":0}]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2365<=0,AH2377+AH2389+AH2401<0),-(AH2377+AH2389+AH2401),IF(AH2365<=0,0,-MIN(((AH2377+AH2401)/AH2365)*((AH2377+AH2401)>0),(AH2377+AH2401))))","v":-0.63362269398600257}]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2404:AH2413)","v":-6.2754722246149388}]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":0},0]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2369+AG2381+AG2393+AG2405","v":2.9258625093694381},2.6332762584324945]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2370+AG2382+AG2394+AG2406","v":1.269308000388212},1.1000669336697837]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2371+AG2383+AG2395+AG2407","v":0.92734674392091287},0.74187739513673034]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2372+AG2384+AG2396+AG2408","v":4.997974619856711},2.9987847719140266]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2373+AG2385+AG2397+AG2409","v":3.0549446789004415},2.6476187217137159]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2374+AG2386+AG2398+AG2410","v":12.04982052571928},9.6398564205754234]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1229181566446131,6.9448452027284979]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2377+AG2389+AG2401+AG2413","v":1.5840567349650063},0.95043404097900375]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":33.932231969764615},27.656759745149678]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2503","v":0}]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2504","v":0}]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2505","v":0}]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2506","v":0}]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2510","v":0}]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2511","v":0}]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0}]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":3.3970160574244006}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":1.4753066531442509}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.7107977142084114}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":2.9252445645776088}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":1.7856110045435951}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":7.0302989367914597}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":2.3905393207543968}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.4743010590390069}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":22.189115310483128}]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0}]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2455+AH2467+AH2479+AH2491","v":3.3970160574244006}]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2456+AH2468+AH2480+AH2492","v":1.4753066531442509}]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2457+AH2469+AH2481+AH2493","v":1.7107977142084114}]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2458+AH2470+AH2482+AH2494","v":2.9252445645776088}]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2459+AH2471+AH2483+AH2495","v":1.7856110045435951}]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2460+AH2472+AH2484+AH2496","v":7.0302989367914597}]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2461+AH2473+AH2485+AH2497","v":2.3905393207543968}]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0}]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2463+AH2475+AH2487+AH2499","v":1.4743010590390069}]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":22.189115310483128}]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"SolverSheet","index":19,"n_rows":68,"n_cols":13,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
["SolverSheet -- for solving multiple variables"]
[]
["Year ending",null,null,null,null,null,null,null,{"$f":"Inputs!AD6","v":2021},{"$f":"Inputs!AE6","v":2022},{"$f":"Inputs!AF6","v":2023},{"$f":"Inputs!AG6","v":2024},{"$f":"Inputs!AH6","v":2025}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!AD12=\"\",\"\",Inputs!AD12)","v":2.2589999999999999E-2},{"$f":"IF(Inputs!AE12=\"\",\"\",Inputs!AE12)","v":""},{"$f":"IF(Inputs!AF12=\"\",\"\",Inputs!AF12)","v":""},{"$f":"IF(Inputs!AG12=\"\",\"\",Inputs!AG12)","v":""},{"$f":"IF(Inputs!AH12=\"\",\"\",Inputs!AH12)","v":""}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,"X-Factor_2021","X-Factor_2022","X-Factor_2023","X-Factor_2024","X-Factor_2025"]
[null,"X-Factor (derived after Annual Trailing Average DRP)",null,null,"Solver Input 1:",null,null,null,-6.0927032660034657E-4]
[null,"Unsmooth Revenue (Cost of Service less Non reference revenue)",null,null,null,{"$f":"CoS_Tariff_Revenue!F52","v":1336.4421609470069},null,null,"(Note: only the X-Factor of the variation year must be updated)"]
[null,"Total Revenue",null,null,null,{"$f":"CoS_Tariff_Revenue!F53","v":1336.4421609463609}]
[null,"Solver Target (0)",null,null,null,{"$f":"F14-F15","v":6.4596861193422228E-10}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(Delta)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[2,"Calculated Tariff Allocation"]
[null,null,null,null,null,null,null,null,2021,{"$f":"I20+1","v":2022},{"$f":"J20+1","v":2023},{"$f":"K20+1","v":2024},2025]
[null,"ERA Calc Cost Allocation"]
[null,"Capacity Charge",null,null,"Solver Input 2:",null,null,null,0.94159412638977413]
[null,"Throughput Charge",null,null,null,null,null,null,{"$f":"IF(I22=\"\",0,I24-I22)","v":5.8405873610225867E-2},{"$f":"IF(J22=\"\",0,J24-J22)","v":0},{"$f":"IF(K22=\"\",0,K24-K22)","v":0},{"$f":"IF(L22=\"\",0,L24-L22)","v":0},{"$f":"IF(M22=\"\",0,M24-M22)","v":0}]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"PV of Opex; System Use Gas",null,null,"PVSUG_year:",{"$f":"CoS_Tariff_Revenue!F41","v":78.05605861159242}]
[null,"PV of CoS",null,null,"PVTREV_year:",{"$f":"F14","v":1336.4421609470069}]
[]
[null,"PV Cost Allocation"]
[null,"Capacity Reservation",null,null,null,null,null,null,{"$f":"I31-I30","v":0.94159413636256306},{"$f":"J31-J30","v":0.94159413636256306},0.94159413636256306,0.94159413636256306,0.94159413636256306]
[null,"Throughput (% of Commodity Cost)",null,null,null,null,null,null,{"$f":"$F$25/$F$26","v":5.8405863637436925E-2},{"$f":"$F$25/$F$26","v":5.8405863637436925E-2},5.8405863637436925E-2,5.8405863637436925E-2,5.8405863637436925E-2]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Target=0"]
[null,"Capacity Charge",null,null,null,null,null,null,{"$f":"ABS(I29-I22)","v":9.97278892800324E-9},{"$f":"ABS(J29-J22)","v":0.94159413636256306},0.94159413636256306,0.94159413636256306,0.94159413636256306]
[null,"Throughput Charge",null,null,null,null,null,null,{"$f":"ABS(I30-I23)","v":9.9727889418810278E-9},5.8405863637436925E-2,5.8405863637436925E-2,5.8405863637436925E-2,5.8405863637436925E-2]
[null,null,null,null,null,null,null,null,{"$f":"ABS(I31-I24)","v":0},{"$f":"ABS(J31-J24)","v":0},0,0,0]
[]
[null,null,null,null,"Solver Target 2:",{"$f":"IF(OR(I37=\"OK\",J37=\"OK\",K37=\"OK\",L37=\"OK\",M37=\"OK\"),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"IF($C$55<>I$20,\"n/a\",IF(AND(ABS(I33)<=0.000001,ABS(I34)<=0.000001),\"OK\",\"Error\"))","v":"OK"},{"$f":"IF($C$55<>J$20,\"n/a\",IF(AND(ABS(J33)<=0.000001,ABS(J34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$55<>K$20,\"n/a\",IF(AND(ABS(K33)<=0.000001,ABS(K34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$55<>L$20,\"n/a\",IF(AND(ABS(L33)<=0.000001,ABS(L34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$55<>M$20,\"n/a\",IF(AND(ABS(M33)<=0.000001,ABS(M34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"}]
[]
[3,"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry)",null,null,"Solver Input 3:",null,null,null,2.0142623832444131,1.5379173545866069,1.4112471432491773,1.5840567349650063,1.4743010590390069]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!AD79","v":1.8666741880692765},{"$f":"Tax_CoRE!AE79","v":1.4990523623957293},{"$f":"Tax_CoRE!AF79","v":1.3714212201936993},{"$f":"Tax_CoRE!AG79","v":1.541855037991577},{"$f":"Tax_CoRE!AH79","v":1.431054558898222}]
[null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,{"$f":"Tax_CoRE!AD82","v":2.0142623832444131},{"$f":"Tax_CoRE!AE82","v":1.5379173545866074},{"$f":"Tax_CoRE!AF82","v":1.4112471432491758},{"$f":"Tax_CoRE!AG82","v":1.5840567349650063},{"$f":"Tax_CoRE!AH82","v":1.4743010590390058}]
[null,"Solver Target (=<0)",null,null,"Solver Target 3:",{"$f":"IF(AND(ABS(I43)<=0.000001,ABS(J43)<=0.000001,ABS(K43)<=0.000001,ABS(L43)<=0.000001,ABS(M43)<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I40-I42","v":0},{"$f":"J40-J42","v":0},0,0,0]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I40:M40)","v":8.021784675084211}]
[]
[]
[]
[]
[]
[]
[]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2021},{"$f":"Recalc_End_Year","v":2025}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,{"$f":"\"Solver_Setting_\"&I$4","v":"Solver_Setting_2021"},{"$f":"\"Solver_Setting_\"&J$4","v":"Solver_Setting_2022"},"Solver_Setting_2023","Solver_Setting_2024","Solver_Setting_2025"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C55=I$4,\"Load this column\",\"\")","v":"Load this column"},"","","",""]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,{"$f":"\"Solve for \"&I$4&\"-\"&$M$4","v":"Solve for 2021-2025"},{"$f":"\"Solve for \"&J$4&\"-\"&$M$4","v":"Solve for 2022-2025"},"Solve for 2023-2025","Solve for 2024-2025",{"$f":"\"Solve for \"&M$4","v":"Solve for 2025"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$13,$I$22,$I$40:$M$40)","v":7},{"$f":"COUNT($J$13,$J$22,$J$40:$M$40)","v":4},{"$f":"COUNT($K$13,$K$22,$K$40:$M$40)","v":3},{"$f":"COUNT($L$13,$L$22,$L$40:$M$40)","v":2},{"$f":"COUNT($M$13,$M$22,$M$41)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_3_2021>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$44>=0","v":true},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$F$16=0","v":false},{"$f":"$J$33:$J$34=0","v":false},{"$f":"$K$33:$K$34=0","v":false},{"$f":"$L$33:$L$34=0","v":false},{"$f":"$M$33:$M$34=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$I$33:$I$34=0","v":false},{"$f":"Solver_Input_3_2022>=0","v":true},{"$f":"Solver_Input_3_2023>=0","v":true},{"$f":"Solver_Input_3_2024>=0","v":true},{"$f":"Solver_Input_3_2025>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$22:$I$23>=0","v":true},{"$f":"$J$22:$J$23>=0","v":true},{"$f":"$K$22:$K$23>=0","v":true},{"$f":"$L$22:$L$23>=0","v":true},{"$f":"$M$22:$M$23>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$43:$M$43=0","v":true},{"$f":"$J$43:$M$43=0","v":true},{"$f":"$K$43:$M$43=0","v":true},{"$f":"$L$43:$M$43=0","v":true},{"$f":"$M$43:$M$43=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"Tariff_Variation","index":20,"n_rows":76,"n_cols":11,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, Final Decision, April 2021"}]
["Annual Tariff Variation"]
[]
["Information"]
["Step 1",null,"At the Inputs sheet, update the annual Debt Risk Premium for the Variation Year at Cells (AE11:AH11)."]
[null,null,"The Trailing Averaged Debt Risk Premium will be automatically calculated and used to produce the WACC for the Variation Year."]
[null,null,"Press the [Calculate] button and wait for a few seconds."]
[null,null,"Modelled tariff in both real and nominal $/GJ/day will be produced."]
[]
["Step 2",null,{"$f":"\"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row \"&ROW(Inputs!$A$17)","v":"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row 17"}]
[null,null,"This proxy CPI will be used to convert the modelled tariff in Real December 2019 $ to a Nominal $ for the Variation Year"]
[null,null,"The Reference Tariff will be displayed in the Reference Tariff / Tariff Variation section below."]
[]
[]
[null,null,null,null,{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
[null,"Modelled December CPI",null,null,{"$f":"Inputs!AC26","v":117.53630000000001},{"$f":"Inputs!AD26","v":118.88796745000002},{"$f":"Inputs!AE26","v":120.25517907567503},{"$f":"Inputs!AF26","v":121.6381136350453},{"$f":"Inputs!AG26","v":123.03695194184833},{"$f":"Inputs!AH26","v":124.45187688917959}]
[null,"Modelled Inflation",null,null,{"$f":"Inputs!AC27","v":1.15E-2},{"$f":"Inputs!AD27","v":1.15E-2},{"$f":"Inputs!AE27","v":1.15E-2},{"$f":"Inputs!AF27","v":1.15E-2},{"$f":"Inputs!AG27","v":1.15E-2},{"$f":"Inputs!AH27","v":1.15E-2}]
[]
[null,null,null,{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024}]
[null,"Actual September CPI (proxy)",null,{"$f":"IF(Inputs!AA17=\"\",\"\",Inputs!AA17)","v":113.5},{"$f":"IF(Inputs!AB17=\"\",\"\",Inputs!AB17)","v":115.4},{"$f":"IF(Inputs!AC17=\"\",\"\",Inputs!AC17)","v":116.2},{"$f":"IF(Inputs!AD17=\"\",\"\",Inputs!AD17)","v":""},{"$f":"IF(Inputs!AE17=\"\",\"\",Inputs!AE17)","v":""},{"$f":"IF(Inputs!AF17=\"\",\"\",Inputs!AF17)","v":""},{"$f":"IF(Inputs!AG17=\"\",\"\",Inputs!AG17)","v":""},{"$f":"\"<-- Updete the September CPIs at Inputs tab, row \"&ROW(Inputs!17:17)","v":"<-- Updete the September CPIs at Inputs tab, row 17"}]
[null,null,null,null,null,{"$f":"IF(AND(F20=\"\",F$15=Recalc_From_Year),\"Update the Sep \"&TEXT(F19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(G20=\"\",G$15=Recalc_From_Year),\"Update the Sep \"&TEXT(G19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(H20=\"\",H$15=Recalc_From_Year),\"Update the Sep \"&TEXT(H19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(I20=\"\",I$15=Recalc_From_Year),\"Update the Sep \"&TEXT(I19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(J20=\"\",J$15=Recalc_From_Year),\"Update the Sep \"&TEXT(J19,\"0\")&\" CPI\",\"\")","v":""}]
[]
[null,"Forecast Tariff (Modelled)"]
[null,"Forecast Year",null,null,null,null,{"$f":"G$15","v":2022},2023,2024,2025]
[null,null,null,null,null,null,"Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI256","v":1.3037454173931584},{"$f":"CoS_Tariff_Revenue!AJ256","v":1.31873848969318},{"$f":"CoS_Tariff_Revenue!AK256","v":1.3339039823246515},{"$f":"CoS_Tariff_Revenue!AL256","v":1.3492438781213851}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI257","v":8.0869652787803253E-2},{"$f":"CoS_Tariff_Revenue!AJ257","v":8.1799653794862995E-2},{"$f":"CoS_Tariff_Revenue!AK257","v":8.2740349813503922E-2},{"$f":"CoS_Tariff_Revenue!AL257","v":8.3691863836359223E-2}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI258","v":1.3846150701809616},{"$f":"CoS_Tariff_Revenue!AJ258","v":1.4005381434880431},{"$f":"CoS_Tariff_Revenue!AK258","v":1.4166443321381554},{"$f":"CoS_Tariff_Revenue!AL258","v":1.4329357419577444}]
[null,{"$f":"\"Net Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day 31/12/2019]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI260","v":1.2597812307588931},{"$f":"CoS_Tariff_Revenue!AJ260","v":1.2597812307588934},{"$f":"CoS_Tariff_Revenue!AK260","v":1.2597812307588934},{"$f":"CoS_Tariff_Revenue!AL260","v":1.2597812307588936}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI261","v":7.8142610789588465E-2},{"$f":"CoS_Tariff_Revenue!AJ261","v":7.8142610789588479E-2},{"$f":"CoS_Tariff_Revenue!AK261","v":7.8142610789588479E-2},{"$f":"CoS_Tariff_Revenue!AL261","v":7.8142610789588479E-2}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI262","v":1.3379238415484818},{"$f":"CoS_Tariff_Revenue!AJ262","v":1.337923841548482},{"$f":"CoS_Tariff_Revenue!AK262","v":1.3379238415484818},{"$f":"CoS_Tariff_Revenue!AL262","v":1.337923841548482}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI266","v":9.3191237840826188E-4},{"$f":"CoS_Tariff_Revenue!AJ266","v":9.4262937075995708E-4},{"$f":"CoS_Tariff_Revenue!AK266","v":9.5346960852369658E-4},{"$f":"CoS_Tariff_Revenue!AL266","v":9.6443450902171921E-4}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI267","v":5.7805327225020199E-5},{"$f":"CoS_Tariff_Revenue!AJ267","v":5.8470088488107928E-5},{"$f":"CoS_Tariff_Revenue!AK267","v":5.9142494505721172E-5},{"$f":"CoS_Tariff_Revenue!AL267","v":5.9822633192536975E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI268","v":9.8971770563328204E-4},{"$f":"CoS_Tariff_Revenue!AJ268","v":1.001099459248065E-3},{"$f":"CoS_Tariff_Revenue!AK268","v":1.0126121030294177E-3},{"$f":"CoS_Tariff_Revenue!AL268","v":1.0242571422142562E-3}]
[null,{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2019]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI270","v":9.0048694121436256E-4},{"$f":"CoS_Tariff_Revenue!AJ270","v":9.0048694121436278E-4},{"$f":"CoS_Tariff_Revenue!AK270","v":9.0048694121436267E-4},{"$f":"CoS_Tariff_Revenue!AL270","v":9.0048694121436278E-4}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI271","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AJ271","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AK271","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AL271","v":5.5856047740949596E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI272","v":9.5634298895531206E-4},{"$f":"CoS_Tariff_Revenue!AJ272","v":9.5634298895531228E-4},{"$f":"CoS_Tariff_Revenue!AK272","v":9.5634298895531217E-4},{"$f":"CoS_Tariff_Revenue!AL272","v":9.5634298895531239E-4}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI276","v":9.3191237840826188E-4},{"$f":"CoS_Tariff_Revenue!AJ276","v":9.4262937075995708E-4},{"$f":"CoS_Tariff_Revenue!AK276","v":9.5346960852369658E-4},{"$f":"CoS_Tariff_Revenue!AL276","v":9.6443450902171921E-4}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI277","v":5.7805327225020199E-5},{"$f":"CoS_Tariff_Revenue!AJ277","v":5.8470088488107928E-5},{"$f":"CoS_Tariff_Revenue!AK277","v":5.9142494505721172E-5},{"$f":"CoS_Tariff_Revenue!AL277","v":5.9822633192536975E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI278","v":9.8971770563328204E-4},{"$f":"CoS_Tariff_Revenue!AJ278","v":1.001099459248065E-3},{"$f":"CoS_Tariff_Revenue!AK278","v":1.0126121030294177E-3},{"$f":"CoS_Tariff_Revenue!AL278","v":1.0242571422142562E-3}]
[null,{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2019]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI280","v":9.0048694121436256E-4},{"$f":"CoS_Tariff_Revenue!AJ280","v":9.0048694121436278E-4},{"$f":"CoS_Tariff_Revenue!AK280","v":9.0048694121436267E-4},{"$f":"CoS_Tariff_Revenue!AL280","v":9.0048694121436278E-4}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI281","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AJ281","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AK281","v":5.5856047740949589E-5},{"$f":"CoS_Tariff_Revenue!AL281","v":5.5856047740949596E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI282","v":9.5634298895531206E-4},{"$f":"CoS_Tariff_Revenue!AJ282","v":9.5634298895531228E-4},{"$f":"CoS_Tariff_Revenue!AK282","v":9.5634298895531217E-4},{"$f":"CoS_Tariff_Revenue!AL282","v":9.5634298895531239E-4}]
[]
[]
[null,"Reference Tariff / Tariff Variation"]
[null,"Variation Year",null,null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,G24,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"","","",""]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G32*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G62=\"\",G63=\"\"),\"\",SUM(G62:G63))","v":""},"","",{"$f":"IF(OR(J62=\"\",J63=\"\"),\"\",SUM(J62:J63))","v":""}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G42*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G68=\"\",G69=\"\"),\"\",SUM(G68:G69))","v":""},{"$f":"IF(OR(H68=\"\",H69=\"\"),\"\",SUM(H68:H69))","v":""},{"$f":"IF(OR(I68=\"\",I69=\"\"),\"\",SUM(I68:I69))","v":""},{"$f":"IF(OR(J68=\"\",J69=\"\"),\"\",SUM(J68:J69))","v":""}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G52*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G74=\"\",G75=\"\"),\"\",SUM(G74:G75))","v":""},{"$f":"IF(OR(H74=\"\",H75=\"\"),\"\",SUM(H74:H75))","v":""},{"$f":"IF(OR(I74=\"\",I75=\"\"),\"\",SUM(I74:I75))","v":""},{"$f":"IF(OR(J74=\"\",J75=\"\"),\"\",SUM(J74:J75))","v":""}]